Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $14,879,906 | 12,244,853 | 11,556,425 | 10,955,441 | 10,471,027 | 9,901,059 |
|
| Utility | 36,923,797 | 38,333,933 | 39,098,128 | 32,221,644 | 27,561,185 | 26,620,096 |
|
| Sales Tax | 5,099,936 | 5,704,460 | 5,397,563 | 4,898,017 | 4,421,506 | 4,038,202 |
|
| Sales & Services | 2,827,805 | 2,773,583 | 2,608,183 | 2,488,074 | 2,253,927 | 2,234,583 |
|
| Intergovernmental | 2,995,202 | 3,440,143 | 2,669,234 | 2,662,170 | 4,015,976 | 2,296,950 |
|
| Debt Proceeds | 22,683,293 | - | 1,159,825 | 7,580,000 | - | - |
|
| Other Miscellaneous | 3,215,160 | 5,306,008 | 5,499,795 | 4,578,934 | 2,924,065 | 2,269,717 |
|
| Total | $88,625,099 | 67,802,980 | 67,989,153 | 65,384,280 | 51,647,686 | 47,360,607 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $36,272,869 | 34,983,545 | 31,677,138 | 33,615,123 | 25,922,460 | 20,687,426 |
|
| Debt Service | 2,874,784 | 1,947,556 | 1,954,979 | 1,551,817 | 1,901,243 | 1,966,120 |
|
| Transportation | 3,377,126 | 7,601,781 | 4,018,438 | 1,910,945 | 2,351,359 | 1,460,460 |
|
| General Government | 4,477,326 | 4,382,001 | 4,917,305 | 4,835,867 | 3,294,524 | 3,242,922 |
|
| Public Safety | 16,975,649 | 11,166,258 | 10,601,243 | 9,851,605 | 7,991,976 | 6,297,573 |
|
| Other | 8,825,958 | 8,582,831 | 7,088,361 | 9,681,183 | 7,540,004 | 5,155,403 |
|
| Total | $72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 | 38,809,904 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $20,380,199 | 18,259,891 | 16,430,883 | 14,538,103 | 12,718,329 | 11,809,238 |
|
| Capital Outlay | 15,578,959 | 17,685,981 | 14,432,959 | 19,145,670 | 11,873,465 | 4,088,986 |
|
| Other Operating + Debt Service | 36,844,554 | 32,718,100 | 29,393,622 | 27,762,767 | 24,409,772 | 22,911,680 |
|
| Total | $72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 | 38,809,904 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $476 | 408 | 400 | 403 | 403 | 400 |
|
| Utility | 1,182 | 1,279 | 1,354 | 1,184 | 1,062 | 1,075 |
|
| Sales Tax | 163 | 189 | 189 | 180 | 170 | 162 |
|
| Sales & Services | 90 | 93 | 90 | 91 | 87 | 90 |
|
| Intergovernmental | 96 | 115 | 92 | 98 | 155 | 93 |
|
| Debt Proceeds | 726 | - | 40 | 279 | - | - |
|
| Other Miscellaneous | 103 | 177 | 190 | 168 | 113 | 92 |
|
| Total | $2,836 | 2,261 | 2,355 | 2,403 | 1,990 | 1,912 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,161 | 1,167 | 1,097 | 1,235 | 999 | 835 |
|
| Debt Service | 92 | 65 | 68 | 57 | 73 | 79 |
|
| Transportation | 108 | 254 | 139 | 70 | 91 | 59 |
|
| General Government | 144 | 146 | 171 | 178 | 126 | 132 |
|
| Public Safety | 543 | 372 | 367 | 362 | 308 | 254 |
|
| Other | 282 | 286 | 245 | 356 | 291 | 208 |
|
| Total | $2,330 | 2,290 | 2,087 | 2,258 | 1,888 | 1,567 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $652 | 609 | 569 | 534 | 490 | 477 |
|
| Capital Outlay | 499 | 590 | 500 | 703 | 458 | 165 |
|
| Other Operating | 1,179 | 1,091 | 1,018 | 1,021 | 940 | 925 |
|
| Total | $2,330 | 2,290 | 2,087 | 2,258 | 1,888 | 1,567 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 22 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 20,622 | 22,003 | 21,233 | 20,452 | 19,944 | 19,612 |
|
| Town of Apex Population | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 | 24,764 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 401 | 365 | 353 | 344 | 334 | 321 |
|
| Utility | 1,742 | 1,897 | 1,836 | 1,894 | 1,821 | 1,793 |
|
| Sales Tax | 143 | 155 | 155 | 150 | 146 | 137 |
|
| Sales & Services | 111 | 110 | 104 | 97 | 90 | 88 |
|
| Intergovernmental | 193 | 172 | 183 | 211 | 242 | 181 |
|
| Debt Proceeds | 317 | 276 | 201 | 125 | 105 | 123 |
|
| Other Miscellaneous | 127 | 150 | 178 | 155 | 142 | 117 |
|
| Total | 3,034 | 3,125 | 3,010 | 2,976 | 2,880 | 2,760 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,815 | 1,907 | 1,817 | 1,915 | 1,864 | 1,781 |
|
| Debt Service | 166 | 147 | 136 | 192 | 151 | 143 |
|
| Transportation | 121 | 120 | 116 | 119 | 123 | 122 |
|
| General Government | 185 | 158 | 134 | 135 | 131 | 117 |
|
| Public Safety | 412 | 393 | 374 | 363 | 348 | 334 |
|
| Other | 339 | 356 | 290 | 269 | 278 | 272 |
|
| Total | 3,038 | 3,081 | 2,867 | 2,993 | 2,895 | 2,769 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 628 | 623 | 586 | 561 | 551 | 531 |
|
| Capital Outlay | 441 | 429 | 329 | 352 | 387 | 314 |
|
| Other Operating | 1,969 | 2,029 | 1,952 | 2,080 | 1,957 | 1,924 |
|
| Total | 3,038 | 3,081 | 2,867 | 2,993 | 2,895 | 2,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $27,224,099 | 25,533,939 | 24,392,951 | 22,755,231 | 22,410,137 | 19,564,626 |
| General Fund expenditures | 26,952,418 | 24,938,941 | 22,709,908 | 20,689,468 | 20,419,542 | 16,648,688 |
| Operating transfers in | 250,000 | - | - | - | 454,000 | - |
| Operating transfers out | - | 409,000 | 3,768,487 | 1,309,407 | 746,575 | 500,000 |
| Capital leases and installment purchase proceeds | 2,987,037 | - | - | 80,000 | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 3,508,718 | 185,998 | (2,085,444) | 836,356 | 1,698,020 | 2,415,938 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $15,663,806 | 12,157,520 | 10,986,660 | 14,109,166 | 13,183,145 | 11,905,866 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 65.36 | 47.96 | 41.49 | 64.37 | 62.28 | 69.43 |
|
| Group weighted average FBA % | 39.96 | 38.75 | 37.01 | 40.17 | 41.78 | 41.23 |
|
| State weighted average Electric Group | 34.57 | 35.41 | 33.99 | 35.62 | 36.67 | 36.12 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $46,615,579 | 46,118,792 | 41,487,929 | 32,367,475 | 33,001,702 | 31,435,043 |
|
| Quick ratio | 10.89 | 10.37 | 11.74 | 9.33 | 9.86 | 12.10 |
|
| Net income | 4,864,247 | 11,055,386 | 16,922,415 | 9,516,977 | 8,351,678 | 5,726,776 |
|
| Cashflow from operations | 5,658,425 | 12,122,398 | 14,147,153 | 8,838,827 | 8,709,362 | 8,000,226 |
|
| Depreciation & Amortization Expense | 5,356,984 | 5,160,550 | 5,096,655 | 4,477,202 | 4,108,691 | 4,004,643 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 | 24,764 |
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $58,324,862 | 60,390,168 | 59,090,702 | 49,218,470 | 49,579,171 | 46,168,910 |
|
| Investment Earnings | 1,314,676 | 2,870,158 | 2,878,813 | 1,926,650 | 1,053,862 | 403,314 |
|
| Tax Rate Equivalent | 0.0312 | 0.0987 | 0.1042 | 0.0738 | 0.0436 | 0.0173 |
|
| Tax Rate Equivalent Group weighted average | 0.0304 | 0.0707 | 0.0793 | 0.0520 | 0.0389 | 0.0164 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2000 | 2000 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $4,208,956,027 | 2,908,913,019 | 2,762,675,144 | 2,611,680,942 | 2,418,443,154 | 2,324,817,944 |
|
| Tax Rate | 0.3400 | 0.4000 | 0.4000 | 0.4000 | 0.4000 | 0.4000 |
|
| Tax Rate Group weighted average | 0.4411 | 0.4498 | 0.4454 | 0.4425 | 0.4388 | 0.4540 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 99.91 | 81.32 | 84.47 | 89.16 | 90.93 | 91.80 |
|
| Assessment -to-Sales Ratio Group weighted average | 88.67 | 87.55 | 90.13 | 92.19 | 94.05 | 93.71 |
|
| Assessment -to-Sales Ratio Statewide | 90.81 | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $4,212,747,500 | 3,577,118,813 | 3,270,599,200 | 2,929,206,978 | 2,659,675,744 | 2,532,481,420 |
|
| EffectiveTax Rate | 0.3397 | 0.3253 | 0.3379 | 0.3566 | 0.3637 | 0.3672 |
|
| Group weighted average Effective Tax Rate | 0.3911 | 0.3938 | 0.4015 | 0.4080 | 0.4127 | 0.4254 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 98.95 | 98.58 | 98.62 | 98.79 | 98.88 | 98.70 |
|
| Percent Collected Group weighted average | 96.95 | 96.79 | 96.51 | 96.74 | 97.03 | 96.47 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 99.52 | 99.46 | 99.51 | 99.68 | 99.68 | 99.45 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.57 | 98.03 | 97.73 | 98.00 | 98.16 | 97.83 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 | 98.39 |
|
| Percent Collected Motor Vehicles Only | 92.28 | 91.45 | 91.65 | 91.77 | 92.56 | 92.65 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.72 | 83.94 | 84.21 | 85.28 | 86.42 | 85.54 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 87,436 | 166,117 | 151,878 | 127,055 | 111,700 | 122,691 |
|
| Tax Rate Equivalent | 0.0021 | 0.0057 | 0.0055 | 0.0049 | 0.0046 | 0.0053 |
|
| Dominant County: Wake |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa3
| Aa3 | Aa3 | Aa3 | Aa3 | Aa3 |
|
| S & P | AAA | AA | AA | AA | AA | AA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $1,175,000 | 1,790,000 | 2,435,000 | 3,100,000 | 3,795,000 | 4,515,000 |
|
| General Government GO Debt | 18,370,000 | 12,600,000 | 10,775,000 | 11,450,000 | 4,300,000 | 4,650,000 |
|
| Total General Obligation Debt | 19,545,000 | 14,390,000 | 13,210,000 | 14,550,000 | 8,095,000 | 9,165,000 |
|
| Per Capita | $625 | 480 | 457 | 535 | 312 | 370 |
|
| Total Per Capita for the Population Group | 221 | 247 | 243 | 283 | 320 | 219 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.4639% | 0.4023% | 0.4039% | 0.4967% | 0.3044% | 0.3619% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2012% | 0.2539% | 0.2706% | 0.3405% | 0.4122% | 0.2755% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.3909% | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% |
|
| Total Authorized but not Issued General Obligation Debt | $41,430,000 | 47,500,000 | 50,000,000 | 50,000,000 | 57,500,000 |
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 8,645,000 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $8,645,000 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $7,300,000 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 31,250 | 29,983 | 28,876 | 27,215 | 25,951 | 24,764 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
|
|
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
|
|
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
|
|
| 1.5A | GASB34 | Governmental Activities Assets | 189,642,972 | 167,903,510 | 160,093,553 | 149,464,226 | 136,456,146 | 130,883,404 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 34,513,979 | 15,436,104 | 13,704,739 | 13,796,809 | 6,216,172 | 6,574,921 |
| 3.5A | SUMMARY | Business Type Activities Assets | 163,063,244 | 151,772,143 | 140,303,667 | 122,882,596 | 113,827,611 | 105,269,327 |
| 3.5B |
| Business Type Activities Liabilties | 13,592,071 | 7,165,217 | 6,752,127 | 6,253,471 | 6,715,464 | 6,508,858 |
| 6.5A |
| Fiduciary Funds Assets | 406,414 | 387,168 | 342,053 | 295,005 | 259,217 | 232,583 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
|
|
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
|
|
| 10 | PART 2 | Current collections of unit-wide levy | 14,729,155 | 12,090,741 | 11,405,623 | 10,828,864 | 10,334,639 | 9,750,766 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 117,858 | 124,665 | 121,667 | 102,464 | 112,340 | 122,864 |
| 13 |
| Penalties and interest | 32,893 | 29,447 | 29,135 | 24,113 | 24,048 | 27,429 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
| 22 | 58 | 86 | 72 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 2,498,969 | 2,694,787 | 2,555,136 | 2,391,520 | 2,254,968 | 2,037,307 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 936,348 | 983,449 | 928,509 | 801,274 | 667,647 | 630,089 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 923,598 | 973,181 | 916,880 | 791,868 | 658,804 | 619,123 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 741,021 | 1,053,043 | 997,038 | 913,355 | 840,087 | 751,683 |
| 19 |
| Licenses Privilege |
|
|
|
|
|
|
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 133,842 | 129,565 | 125,878 | 119,964 | 111,363 | 109,737 |
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 43,804 | 71,153 | 178,027 | 351,169 | 243,397 | 196,511 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 35,625 | 36,471 | 35,600 | 31,393 | 20,281 | 18,547 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 60,068 | 61,875 | 65,043 |
|
| 59,426 |
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
| 124,762 | 111,785 |
| 34 |
| Housing/community development |
|
|
|
|
|
|
| 35 |
| All Other |
|
|
|
| 2,733 | 7,125 |
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
| 295,167 | 144,336 |
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax |
|
|
|
|
|
|
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 1,753,187 | 1,525,954 | 1,296,485 | 1,061,803 | 961,353 | 967,002 |
| 45 |
| Beer and Wine tax | 134,653 | 133,014 | 122,979 | 114,624 | 109,613 | 101,386 |
| 46 |
| Powell Bill | 865,153 | 935,421 | 792,726 | 775,332 | 749,650 | 657,376 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 21,683 | 20,435 | 10,206 | 10,206 | 7,485 | 8,735 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety |
| 25,959 |
|
|
|
|
| 53 |
| Transportation - Streets |
|
|
|
|
|
|
| 54 |
| Transportation - All other |
| 297,500 |
| 312,289 |
| 30,000 |
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 72,304 |
|
| 50,000 | 775,159 | 41,408 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes | 1,671 | 1,010 | 1,537 | 2,898 | 982 | 659 |
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety | 78,589 | 137,706 | 39,688 | 52,932 | 57,402 | 77,719 |
| 64 |
| Transportatin - Streets |
|
|
|
| 287,609 | 12,391 |
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
|
|
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation | 7,894 | 6,102 | 196,234 | 282,086 | 939,228 | 221,938 |
| 71 | PERMITS | Building permits | 553,018 | 911,313 | 928,605 | 1,047,324 | 761,631 | 812,599 |
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 98,847 | 133,011 | 199,098 | 79,155 | 143,996 | 58,157 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties |
|
|
|
|
|
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste | 2,261,945 | 2,073,277 | 1,945,548 | 1,742,823 | 1,706,812 | 1,655,848 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 498,523 | 461,374 | 444,710 | 400,604 | 440,618 | 422,653 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues | 66,149 | 238,542 | 217,551 | 341,654 | 105,923 | 155,860 |
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 1,188 | 390 | 374 | 2,993 | 574 | 222 |
| 86 | UTILITY | Water and sewer charges | 10,184,392 | 13,560,857 | 16,395,123 | 11,367,280 | 10,275,566 | 10,150,424 |
| 87 | REVENUES | Electric charges | 26,739,405 | 24,773,076 | 22,703,005 | 20,854,364 | 17,285,619 | 16,469,672 |
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds | 149,387 |
|
| 257,441 |
|
|
| 90 | REVENUES | On general and all other funds | 1,314,676 | 2,870,158 | 2,878,813 | 1,926,650 | 1,053,862 | 403,314 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations | 135,474 | 41,017 | 8,679 | 13,054 | 40,245 | 28,001 |
| 93 |
| Sales of materials and fixed assets | 33,501 | 102,532 | 80,899 | 76,894 | 34,213 | 8,290 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals | 416,552 | 813,518 | 729,421 | 138,343 | 356,201 | 190,100 |
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 99,575 | 108,734 | 86,916 | 74,438 | 63,501 | 44,669 |
| 98 |
| Other miscellaneous revenues | 200,859 | 88,536 | 247,837 | 154,716 | 75,548 | 399,720 |
| 99 |
| Proceeds of the sale of bonds and notes | 13,658,064 |
|
| 7,500,000 |
|
|
| 100 |
| Proceeds of capital leases and installment purchases | 9,025,229 |
| 1,159,825 | 80,000 |
|
|
| 101 |
| Other |
|
|
| 308,335 | 19,741 |
|
| 102 | NON-REV | Supplemental schools taxes - current levy collections |
|
|
|
|
|
|
| 103 | RECEIPTS | Prior years' levy collections |
|
|
|
|
|
|
| 104 |
| Tax collections for units other than reporting unit |
|
|
|
|
|
|
| 105 |
| Utilities customers' deposits | 33,847 | 13,601 | 40,481 | 32,401 |
|
|
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes | 18,912 | 2,097 | 2,033 | 1,214 |
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 45,767 | 44,571 | 43,320 | 40,051 | 40,792 | 40,361 |
| 109B | GENERAL | Governing body - All other Direct | 197,789 | 236,421 | 187,424 | 193,230 | 184,677 | 87,541 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 1,283,415 | 1,158,574 | 1,086,096 | 991,770 | 870,355 | 952,392 |
| 110B |
| Administration - All other Direct | 1,041,466 | 1,023,447 | 822,217 | 869,289 | 749,662 | 651,431 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 113,292 | 169,664 | 524,752 | 77,898 | 50,696 | 65,434 |
| 111A |
| Elections (cost of) - Salaries |
|
|
|
|
|
|
| 111B |
| Elections (cost of) - All other Direct |
|
|
|
|
|
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 112A |
| Finance - Salaries | 359,911 | 337,514 | 324,315 | 293,085 | 256,954 | 241,753 |
| 112B |
| Finance - All other Direct | 285,513 | 267,624 | 240,762 | 240,002 | 261,460 | 384,301 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 12,124 |
| 18,500 |
| 6,830 |
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries |
|
|
|
|
|
|
| 114B |
| Legal - All other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries | 224,944 | 213,261 | 196,875 | 186,693 | 174,266 |
|
| 115B |
| Public Buildings - All other Direct | 414,383 | 411,790 | 398,019 | 333,253 | 329,644 | 250,695 |
| 115C |
| Public Buildings - Construction |
|
| 19,860 | 1,094,799 |
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures | 28,977 | 55,931 | 28,968 | 58,067 |
|
|
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries | 182,871 | 173,558 | 153,449 | 126,962 | 120,390 | 291,059 |
| 117B |
| Central Facilities - All other Direct | 47,790 | 81,549 | 57,401 | 75,611 | 45,025 | 59,820 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 41,415 | 18,326 | 56,902 | 52,213 | 33,800 |
|
| 118A |
| General Government All Other - Salaries | 126,366 | 120,334 | 113,416 | 110,379 | 100,778 | 152,035 |
| 118B |
| General Government All Other - All other Direct | 71,303 | 69,437 | 67,159 | 82,751 | 69,195 | 66,100 |
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
| 577,870 | 9,814 |
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 4,867,470 | 4,305,761 | 4,020,123 | 3,466,758 | 3,003,802 | 2,690,896 |
| 119B | SAFETY | Police and Communications - All other Direct | 1,103,550 | 882,662 | 963,428 | 775,777 | 607,100 | 414,300 |
| 119C |
| Police and Communications - Construction | 2,834,909 | 364,698 | 189,452 |
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 140,095 | 206,938 | 294,038 | 486,745 | 403,595 | 119,463 |
| 120A |
| Emergency Communications - Salaries |
|
|
|
|
|
|
| 120B |
| Emergency Communications - All other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 121A |
| Emergency Management - Salaries |
|
|
|
|
|
|
| 121B |
| Emergency Management - All other Direct | 15,668 | 14,046 | 15,576 |
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 122A |
| Fire - Salaries | 2,866,382 | 2,405,708 | 2,183,813 | 1,727,117 | 1,369,646 | 1,210,066 |
| 122B |
| Fire - All other Direct | 504,014 | 548,064 | 515,165 | 468,857 | 526,586 | 467,987 |
| 122C |
| Fire - Construction | 2,483,205 | 120,848 | 52,625 |
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 34,456 | 158,524 | 418,428 | 1,162,068 | 508,209 |
|
| 123A |
| Inspectors - Salaries | 1,719,450 | 1,712,181 | 1,523,174 | 1,385,152 | 1,203,242 | 1,119,158 |
| 123B |
| Inspectors - All other Direct | 98,206 | 105,485 | 99,888 | 94,331 | 94,332 | 43,980 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures | 35,849 | 48,761 | 41,769 | 45,642 | 27,780 |
|
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct | 60,000 | 80,000 | 80,000 | 60,000 | 80,000 | 80,000 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
| 12,512 | 13,022 |
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 372,131 | 318,072 | 272,910 | 246,064 | 348,394 | 305,974 |
| 128B |
| Streets and Highways - All other Direct | 1,066,595 | 1,435,387 | 435,899 | 760,370 | 497,578 | 664,326 |
| 128C |
| Streets and Highways - Construction | 1,872,677 | 5,595,064 | 3,124,668 | 777,560 | 1,289,937 | 483,449 |
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 65,723 | 253,258 | 184,961 | 126,951 | 215,450 | 6,711 |
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
|
|
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct |
|
|
|
|
|
|
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - All other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 844,023 | 805,372 | 680,796 | 592,073 | 569,356 | 523,637 |
| 136B | MENTAL | Solid Waste - All other Direct | 2,010,545 | 1,979,383 | 1,829,511 | 1,721,501 | 1,621,198 | 1,622,008 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 170,182 | 98,735 | 144,029 | 103,571 | 85,156 | 47,069 |
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct | 19,314 | 21,648 | 21,247 | 22,496 | 21,654 | 21,154 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
|
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries | 868,907 | 791,052 | 757,698 | 685,143 | 617,726 | 570,884 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 168,466 | 239,566 | 118,760 | 147,301 | 148,597 | 263,267 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
| 128,859 | 41,897 |
| 32,570 |
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 135,045 | 114,716 | 64,308 | 63,730 | 57,482 | 55,890 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct |
|
|
|
|
|
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
|
|
|
|
| 143B |
| Housing and Urban Renewal - All other Direct |
|
|
|
|
|
|
| 143C |
| Housing and Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 144A |
| Special Employment Programs (JTPA) - Salaries |
|
|
|
|
|
|
| 144B |
| Special Employment Programs (JTPA) - All other Direct |
|
|
|
|
|
|
| 144C |
| Special Employment Programs (JTPA) - Construction |
|
|
|
|
|
|
| 144D |
| Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 145A |
| Economic and Physical Development - All Other - Salaries [A] |
|
|
|
|
|
|
| 145B |
| Economic and Physical Development - All Other - All other Direct |
|
|
|
|
|
|
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries |
|
|
|
|
|
|
| 152B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 1,390,111 | 1,229,310 | 1,025,850 | 930,653 | 870,947 | 808,338 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 1,210,707 | 1,109,719 | 903,989 | 849,485 | 800,610 | 859,956 |
| 153C |
| Recreation and Parks - Construction | 1,603,203 | 1,868,920 | 1,457,753 | 4,488,487 | 547,249 | 121,634 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 405,455 | 195,551 | 42,523 | 76,743 | 2,167,459 | 261,566 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 2,759,673 | 2,412,730 | 2,109,929 | 2,003,726 | 1,685,409 | 1,485,785 |
| 158B |
| Water and Sewer - All other Direct | 3,857,787 | 2,891,528 | 2,619,476 | 2,384,027 | 2,254,168 | 1,994,805 |
| 158C |
| Water and Sewer - Construction | 1,946,051 | 5,484,921 | 3,434,449 | 3,944,702 | 1,216,506 |
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 1,899,284 | 752,535 | 841,408 |
| 1,344,122 | 1,604,552 |
| 159A |
| Electric Power - Salaries | 2,468,778 | 2,231,893 | 1,939,119 | 1,752,477 | 1,486,272 | 1,416,900 |
| 159B |
| Electric Power - All other Direct | 21,449,234 | 19,045,490 | 17,794,650 | 16,889,781 | 13,991,877 | 12,806,276 |
| 159C |
| Electric Power - Construction | 1,782,086 | 2,164,448 | 2,938,107 | 6,640,410 | 3,844,229 |
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures | 109,976 |
|
|
| 99,877 | 1,379,108 |
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 66,614 | 83,436 | 67,740 | 80,640 | 94,040 | 72,495 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 672,700 | 708,520 | 620,000 | 645,000 | 670,000 | 735,000 |
| 162B |
| Electric - Debt Service Interest Payments |
|
| 2,588 | 5,463 | 8,338 | 11,213 |
| 162D |
| Electric - Debt Service Principal Payments |
|
| 45,000 | 50,000 | 50,000 | 50,000 |
| 163B |
| Gas - Debt Service Interest Payments |
|
|
|
|
|
|
| 163D |
| Gas - Debt Service Principal Payments |
|
|
|
|
|
|
| 164B |
| School - Debt Service Interest Payments |
|
|
|
|
|
|
| 164D |
| School - Debt Service Principal Payments |
|
|
|
|
|
|
| 165B |
| Hospital - Debt Service Interest Payments |
|
|
|
|
|
|
| 165D |
| Hospital - Debt Service Principal Payments |
|
|
|
|
|
|
| 166B |
| All Other - Debt Service Interest Payments | 860,470 | 460,600 | 498,155 | 395,676 | 265,216 | 307,333 |
| 166D |
| All Other - Debt Service Principal Payments | 1,275,000 | 695,000 | 721,496 | 375,038 | 813,649 | 790,079 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 51,388 | 69,642 | 69,997 | 64,055 | 59,024 | 51,440 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 161,007 | 142,940 | 133,767 | 115,103 | 96,148 | 87,261 |
| 172B |
| Fringe Benefits Other - (B) |
|
|
|
|
|
|
| 173A |
| Multi-County Library District, County, or Other Municipality Authority |
|
|
|
|
|
|
| 173B | INTERGOV | Multi-County Library District, County, or Other Municipality (Item number) |
|
|
|
|
|
|
| 173C | EXPEND | Multi-County Library District, County, or Other Municipality (Amount) |
|
|
|
|
|
|
| 174A |
| General Governmental Actitivies shared with the County (County) |
|
|
|
|
|
|
| 174B |
| General Governmental Actitivies shared with the County (Item number) |
|
|
|
|
|
|
| 174C |
| General Governmental Actitivies shared with the County (Amount) |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) (State) |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) (Item number) |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) (Amount) |
|
|
|
|
|
|
| 176A |
| Others - Name of Payee #1 |
|
|
|
|
|
|
| 176B |
| Others - 1 (B) |
|
|
|
|
|
|
| 176C |
| Others - 1 (C) |
|
|
|
|
|
|
| 177A |
| Others - Name of Payee #2 |
|
|
|
|
|
|
| 177B |
| Others - 2 (B) |
|
|
|
|
|
|
| 177C |
| Others - 2 (C) |
|
|
|
|
|
|
| 178A |
| Others - Name of Payee #3 |
|
|
|
|
|
|
| 178B |
| Others - 3 (B) |
|
|
|
|
|
|
| 178C |
| Others - 3 (C) |
|
|
|
|
|
|
| 179 | PART 6 | Current Year Levy Excluding Motor Vehicles | 13,114,274 | 10,421,737 | 9,779,713 | 9,277,319 | 8,882,367 | 8,388,482 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,131,974 | 1,280,360 | 1,244,209 | 1,181,619 | 1,116,344 | 1,041,693 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 62,329 | 56,691 | 47,997 | 29,773 | 28,600 | 46,086 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 87,337 | 109,426 | 103,881 | 97,282 | 83,100 | 76,605 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 98.95 | 98.58 | 98.62 | 98.79 | 98.88 | 98.70 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 99.52 | 99.46 | 99.51 | 99.68 | 99.68 | 99.45 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 92.28 | 91.45 | 91.65 | 91.77 | 92.56 | 92.65 |
| 186 |
| Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal |
|
|
|
|
|
|
| 187A |
| Capital Reserve or Available Funds - Schools - July 1, Previous Year |
|
|
|
|
|
|
| 187B |
| Capital Reserve or Available Funds - Schools - June 30, Current Year |
|
|
|
|
|
|
| 188A |
| Capital Reserve or Available Funds - Hospitals - July 1, Previous Year |
|
|
|
|
|
|
| 188B |
| Capital Reserve or Available Funds - Hospitals - June 30, Current Year |
|
|
|
|
|
|
| 189A | PART 7 | Cash on Hand and in Bank, and Securities - Held in Debt Service Fund |
|
|
|
|
|
|
| 189B | CASH & | Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds | 21,641,773 | 2,501,295 | 18,501,155 | 4,132,367 |
|
|
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 58,324,862 | 60,390,168 | 59,090,702 | 49,218,470 | 49,579,171 | 46,168,910 |
| 190A | PART | Appropriations made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 191 |
| Investment in Property Acquired at any time under G.S. 158 |
|
|
|
|
|
|
| 192 |
| Amount Expended during the fiscal year pursuant to subsections b (5) and b (7) |
|
|
|
|
|
|
| 193 |
| Amount of Tax Revenues taken into account under G.S. |
|
|
|
|
|
|
| 194A | PART 9 | Amounts - Total Revenues and other financing sources per audit | 89,004,805 | 68,662,950 | 74,764,155 | 67,301,424 | 53,807,711 | 48,671,522 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 379,706 | 859,970 | 6,775,002 | 1,917,144 | 2,160,025 | 1,310,915 |
| 194D |
| Amounts - Net Revenues per AFIR | 88,625,099 | 67,802,980 | 67,989,153 | 65,384,280 | 51,647,686 | 47,360,607 |
|
| Calculated amount | 88,625,099 | 67,802,980 | 67,989,153 | 65,384,280 | 51,647,686 | 47,360,607 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 73,183,418 | 69,523,942 | 67,032,466 | 63,363,684 | 51,161,591 | 40,120,819 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 379,706 | 859,970 | 6,775,002 | 1,917,144 | 2,160,025 | 1,310,915 |
| 195D |
| Amounts Net Expenditures per AFIR | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 | 38,809,904 |
|
| Calculated amount | 72,803,712 | 68,663,972 | 60,257,464 | 61,446,540 | 49,001,566 | 38,809,904 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Lee Smiley |
|
|
|
| 951 |
| Title of Official | Finance Director |
|
|
|
| 952 |
| Date Certified | 11/30/2009 | 11/07/2008 | 11/30/2007 |
|
|
|
| 953 |
| Person to Contact | Suzanne Parmentier |
|
|
|
| 954 |
| Title of Person to Contact | Accounting & Budget Analyst |
|
|
|
| 955 |
| Telephone Number | 919-249-3385 |
|
|
|
| 956 |
| Facsimile Number | 919-249-3329 |
|
|
|