Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $3,115,699 | $3,086,185 | $3,066,447 | $0 | $2,370,582 | $2,235,909 |
|
| Utility | 9,072,488 | 8,371,658 | 8,552,802 | - | 6,698,635 | 6,547,788 |
|
| Sales Tax | 1,502,894 | 1,447,136 | 1,445,535 | - | 1,539,690 | 1,298,889 |
|
| Sales & Services | 323,213 | 250,259 | 360,786 | - | 279,212 | 346,753 |
|
| Intergovernmental | 1,140,344 | 2,166,351 | 1,121,430 | - | 928,922 | 1,144,050 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 97,656 | 4,009,112 | 1,181,905 | - | 1,921,116 | 2,231,861 |
|
| Total | $15,252,294 | 19,330,701 | 15,728,905 | - | 13,738,157 | 13,805,250 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $7,144,070 | 8,040,012 | 6,479,488 | - | 5,272,704 | 5,319,517 |
|
| Debt Service | 1,562,960 | 1,547,634 | 1,424,766 | - | 732,202 | 539,995 |
|
| Transportation | 654,379 | 772,378 | 778,185 | - | 1,522,310 | 1,598,821 |
|
| General Government | 2,347,873 | 2,608,971 | 1,650,037 | - | 1,158,802 | 1,147,945 |
|
| Public Safety | 1,595,926 | 2,354,913 | 1,713,040 | - | 1,662,237 | 1,467,798 |
|
| Other | 1,293,898 | 1,471,927 | 3,348,445 | - | 2,641,250 | 1,943,395 |
|
| Total | $14,599,106 | 16,795,835 | 15,393,961 | - | 12,989,505 | 12,017,471 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,920,558 | 4,056,526 | 4,154,128 | - | 3,460,397 | 2,909,121 |
|
| Capital Outlay | 1,153,857 | 2,486,337 | 683,895 | - | 2,348,232 | 1,457,142 |
|
| Other Operating + Debt Service | 9,524,691 | 10,252,972 | 10,555,938 | - | 7,180,876 | 7,651,208 |
|
| Total | $14,599,106 | 16,795,835 | 15,393,961 | - | 12,989,505 | 12,017,471 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $334 | 337 | 343 | - | 289 | 290 |
|
| Utility | 971 | 915 | 956 | - | 818 | 851 |
|
| Sales Tax | 161 | 158 | 162 | - | 188 | 168 |
|
| Sales & Services | 35 | 27 | 40 | - | 34 | 45 |
|
| Intergovernmental | 122 | 237 | 125 | - | 113 | 149 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 10 | 438 | 132 | - | 235 | 290 |
|
| Total | $1,633 | 2,112 | 1,758 | - | 1,677 | 1,793 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $765 | 878 | 724 | - | 644 | 691 |
|
| Debt Service | 167 | 169 | 159 | - | 89 | 70 |
|
| Transportation | 70 | 84 | 87 | - | 186 | 208 |
|
| General Government | 251 | 286 | 185 | - | 142 | 149 |
|
| Public Safety | 171 | 257 | 191 | - | 203 | 191 |
|
| Other | 139 | 161 | 374 | - | 322 | 252 |
|
| Total | $1,563 | 1,835 | 1,720 | - | 1,586 | 1,561 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $420 | 443 | 464 | - | 422 | 378 |
|
| Capital Outlay | 124 | 272 | 76 | - | 287 | 189 |
|
| Other Operating | 1,019 | 1,120 | 1,180 | - | 877 | 994 |
|
| Total | $1,563 | 1,835 | 1,720 | - | 1,586 | 1,561 |
|
|
|
|
|
|
|
|
|
| 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 Winterville Population | 9,339 | 9,154 | 8,949 | 8,586 | 8,192 | 7,698 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 339 | 308 | 317 | 305 | 301 | 285 |
|
| Utility | 2,191 | 1,828 | 1,775 | 2,051 | 1,895 | 1,850 |
|
| Sales Tax | 130 | 112 | 134 | 158 | 162 | 152 |
|
| Sales & Services | 169 | 131 | 125 | 145 | 120 | 119 |
|
| Intergovernmental | 312 | 248 | 223 | 202 | 220 | 226 |
|
| Debt Proceeds | 145 | 70 | 89 | 166 | 124 | 54 |
|
| Other Miscellaneous | 145 | 211 | 227 | 218 | 184 | 125 |
|
| Total | 3,431 | 2,908 | 2,890 | 3,245 | 3,006 | 2,811 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,931 | 1,687 | 1,689 | 1,907 | 1,700 | 1,712 |
|
| Debt Service | 150 | 136 | 102 | 146 | 109 | 99 |
|
| Transportation | 142 | 106 | 125 | 131 | 148 | 136 |
|
| General Government | 206 | 189 | 192 | 161 | 181 | 163 |
|
| Public Safety | 428 | 399 | 359 | 446 | 405 | 362 |
|
| Other | 424 | 385 | 344 | 399 | 365 | 329 |
|
| Total | 3,281 | 2,902 | 2,811 | 3,190 | 2,908 | 2,801 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 674 | 597 | 631 | 654 | 595 | 593 |
|
| Capital Outlay | 349 | 274 | 258 | 469 | 375 | 348 |
|
| Other Operating | 2,253 | 2,026 | 1,918 | 2,067 | 1,938 | 1,860 |
|
| Total | 3,276 | 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 | $6,161,047 | 6,501,479 | 6,088,359 | 5,901,733 | 5,446,034 | 5,244,029 |
| General Fund expenditures | 6,888,458 | 8,207,628 | 6,646,709 | 5,884,190 | 5,833,612 | 4,804,199 |
| Operating transfers in | 1,848,213 | 752,805 | 537,458 | 607,389 | 2,740 | 962,688 |
| Operating transfers out | 29,866 | 2,066,660 | 690,258 | 2,741,800 | 114,500 | 847,649 |
| Capital leases and installment purchase proceeds | - | 2,310,990 | 232,000 | 2,229,230 | 760,000 | 414,137 |
| Other items | 18,759 | 66,693 | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 1,109,695 | (642,321) | (479,150) | 112,362 | 260,662 | 969,006 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $3,135,387 | 1,730,364 | 1,975,235 | 2,286,529 | 2,953,002 | 2,781,211 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 45.32 | 21.73 | 27.80 | 35.75 | 56.92 | 53.10 |
|
| Group weighted average FBA % | 48.56 | 47.34 | 41.32 | 39.94 | 37.68 | 39.10 |
|
| State weighted average Electric Group | 34.69 | 33.60 | 34.32 | 35.32 | 33.92 | 35.62 |
|
| State weighted average FBA % | 39.42 | 37.47 | 37.03 | 36.34 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer, Storm Water |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $4,574,642 | 4,539,038 | 3,981,658 | 5,924,883 | 3,849,275 | 3,048,055 |
|
| Quick ratio | 11.36 | 9.47 | 5.26 | 13.78 | 9.53 | 7.66 |
|
| Net income | 628,108 | 330,602 | 814,094 | 862,442 | 947,520 | 566,185 |
|
| Cashflow from operations | 2,468,293 | 1,164,703 | 1,918,935 | 1,255,187 | 861,370 | 991,639 |
|
| Depreciation & Amortization Expense | 604,067 | 581,061 | 543,894 | 427,764 | 380,730 | 377,234 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 9,339 | 9,154 | 8,949 | 8,586 | 8,192 | 7,698 |
|
| 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 | $7,496,927 | $0 | $6,694,064 | $0 | $6,989,018 | $6,352,472 |
|
| Investment Earnings | 20,919 | 13,676 | 53,082 | 0 | 244,646 | 104,716 |
|
| Tax Rate Equivalent | 0.0030 | 0.0020 | 0.0078 | 0.0000 | 0.0456 | 0.0216 |
|
| Tax Rate Equivalent Group weighted average | 0.0072 | 0.0103 | 0.0240 | 0.0548 | 0.0722 | 0.0561 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0317 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2008 | 2008 | 2008 | 2004 | 2004 | 2004 |
|
| January 1, Prior Year Assessed Valuation | $696,241,309 | 680,924,126 | 681,386,490 | 572,450,640 | 535,994,166 | 484,709,314 |
|
| Tax Rate | 0.4500 | 0.4500 | 0.4500 | 0.4500 | 0.4500 | 0.4500 |
|
| 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 | 99.29 | 98.67 | 99.44 | 88.06 | 92.60 | 96.75 |
|
| 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 | $701,219,971 | 690,102,489 | 685,223,743 | 650,068,862 | 578,827,393 | 500,991,539 |
|
| EffectiveTax Rate | 0.4468 | 0.4440 | 0.4475 | 0.3963 | 0.4167 | 0.4354 |
|
| 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 | 96.5100 | 97.0000 | 96.5300 | 0.0000 | 96.8700 | 97.4600 |
|
| Percent Collected Group weighted average | 95.82 | 96.18 | 95.82 | 95.89 | 96.00 | 95.42 |
|
| Percent Collected Statewide | 97.43 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 97.91 | 98.10 | 97.67 | 0.00 | 98.25 | 98.96 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 96.80 | 97.20 | 96.84 | 97.21 | 97.38 | 96.96 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.32 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 82.96 | 85.90 | 85.87 | 0.00 | 86.09 | 85.50 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 81.51 | 82.16 | 82.55 | 81.36 | 82.28 | 80.71 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.42 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 353,521 | 332,762 | 360,718 | 0 | 314,712 | 265,289 |
|
| Tax Rate Equivalent | 0.0508 | 0.0489 | 0.0529 | 0.0000 | 0.0587 | 0.0547 |
|
| Dominant County: Pitt |
|
|
|
|
|
|
| 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 | $975,500 | 1,004,500 | 1,032,500 | 1,060,000 | 1,086,000 | 1,111,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 975,500 | 1,004,500 | 1,032,500 | 1,060,000 | 1,086,000 | 1,111,000 |
|
| Per Capita | $104 | 110 | 115 | 123 | 133 | 144 |
|
| Total Per Capita for the Population Group | 79 | 89 | 69 | 71 | 93 | 117 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.1391% | 0.1456% | 0.1507% | 0.1631% | 0.1876% | 0.2218% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0680% | 0.0786% | 0.0531% | 0.0577% | 0.0861% | 0.1199% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $3,566,108 | 3,901,541 | 2,657,800 | 2,904,394 | 471,605 | 580,000 |
|
| --General Government | 3,187,192 | 3,595,329 | 2,234,955 | 2,532,560 | 643,840 | 804,800 |
|
| Total* | $6,753,300 | 7,496,871 | 4,892,754 | 5,436,954 | 1,115,445 | 1,384,800 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 9,339 | 9,154 | 8,949 | 8,586 | 8,192 | 7,698 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 30,503,037 | 30,330,723 | 28,384,396 |
| 26,581,797 | 25,040,153 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 1,162,174 | 7,459,966 | 6,084,701 |
| 4,490,228 | 4,154,245 |
| 3.5A |
| Business Type Activities Assets | 15,658,447 | 15,562,343 | 14,401,409 |
| 10,426,155 | 9,389,506 |
| 3.5B |
| Business Type Activities Liabilties | 524,598 | 5,254,963 | 4,424,631 |
| 2,125,913 | 2,036,784 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 3,099,199 | 3,069,850 | 3,055,047 |
| 2,364,856 | 2,227,012 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections |
|
|
|
|
|
|
| 13.0 |
| Penalties and Interest | 16,500 | 16,335 | 11,400 |
| 5,726 | 8,897 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 6,115 | 6,150 |
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 601,157 | 578,855 | 578,214 |
| 615,876 | 519,556 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 300,579 | 289,427 | 289,107 |
| 307,938 | 259,777 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 300,579 | 289,427 | 289,107 |
| 307,938 | 259,778 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 300,579 | 289,427 | 289,107 |
| 307,938 | 259,778 |
| 19.0 |
| Privilege Licenses | 16,809 | 24,963 | 12,820 |
| 19,305 | 12,642 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
|
|
|
|
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other | 95,027 |
|
|
|
|
|
| 33.0 |
| Environmental Protection |
| 580,884 |
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State | 1,511 | 2,553 | 2,309 |
| 3,427 | 2,827 |
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 257,852 | 258,488 | 270,492 |
| 218,311 | 223,461 |
| 45.0 |
| Beer and Wine Tax | 40,345 | 12,764 | 38,560 |
| 34,787 | 30,662 |
| 46.0 |
| Powell Bill | 244,180 | 238,672 | 261,592 |
| 237,121 | 226,996 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 21,394 | 29,209 | 156,151 |
| 71,925 | 86,807 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection | 476,375 | 406,881 | 377,406 |
| 355,810 | 258,115 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
| 113,240 |
|
|
|
|
| 64.0 |
| Transportation - Streets | 3,660 | 23,660 | 14,920 |
| 7,541 | 6,830 |
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
| 254,352 |
| 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 |
| 500,000 |
|
|
| 54,000 |
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 18,724 | 17,453 | 7,770 |
| 10,545 | 61,595 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 28,530 | 3,760 | 4,075 |
| 4,775 | 5,275 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 1,100 |
|
|
|
|
|
| 78.0 |
| Solid Waste |
|
|
|
|
|
|
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 62,500 | 25,575 | 18,725 |
| 40,250 | 34,050 |
| 81.0 |
| Recreation Service Revenues | 229,583 | 180,679 | 129,254 |
| 180,410 | 101,332 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 1,500 | 40,245 | 208,732 |
| 53,777 | 206,096 |
| 86.0 | UTILITY | Water and Sewer Charges | 2,487,112 | 2,393,298 | 2,546,530 |
| 1,972,283 | 1,773,791 |
| 87.0 | REVENUES | Electric Charges | 6,583,222 | 5,850,774 | 5,806,123 |
| 4,692,498 | 4,773,997 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 2,154 | 127,586 | 200,149 |
| 33,854 |
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 20,919 | 13,676 | 53,082 |
| 244,646 | 104,716 |
| 91.0 |
| Special Assessments | 5,341 | 9,601 | 20,490 |
| 53,132 | 39,475 |
| 92.0 |
| Private Contributions and Donations |
|
|
|
|
|
|
| 93.0 |
| Sales of Materials and Fixed Assets |
|
|
|
|
|
|
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues | 10,989 | 60,588 |
|
|
|
|
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other | 18,759 | 3,876,681 | 1,087,743 |
| 1,593,488 | 2,013,433 |
| 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 | 42,774 | 44,017 | 42,246 |
| 42,027 | 38,825 |
| 109B | GENERAL | Governing Body - Other Direct | 15,462 | 16,556 | 20,631 |
| 9,895 | 12,186 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 762,068 | 857,879 | 667,542 |
| 449,486 | 419,457 |
| 110B |
| Administration - Other Direct | 707,459 | 812,842 | 919,618 |
| 657,394 | 677,477 |
| 110C |
| Administration - Construction | 40,114 | 216,750 |
|
|
|
|
| 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 |
|
|
|
|
|
|
| 112B |
| Finance - Other Direct |
|
|
|
|
|
|
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct | 276,840 | 251,395 |
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 134,511 | 95,643 |
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct | 197,378 | 241,765 |
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction | 157,557 | 72,124 |
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 13,710 |
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 1,084,811 | 1,052,866 | 1,094,722 |
| 876,588 | 728,229 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 160,975 | 166,944 | 195,965 |
| 141,555 | 194,017 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
| 52,146 |
| 88,280 | 15,642 |
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 11,226 |
|
|
|
|
|
| 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 | 142,960 | 139,149 | 119,023 |
| 39,005 | 32,890 |
| 122B |
| Fire - Other Direct | 79,428 | 277,038 | 119,303 |
| 102,028 | 379,091 |
| 122C |
| Fire - Construction | 27,407 | 652,262 | 54,358 |
| 346,158 | 64,692 |
| 122D |
| Fire - Purchase of P,P&E | 21,110 |
|
|
|
|
|
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
| 813 |
| 7,925 | 3,203 |
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages | 6,181 | 6,190 | 5,619 |
| 5,701 | 5,623 |
| 125B |
| Animal Control - Other Direct | 4,236 | 5,050 | 13,474 |
| 11,168 | 7,999 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E | 497 |
|
|
|
|
|
| 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 | 329,712 | 400,536 | 397,549 |
| 456,382 | 352,123 |
| 128B |
| Streets and Highways - Other Direct | 89,425 | 146,197 | 175,366 |
| 146,311 | 131,015 |
| 128C |
| Streets and Highways - Construction | 95,027 |
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 801 |
|
|
|
|
|
| 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 | 30,307 | 15,510 | 205,270 |
| 114,376 | 265,591 |
| 130C |
| Powell Bill - Construction | 109,107 | 210,135 |
|
|
|
|
| 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 |
|
|
|
| 10,769 | 2,443 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
| 794,472 | 847,649 |
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
| 375,894 |
| 323,910 | 265,869 |
| 136B | MENTAL | Solid Waste - Other Direct | 444,724 | 402,902 |
|
|
|
|
| 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 |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 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 | 200,545 | 202,527 | 197,030 |
| 124,635 | 111,776 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 30,874 | 13,177 | 76,658 |
| 37,124 | 30,014 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
|
|
|
| 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 |
|
|
|
| 20,309 | 6,289 |
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
| 421,304 | 238,536 |
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
| 307,117 | 71,124 |
|
|
|
| 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 | 272,860 | 247,333 | 220,115 |
| 172,458 | 102,593 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 275,556 | 289,463 | 334,205 |
| 216,356 | 199,297 |
| 153C |
| Recreation & Parks - Construction | 23,410 | 9,408 | 35,331 |
| 219,617 | 66,664 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 45,929 |
|
|
|
|
|
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
| 259,939 |
| 221,550 | 187,980 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 387,018 | 430,573 | 430,382 |
| 346,496 | 311,858 |
| 158B |
| Water & Sewer - Other Direct | 1,251,746 | 1,802,769 | 1,214,115 |
| 2,849,417 | 968,221 |
| 158C |
| Water & Sewer - Construction | 83,122 | 98,915 |
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 7,765 | 5,184 |
|
|
|
|
| 159A |
| Electric Power - Salaries & Wages | 520,153 | 579,813 | 603,193 |
| 615,784 | 536,675 |
| 159B |
| Electric Power - Other Direct | 4,315,838 | 4,154,221 | 3,739,720 |
| 961,846 | 3,278,804 |
| 159C |
| Electric Power - Construction | 451,924 | 787,933 | 470,936 |
| 478,401 | 223,959 |
| 159D |
| Electric Power - Purchase of P,P&E | 51,055 | 80,865 |
|
|
|
|
| 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 | 36,965 |
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct | 24,388 | 54,095 | 21,142 |
| 20,760 |
|
| 161.1C |
| Storm Water - Construction | 14,096 | 39,443 |
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
| 6,201 |
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 71,331 | 60,456 | 66,637 |
| 62,535 | 56,028 |
| 161D | SERVICE | Water & Sewer - Principal | 163,875 | 142,441 | 138,116 |
| 80,180 | 23,000 |
| 162B |
| Electric - Interest & Fees | 136,287 | 92,033 | 98,205 |
| 9,800 | 11,649 |
| 162D |
| Electric - Principal | 195,085 | 253,265 | 186,657 |
| 52,215 | 221,052 |
| 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 | 272,692 | 207,454 | 222,427 |
| 146,660 | 108,076 |
| 166D |
| All Other - Principal | 723,690 | 791,985 | 712,724 |
| 380,812 | 120,190 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 57,095 | 55,414 | 57,617 |
| 43,829 | 36,412 |
| 172B |
| Fringe Benefits Other |
|
| 1,778,149 |
| 883,987 | 734,377 |
| 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 | 2,855,107. | 2,810,386.00 | 2,778,075.00 | 0.00 | 2,152,315.00 | 1,953,265.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 293,766. | 279,384.00 | 295,953.00 | 0.00 | 277,102.00 | 244,892.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 59,755. | 53,378.00 | 64,765.00 | 0.00 | 37,610.00 | 20,397.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 50,069 | 39,399 | 41,812 |
| 38,541 | 35,506 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 96.51 | 97.00 | 96.53 | 0.00 | 96.87 | 97.46 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 97.91 | 98.10 | 97.67 | 0.00 | 98.25 | 98.96 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 82.96 | 85.90 | 85.87 | 0.00 | 86.09 | 85.50 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
| 5,920,601 |
|
|
|
|
| 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 | 7,496,927 |
| 6,694,064 |
| 6,989,018 | 6,352,472 |
| 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 | 17,268,805 | 22,333,769 | 15,728,905 |
| 13,740,897 | 14,367,749 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 2,016,511 | 3,003,067 |
|
| 2,740 | 562,499 |
| 194D |
| Amount - Net Revenues | 15,252,294 | 19,330,702 | 15,728,905 |
| 13,738,157 | 13,805,250 |
|
| Calculated amount | 15,252,294 | 19,330,701 | 15,728,905 |
| 13,738,157 | 13,805,250 |
|
| Amounts in AGREEMENT?? | Yes | No | Yes | Yes | Yes | Yes |
|
| Difference |
| 1 |
|
|
|
|
| 195A |
| Amount - Total Expenditures | 16,615,617 | 20,388,076 | 15,393,961 |
| 12,992,245 | 12,579,970 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 2,016,511 | 3,003,067 |
|
| 2,740 | 562,499 |
| 195D |
| Amount - Net Expenditures | 14,599,106 | 17,385,009 | 15,393,961 |
| 12,989,505 | 12,017,471 |
|
| Calculated amount | 14,599,106 | 16,795,835 | 15,393,961 |
| 12,989,505 | 12,017,471 |
|
| Amounts in AGREEMENT?? | Yes | No | Yes | Yes | Yes | Yes |
|
| Difference |
| 589,174 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 8,500 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 8,192 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
|
|
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water | 2 | 2,074,186 | 2,124,126 |
| 219,461 |
|
| 403B |
| Total amount billed in units - Sewer | 2 | 1,858,043 | 1,893,106 |
| 195,754 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 2 | 1,795,465 | 1,823,254 |
| 194,660 |
|
| 404B |
| Of the total in 403B above how many units were Residential S | 1 | 1,628,619 | 1,652,164 |
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 11,846 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 11,846 |
|
| 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 |
|
|
|
|
|
|
| 408A |
| Dollars related to 403A above | 719,066 | 713,980 | 719,833 |
| 493,521 |
|
| 408B |
| Dollars related to 403B above | 1,865,106 | 1,632,842 | 1,661,292 |
| 107,330 |
|
| 409A |
| Dollars related to 404A above | 649,317 | 643,050 | 646,362 |
| 429,092 |
|
| 409B |
| Dollars related to 404B above | 1,640,309 | 1,442,563 | 1,462,608 |
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 41,938 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 41,938 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
|
|
|
|
|
|
| 421A |
| Number of residential accounts billed - Water | 3,567 | 3,538 | 3,529 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 3,270 | 3,245 | 3,232 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 211 | 218 | 213 |
|
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 166 | 168 | 166 |
|
|
|
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Melissa S. Mc |
|
|
| 951.0 |
| Title | Accounting Op |
|
|
| 952.0 |
| Date | 12/05/2011 | 12/17/2010 | 01/11/2010 |
| 04/30/2008 | 12/29/2006 |
| 953.0 |
| Contact | Anthony Bower |
|
|
| 954.0 |
| Title | Finance Direc |
|
|
| 955.0 |
| Phone | (252) 756-222 |
|
|
|
|
|
| 956.0 |
| Fax | (252) 321-845 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|