Current Month Year to Date
TAXES AND LICENSES
USE TAX - ALATAX $                             1,005.91 $                              11,200.88
SALES TAX 17,039.04 155,255.59
CIGARETTE STAMPS 1,234.00 12,335.50
TAXES-LOCAL GAS 1,251.33 10,907.79
STATE OF AL GAS TAX DIS 69.47 728.24
TAXES-AD VALOREM 11.50 78,101.57
TAGS & ADVALOREM 817.88 8,868.36
VOL FIRE TAXES ADV 1,267.42 24,437.85
FRANCHISE TAX 10,702.18 88,131.48
RENTAL TAX 360.90 3,393.65
ALCOHOL TAX 2,551.11 25,359.89
VEHICLE SALES TAX 511.86 3,070.08
BUILDING PERMITS 585.00 4,605.00
BUSINESS LICENSES 1,292.37 66,564.45
MOTOR VEHICLE LICENSE 0.00 1,032.30
LICENSE FEE - UTILITY BD 1,652.99 16,074.27
4 CENT GAS TAX DIST 1,640.46 18,272.88
7 CENT STATE OF AL GAS TAX 2,107.64 23,411.81
   
TOTAL TAXES AND LICENSES 44,101.06 551,751.59
INTERGOVERNMENTAL REVENUES
TVA IN LIEU OF TAXES 6,422.46 65,601.18
   
TOTAL INTERGOVERNMENTAL REVENUES 6,422.46 65,601.18
TRAFFIC FINES
POLICE FINES & FORFEITS 168.93 5,339.18
   
TOTAL TRAFFIC FINES 168.93 5,339.18
SANITATION
INCOME FROM GARBAGE SERVICE 11,801.13 122,131.58
   
TOTAL SANITATION 11,801.13 122,131.58
   
TOTAL OPERATING REVENUES 62,493.58 744,823.53
   
EXPENDITURES
GENERAL GOVERNMENT
ADMINISTRATIVE SALARIES 4,067.20 48,265.48
MAYOR & COUNCIL SAL 1,100.00 12,000.00
FICA AND MEDICARE EXPENSE 605.71 6,867.94
S.U.I. 324.01 1,700.07
TOWN EMP HEALTH INS 756.00 8,316.00
TOWN EMP RETIREMENT 712.10 5,985.81
TOWN EMP WORKMAN COMP 0.00 141.00
TRAVEL & EDUCATION CLERKS 327.22 1,891.26
ALCOHOL SCHOOL DONATION 5,000.00 24,015.03
BANK CHARGES 0.00 1,026.63
UTILITIES 660.99 7,022.58
C/C ELECTRICITY 286.60 1,457.49
C.C. WATER 60.78 758.40
C/C GAS DEKALB/CHEROKEE 19.61 954.58
TOWN PHONE AND INTERNET 373.55 4,410.87
OFFICE SUPPLIES & EXPENSE 74.92 2,847.34
COMPUTER EQUIPMENT 0.00 1,765.65
CIGARETTE STAMPS 0.00 432.11
TOWN CLEANING SERVICE 218.55 2,258.87
REPAIRS & SUPPLIES 0.00 166.45
BUILDING MAINT & REPAIRS 121.00 2,556.18
ADVERTISING & SUBS 0.00 1,770.35
MEMBERSHIPS 0.00 1,245.20
DUES 0.00 417.50
CHAMBER OF COMMERCE 100.00 1,100.00
PROFESSIONAL FEES 350.00 25,450.00
EAST AL. PLANNING 347.32 6,525.00
LEGAL 0.00 2,530.30
BUILDING PERMITS/BUSINESS LIC 0.00 2,597.75
IRS PENALITIES 0.00 1,053.12
AMIC LIABILITY INSURANCE 0.00 12,804.00
MAYOR AND COUNCIL EXPENSE 48.40 403.91
CHEROKEE COUNTY ANIMAL CONTROL 300.00 3,300.00
MISC EXPENSES 0.00 234.46
CDBG MATCH 0.00 2,000.00
LIBERTY DAY EXPENSE 230.00 22,074.06
END ON SUMMER CONCERT 25.00 119.50
AMERICAN RED CROSS 0.00 600.00
OFFICE EQUIPMENT 133.91 2,150.03
TRACTOR REPAIRS 0.00 147.20
   
TOTAL GENERAL GOVERNMENT 16,242.87 221,362.12
POLICE DEPARTMENT
POLICE SALARIES 10,686.41 144,189.81
POLICE FICA & MED EXPENSE 811.47 10,957.21
POLICE HEALTH INSURANCE 1,512.00 16,632.00
POLICE RETIREMENT EXPENSE 1,242.15 11,747.30
POLICE AMIC 0.00 5,377.00
POLICE WORKMAN'S COMP 0.00 6,010.00
POLICE CONFERENCES/TRAINING 0.00 2,628.08
POLICE DEPARTMENT PHONE 427.23 5,068.73
POLICE PHONE AND INTERNET 101.87 1,126.40
K-9 SUPPLIES FOOD ETC 0.00 378.34
POLICE SUPPLIES 1,699.35 5,628.39
POLICE CLOTHING 66.11 3,288.83
TRAVEL/DUES POLICE DEPT 275.00 675.00
POLICE REPAIRS & SUPPLIES 1,012.21 11,023.70
POLICE GAS AND OIL 1,771.10 15,529.68
POLICE ADECA MONEY 0.00 (15,045.00)
POLICE PRISONERS 80.00 5,187.72
POLICE AMMUNITION 0.00 570.00
POLICE - SEIZURE MONEY (230.50) 3,715.00
POLICE CAR PAYMENTS 0.00 10,729.40
911 AND DISPATCHING 1,361.00 14,908.73
   
TOTAL POLICE DEPARTMENT 20,815.40 260,326.32
PARKS AND RECREATION
PARKS-UTILITIES 543.94 3,685.80
PARK RENOVATION 13,428.00 13,428.00
PARKS & RECKS MISC 0.00 3,462.09
PARKS & REC TRUNK/TREAT 0.00 800.00
C/C CLEANING SERVICE 10.00 110.00
   
TOTAL PARKS AND RECREATION 13,981.94 21,485.89
FIRE DEPARTMENT
FIRE CHIEF SALARY 200.00 2,000.00
FIRE DEPARTMENT D/C GAS 13.52 2,231.28
FIRE DEPARTMENT ELECTRICITY 363.68 2,706.89
FIRE DEPT PHONE AND INTERNET 94.52 1,039.35
VOL FIRE DEPARTMENT EQUIPMENT 0.00 3,409.73
VOL FIRE FUND RAISE SUPP 0.00 8,641.13
FIRE DEPT OFFICE SUPPLY/EQUIP 0.00 2,352.52
FIRE DEPT EQUIP/TRUCK REPAIRS 1,162.87 7,549.25
VOL FIRE BLD MAINT 0.00 333.65
VOL FIRE MISC 0.00 26.36
FIRE DEPT. INSURANCE 0.00 6,108.00
ANSWERED FIRE CALLS 816.00 7,308.00
FIRE DEPT GAS & OIL 545.36 3,728.25
VOL FIRE 1999 TRUCK PYMT 0.00 14,367.50
VOL FIRE BRUSH TRUCK PYMT 0.00 4,689.22
SCBA EQUIPMENT PAYMENTS 0.00 1,909.45
FIRE DEPT. WATER 38.89 763.38
911 DISPATCHING FD 1,361.00 14,908.73
   
TOTAL FIRE DEPARTMENT 4,595.84 84,072.69
STREET DEPARTMENT
STREET PAYROLL 2,790.43 29,181.56
STREET HEALTH INSURANCE 378.00 4,158.00
STREEET/ROAD WORK COMP 0.00 282.99
STREET SUPPLIES AND MATERIALS 121.57 9,143.49
STREETS DRAINAGE & PAVING 0.00 18,734.28
STREET DEPT GAS & OIL 221.32 969.43
7 LIGHT UTILITIES 2,548.55 29,193.23
   
TOTAL STREET DEPARTMENT 6,059.87 91,662.98
SANITATION
SANITATION BILLING SERVICE 477.84 4,938.38
LOAN PAYMENT GARBAGE TRUCK 3,342.51 33,578.43
SANITATION LIABILITY INS 0.00 8,297.06
SANITATION W/C INS 0.00 2,381.00
SANITATION BANK CHARGES 0.00 37.00
SANITATION  G&A EXPENSE 0.00 1,905.45
SANITATION PROFESSIONAL FEES 0.00 245.00
GARBAGE TRUCK PARTS/REPAIR 0.00 20,998.96
FUEL - GARBAGE TRUCK 781.55 7,091.71
SANITATION WAGES 1,684.34 19,844.00
SANITATION FICA 128.86 1,517.43
SANITATION RETIREMENT 89.14 1,345.71
SANITATION HEALTH INSURANCE 189.00 2,629.50
   
TOTAL SANITATION 6,693.24 104,809.63
CAPITAL OUTLAY
CAPITAL OUTLAY 0.00 9,600.00
   
TOTAL CAPITAL OUTLAY 0.00 9,600.00
DEBT SERVICE
USDA PRINCIPAL PAYMENT 0.00 12,468.00
GADSDEN STATE COLLEGE PAYMENT 0.00 6,000.00
BOND PAYMENT TOWN 2,291.67 22,994.31
DEBT SERVICE EXPENSE 0.00 1,244.50
4 CENT BOND PAYMENT 1,896.88 20,865.68
USDA - INTEREST 0.00 67.02
REGIONS BANK INTEREST 0.00 24.77
   
TOTAL DEBT SERVICE 4,188.55 63,664.28
   
TOTAL EXPENDITURES 72,577.71 856,983.91
   
OPERATING PROFIT (LOSS) (10,084.13) (112,160.38)
   
INTEREST INCOME
VOL FIRE INTEREST 1.48 15.60
INTEREST INCOME 3.43 30.89
ALCOHOL INTEREST INCOME 12.57 116.42
POLICE SEIZURE INT INC 0.30 3.33
4 CENT INTEREST INCOME 0.00 0.18
CAPITAL IMPROVEMENT INT INC 2.06 15.03
INTEREST INCOME - WARRANT ACCT 0.36 6.69
   
TOTAL INTEREST INCOME 20.20 188.14
OTHER INCOME
PAVILION RENT 0.00 255.00
RENT FOR BUILDING 0.00 402.00
ACCIDENT REPORTS 20.00 335.00
VOL FIRE FLOWER SALE PRECEEDS 0.00 6,905.40
FD FUND RAISER PROCEEDS 0.00 9,330.00
VOL FIRE MISC INCOME 0.00 2,500.00
VOL FIRE DONATIONS 0.00 588.00
VOL FIRE LIBERTY DAY 0.00 3,970.00
VOL FIRE COVENANT PAYMENT 1,212.75 2,502.75
VOL FIRE FED & STATE 1,307.32 1,307.32
ALCOHOL DIST FEES 4,961.60 70,631.11
POLICE INCOME 360.00 860.00
PARKS & REC TRUNK/TREAT INCOME 0.00 905.00
OTHER INCOME 5,000.00 10,026.07
COMMUNITY CENTER 162.50 1,932.50
LIBERTY DAY INCOME 2,525.00 34,692.64
IRP DIST 33.96 884.30
FIRE AND ACCIDENT REPORTS 0.00 5.00
CAPITAL IMPROVEMENT OTHER INC 0.00 11,598.25
   
TOTAL OTHER INCOME 15,583.13 159,630.34
OTHER FINANCING SOURCES (USES)
SERVICES TO OTHER FUNDS 2,856.77 23,245.30
TRANSFERS OUT (507.79) (32,787.26)
TRANSFERS IN 0.00 4,221.04
   
TOTAL FINANCING SOURCES 2,348.98 (5,320.92)
   
   
NET INCOME $                             7,868.18 $                              42,337.18