Municipality Revenues and Expenditures Financial Profile Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $45,252,649 | 43,839,812 | 42,137,547 | 41,265,169 | 36,874,016 | 35,178,460 |
|
| Utility | 35,723,702 | 34,522,088 | 33,195,080 | 31,641,711 | 25,444,019 | 26,832,992 |
|
| Sales Tax | 14,104,677 | 14,959,877 | 16,473,529 | 17,326,145 | 16,043,057 | 14,494,337 |
|
| Sales & Services | 10,373,003 | 10,658,816 | 10,759,145 | 10,096,329 | 8,987,745 | 7,891,497 |
|
| Intergovernmental | 23,280,794 | 20,853,953 | 19,108,649 | 18,340,587 | 17,395,805 | 17,301,083 |
|
| Debt Proceeds | - | 477,913 | 41,000,209 | 551,425 | 2,594,468 | 877,289 |
|
| Other Miscellaneous | 11,366,432 | 14,791,932 | 20,226,534 | 21,043,138 | 21,020,787 | 8,032,468 |
|
| Total | $140,101,257 | 140,104,391 | 182,900,693 | 140,264,504 | 128,359,897 | 110,608,126 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $30,527,595 | 49,989,480 | 38,048,773 | 19,627,996 | 16,189,822 | 16,322,417 |
|
| Debt Service | 12,966,378 | 14,773,486 | 15,040,733 | 12,565,606 | 11,388,251 | 11,932,616 |
|
| Transportation | 18,931,586 | 22,483,813 | 16,032,499 | 15,075,440 | 12,821,772 | 12,825,691 |
|
| General Government | 13,985,805 | 13,968,356 | 13,666,373 | 12,041,361 | 11,436,237 | 12,765,385 |
|
| Public Safety | 41,081,067 | 42,480,148 | 41,504,353 | 38,994,947 | 35,596,653 | 31,606,740 |
|
| Other | 30,852,047 | 25,616,635 | 23,749,626 | 23,931,751 | 23,446,166 | 22,683,541 |
|
| Total | $148,344,478 | 169,311,918 | 148,042,357 | 122,237,101 | 110,878,901 | 108,136,390 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $52,563,514 | 59,056,666 | 52,246,235 | 46,008,732 | 42,168,129 | 40,568,112 |
|
| Capital Outlay | 20,566,139 | 36,742,014 | 23,360,648 | 15,106,401 | 5,723,530 | 8,340,579 |
|
| Other Operating + Debt Service | 75,214,825 | 73,513,238 | 72,435,474 | 61,121,968 | 62,987,242 | 59,227,699 |
|
| Total | $148,344,478 | 169,311,918 | 148,042,357 | 122,237,101 | 110,878,901 | 108,136,390 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $566 | 560 | 541 | 543 | 504 | 480 |
|
| Utility | 447 | 441 | 426 | 417 | 348 | 366 |
|
| Sales Tax | 176 | 191 | 213 | 229 | 219 | 198 |
|
| Sales & Services | 130 | 136 | 138 | 133 | 123 | 108 |
|
| Intergovernmental | 291 | 266 | 245 | 241 | 238 | 236 |
|
| Debt Proceeds | - | 6 | 527 | 7 | 35 | 12 |
|
| Other Miscellaneous | 142 | 189 | 260 | 277 | 287 | 110 |
|
| Total | $1,752 | 1,789 | 2,350 | 1,847 | 1,754 | 1,510 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $382 | 638 | 489 | 258 | 221 | 223 |
|
| Debt Service | 162 | 189 | 193 | 165 | 156 | 163 |
|
| Transportation | 237 | 287 | 206 | 198 | 175 | 175 |
|
| General Government | 174 | 179 | 176 | 160 | 157 | 173 |
|
| Public Safety | 514 | 542 | 533 | 513 | 486 | 432 |
|
| Other | 386 | 327 | 305 | 315 | 320 | 310 |
|
| Total | $1,855 | 2,162 | 1,902 | 1,609 | 1,515 | 1,476 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $657 | 754 | 671 | 606 | 576 | 554 |
|
| Capital Outlay | 257 | 469 | 300 | 199 | 78 | 114 |
|
| Other Operating | 941 | 939 | 931 | 804 | 861 | 808 |
|
| Total | $1,855 | 2,162 | 1,902 | 1,609 | 1,515 | 1,476 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Number of Municipalites in Group | 11 | 11 | 10 | 10 | 10 | 10 |
|
| Average Population In Group | 213,963 | 208,221 | 219,011 | 209,977 | 203,653 | 197,088 |
|
| City of Asheville Population | 79,973 | 78,313 | 77,837 | 75,948 | 73,189 | 73,239 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 486 | 484 | 463 | 452 | 427 | 420 |
|
| Utility | 333 | 310 | 325 | 322 | 313 | 281 |
|
| Sales Tax | 153 | 168 | 190 | 193 | 187 | 177 |
|
| Sales & Services | 177 | 187 | 197 | 194 | 175 | 151 |
|
| Intergovernmental | 242 | 228 | 258 | 253 | 224 | 216 |
|
| Debt Proceeds | 368 | 318 | 396 | 414 | 348 | 311 |
|
| Other Miscellaneous | 222 | 197 | 321 | 424 | 305 | 283 |
|
| Total | 1,981 | 1,892 | 2,150 | 2,252 | 1,979 | 1,839 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 370 | 391 | 428 | 413 | 380 | 338 |
|
| Debt Service | 309 | 318 | 268 | 279 | 263 | 241 |
|
| Transportation | 324 | 359 | 337 | 381 | 357 | 297 |
|
| General Government | 140 | 154 | 155 | 133 | 137 | 116 |
|
| Public Safety | 411 | 423 | 404 | 401 | 390 | 369 |
|
| Other | 395 | 429 | 383 | 363 | 348 | 343 |
|
| Total | 1,949 | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 513 | 531 | 514 | 503 | 470 | 461 |
|
| Capital Outlay | 503 | 562 | 539 | 566 | 537 | 443 |
|
| Other Operating | 933 | 981 | 922 | 901 | 868 | 800 |
|
| Total | 1,949 | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| General Fund revenues | $83,745,819 | 85,540,877 | 87,616,437 | 86,131,200 | 78,380,054 | 75,897,630 |
| General Fund expenditures | 83,069,737 | 84,438,678 | 87,048,609 | 75,980,501 | 70,641,399 | 68,289,185 |
| Operating transfers in | 43,985 | 84,600 | 314,423 | - | 115,000 | - |
| Operating transfers out | 6,091,466 | 4,663,325 | 16,839,879 | 6,415,732 | 6,082,098 | 5,488,689 |
| Capital leases and installment purchase proceeds | 1,300,000 | - | 3,000,000 | - | 1,738,255 | - |
| Other items | 21,933 | 146,505 | 35,336 | 253,619 | 1,311,587 | 96,803 |
| Excess of revenues and other sources over (under) expenditures and other uses | (4,049,466) | (3,330,021) | (12,922,292) | 3,988,586 | 4,821,399 | 2,216,559 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $11,162,752 | 16,696,979 | 18,231,893 | 28,831,071 | 30,869,284 | 23,044,331 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 12.70 | 18.74 | 18.07 | 34.99 | 41.17 | 31.23 |
|
| Group weighted average FBA % | 25.92 | 24.27 | 22.35 | 23.61 | 24.59 | 23.70 |
|
| State weighted average Non-Electric Group | 39.13 | 37.89 | 36.65 | 37.39 | 37.38 | 36.82 |
|
| State weighted average FBA % | 37.79 | 37.09 | 36.34 | 36.54 | 36.96 | 36.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $33,577,649 | 38,635,118 | 69,473,946 | 19,008,890 | 16,031,179 | 21,208,608 |
|
| Quick ratio | 3.92 | 4.08 | 4.94 | 2.95 | 3.16 | 2.34 |
|
| Net income | 2,797,918 | 7,938,436 | 16,039,648 | 16,528,813 | 16,589,916 | 5,692,524 |
|
| Cashflow from operations | 11,871,887 | 11,592,393 | 22,221,637 | 16,004,403 | 10,346,499 | 8,930,009 |
|
| Depreciation & Amortization Expense | 7,743,757 | 4,817,994 | 4,327,033 | 4,229,696 | 3,971,962 | 3,832,185 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 79,973 | 78,313 | 77,837 | 75,948 | 73,189 | 73,239 |
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Cash &Investments | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Investment Earnings | 8,710 | 259 | 40,039 | 50,624 | 38,689 | 16,592 |
|
| Tax Rate Equivalent | 0.0001 | 0.0000 | 0.0004 | 0.0005 | 0.0006 | 0.0002 |
|
| Tax Rate Equivalent Group weighted average | 0.0025 | 0.0058 | 0.0124 | 0.0187 | 0.0148 | 0.0080 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0013 | 0.0034 | 0.0069 | 0.0101 | 0.0080 | 0.0043 |
|
| Latest year of Revaluation | 2006 | 0 | 2006 | 2006 | 2002 | 2002 |
|
| January 1, Prior Year Assessed Valuation | $10,799,221,899 | 10,432,574,099 | 10,011,553,680 | 9,782,270,980 | 6,914,561,548 | 6,689,663,711 |
|
| Tax Rate | 0.4200 | 0.4200 | 0.4200 | 0.4238 | 0.5300 | 0.5300 |
|
| Tax Rate Group weighted average | 0.4525 | 0.4817 | 0.4782 | 0.4849 | 0.4576 | 0.4681 |
|
| Tax Rate State Wide | 0.4060 | 0.4262 | 0.4238 | 0.4450 | 0.4321 | 0.4448 |
|
| Assessment -to-Sales Ratio | 93.56 | 83.60 | 87.40 | 98.91 | 82.61 | 88.48 |
|
| Assessment -to-Sales Ratio Group weighted average | 96.75 | 90.78 | 87.34 | 90.02 | 92.79 | 93.67 |
|
| Assessment -to-Sales Ratio Statewide | 98.29 | 90.81 | 88.53 | 88.41 | 92.28 | 92.35 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $11,542,562,953 | 12,479,155,621 | 11,454,866,911 | 9,890,072,773 | 8,370,126,556 | 7,560,650,668 |
|
| EffectiveTax Rate | 0.3930 | 0.3511 | 0.3671 | 0.4192 | 0.4378 | 0.4689 |
|
| Group weighted average Effective Tax Rate | 0.4378 | 0.4373 | 0.4177 | 0.4365 | 0.4246 | 0.4385 |
|
| Statewide weighted average Effective Tax Rate | 0.3990 | 0.3870 | 0.3752 | 0.3934 | 0.3987 | 0.4108 |
|
| Percent Collected | 98.7600 | 98.9400 | 99.3000 | 99.3700 | 99.1500 | 99.0100 |
|
| Percent Collected Group weighted average | 98.39 | 98.18 | 98.31 | 98.25 | 98.16 | 97.85 |
|
| Percent Collected Statewide | 97.61 | 97.36 | 97.56 | 97.58 | 97.55 | 97.42 |
|
| Percent Collected Excluding Motor Vehicles | 99.05 | 99.27 | 99.66 | 99.74 | 99.62 | 99.51 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 99.00 | 98.90 | 99.14 | 99.09 | 99.04 | 98.63 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.30 | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 |
|
| Percent Collected Motor Vehicles Only | 92.70 | 92.75 | 93.20 | 93.48 | 93.58 | 92.49 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.30 | 88.26 | 88.24 | 88.33 | 88.07 | 88.43 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.89 | 86.67 | 86.74 | 86.71 | 86.80 | 87.31 |
|
| Tax Uncollected | 2,436,864 | 2,535,762 | 2,466,493 | 2,547,202 | 3,010,429 | 2,708,059 |
|
| Tax Rate Equivalent | 0.0226 | 0.0243 | 0.0246 | 0.0260 | 0.0435 | 0.0405 |
|
| Dominant County: Buncombe |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa1 | Aa2 | Aa2 | Aa2 | Aa2 | Aa2 |
|
| S & P | AA+ | 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 | $1,704,095 | 3,173,492 | 4,588,475 | 6,028,364 | 7,382,864 | 8,755,154 |
|
| General Government GO Debt | 945,905 | 1,506,508 | 2,146,525 | 3,551,636 | 5,087,136 | 6,639,846 |
|
| Total General Obligation Debt | 2,650,000 | 4,680,000 | 6,735,000 | 9,580,000 | 12,470,000 | 15,395,000 |
|
| Per Capita | $33 | 60 | 87 | 126 | 170 | 210 |
|
| Total Per Capita for the Population Group | 139 | 165 | 348 | 346 | 372 | 376 |
|
| Total Per Capita Statewide | 449 | 455 | 456 | 478 | 495 | 505 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0230% | 0.0375% | 0.0588% | 0.0969% | 0.1490% | 0.2036% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1572% | 0.1772% | 0.3766% | 0.3712% | 0.4382% | 0.4687% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% | 0.5588% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 570,000 | 1,105,000 | 1,610,000 |
|
| --General Government | 13,990,287 | 16,114,040 | 18,177,793 | 20,186,547 | 22,140,300 | 14,920,000 |
|
| Total* | $13,990,287 | 16,114,040 | 18,177,793 | 20,756,547 | 23,245,300 | 16,530,000 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $74,620,000 | 77,250,000 | 79,520,000 | 42,080,000 | 43,450,000 | 44,760,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 79,973 | 78,313 | 77,837 | 75,948 | 73,189 | 73,239 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 242,730,774 | 248,240,872 | 252,326,307 | 254,470,716 | 256,480,246 | 239,425,188 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 42,002,473 | 42,775,271 | 39,805,457 | 35,849,452 | 43,686,814 | 36,360,475 |
| 3.5A |
| Business Type Activities Assets | 253,116,100 | 254,196,609 | 253,662,744 | 194,662,689 | 180,822,672 | 166,155,862 |
| 3.5B |
| Business Type Activities Liabilties | 86,997,050 | 91,797,533 | 98,744,042 | 55,783,635 | 58,472,430 | 60,395,536 |
| 6.5A |
| Fiduciary Funds Assets | 487,806 |
| 207,082 | 452,706 | 102,404 | 138,420 |
| 6.5B |
| Fiduciary Funds Liabilties | 487,806 |
| 207,082 | 452,706 | 102,404 | 138,420 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 44,749,409 | 43,441,265 | 41,759,690 | 40,918,679 | 36,525,940 | 34,795,812 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 68,165 | 76,470 | 74,896 | 73,020 | 63,587 | 50,239 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 358,847 | 265,606 | 268,266 | 239,802 | 248,495 | 289,518 |
| 13.0 |
| Penalties and Interest | 144,393 | 132,941 | 109,591 | 106,688 | 99,581 | 93,130 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 54,103 |
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 8,205,874 | 7,792,926 | 7,640,778 | 8,096,195 | 7,607,367 | 7,090,991 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 2,514,766 | 2,655,989 | 2,932,193 | 3,049,729 | 2,751,909 | 2,384,834 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 2,923,022 | 2,614,326 | 2,894,224 | 3,009,987 | 2,719,832 | 2,355,472 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 461,015 | 1,896,636 | 3,006,334 | 3,170,234 | 2,963,949 | 2,663,040 |
| 19.0 |
| Privilege Licenses | 711,955 | 1,476,118 | 1,107,849 | 1,040,814 | 745,900 | 845,204 |
| 19.2 |
| Privilege -- All other privileges and pemits | 59,401 | 66,524 | 65,352 | 36,863 | 16,512 | 19,125 |
| 20.0 |
| Auto Licenses | 302,449 | 312,791 | 322,809 | 618,181 | 308,674 | 595,784 |
| 21.0 |
| Vehicle Tax for Public Transportation | 313,863 |
| 308,638 | 308,638 | 308,674 | 314,652 |
| 22.0 |
| Other Licenses | 37,794 | 1,055,568 | 1,023,987 | 1,340,574 | 1,301,764 | 1,293,333 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 388,715 | 301,358 | 313,987 | 320,916 | 308,367 | 271,024 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 182,232 | 33,924 | 106,401 | 216,559 |
|
|
| 29.0 | REVENUES | General Government | 11,345 |
|
|
|
|
|
| 30.0 |
| Public Safety | 708,322 | -72,759 | 359,782 | 217,041 | 2,270,883 | 119,986 |
| 31.0 |
| Transportation - Streets | 70,150 |
|
|
|
|
|
| 32.0 |
| Transportation - All Other | 314,426 | 4,115,554 | 1,157,848 | 2,960,271 | 1,161,598 | 1,071,872 |
| 33.0 |
| Environmental Protection | 340,618 |
| 190,620 |
|
| 742,862 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 3,016,778 | 2,931,528 | 2,777,766 | 3,292,866 | 1,723,498 | 3,793,017 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
| 32,053 |
|
| 1,130,291 |
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
| 5,975 |
| 679,981 |
| 37.0 |
| Human Services: All Other |
| 13,298 | 12,084 | 15,365 | 7,117 | 5,721 |
| 38.0 |
| Culture & Recreation | 1,822,968 | 402,447 | 117,329 | 928,581 | 401,549 | 10,220 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
| 63,786 | 47,839 | 42,275 | 42,275 | 46,280 |
| 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 | 7,930,762 | 7,403,284 | 6,412,238 | 5,372,491 | 4,733,340 | 4,539,809 |
| 45.0 |
| Beer and Wine Tax | 113,235 | 349,564 | 349,847 | 330,717 | 323,492 | 321,654 |
| 46.0 |
| Powell Bill | 2,125,431 | 2,372,265 | 2,607,730 | 2,282,069 | 2,326,644 | 2,329,679 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 31,461 | 44,378 | 54,043 | 32,308 | 30,249 | 29,665 |
| 51.0 |
| General Government |
| 24,960 | 1,367,382 | 444,295 |
|
|
| 52.0 |
| Public Safety | 190,854 | 140,394 | 359,428 | 71,638 |
| 7,239 |
| 53.0 |
| Transportation - Streets | 326,956 | 67,917 |
|
|
| 41,007 |
| 54.0 |
| Transportation - All Other | 1,534,706 | 1,765,094 | 1,495,692 | 1,028,998 | 1,367,290 | 849,013 |
| 55.0 |
| Environmental Protection | 3,073,389 |
| 557,605 | 172,252 | 494,847 | 271,296 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
| 39,746 |
| 49,050 | 7,720 |
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
| 2,000 |
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
| 3,338 |
|
|
| 10,883 |
| 60.0 |
| Culture and Recreation | 534,879 | 409,792 | 205,042 | 100,036 | 23,653 |
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 93,683 | 136,367 | 119,661 | 142,365 | 66,910 | 59,631 |
| 62.0 | INTERGOV | General Government |
| 25,000 |
|
|
|
|
| 63.0 | REVENUES | Public Safety | 255,125 | 242,161 | 266,546 | 355,069 | 557,752 | 2,027,524 |
| 64.0 |
| Transportation - Streets | 157,509 |
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
| 29,325 |
| 8,500 | 375,000 | 65,000 |
| 66.0 |
| Environmental Protection | 1,500 |
| 30,000 |
|
|
|
| 67.0 |
| Economic and Physical Development |
| 18,925 | 160,033 |
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other | 55,750 |
|
|
|
|
|
| 70.0 |
| Culture and Recreation | 180,000 | 40,000 |
| 1,473,052 | 101,196 | 198,122 |
| 71.0 | PERMITS | Building Permits | 2,345,578 | 2,753,845 | 3,203,221 | 2,683,151 | 1,958,992 | 1,541,032 |
| 72.0 | & FEES | Inspection Fees | 539,578 | 591,187 | 505,689 | 480,623 | 555,083 | 575,090 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
| 24,086 |
|
| 73.0 |
| Other Permits | 80,141 | 170,156 | 23,998 | 20,669 |
| 13,030 |
| 74.0 | SALES & | Parking Revenues | 2,801,862 | 2,849,477 | 3,008,300 | 2,866,773 | 2,382,909 | 2,410,239 |
| 75.0 | SERVICES | Rents and Royalties | 307,905 | 1,352,073 | 1,880,481 | 1,779,626 | 1,437,047 | 1,219,796 |
| 76.0 |
| Airport |
| 105,520 | 203,798 | 100,000 | 100,000 | 131,377 |
| 77.0 |
| Fire Protection Charges | 1,230,135 | 1,087,936 | 1,043,318 | 664,845 | 624,995 | 606,045 |
| 78.0 |
| Solid Waste | 1,075,587 | 559,341 | 515,315 | 899,818 | 874,373 | 843,383 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 46,855 | 43,427 | 28,787 | 41,564 | 33,281 | 36,170 |
| 81.0 |
| Recreation Service Revenues | 2,574,436 | 1,729,931 | 1,498,868 | 1,369,549 | 1,555,249 | 518,319 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 1,412,018 | 1,958,611 | 1,722,581 | 1,710,062 | 1,245,120 | 1,453,629 |
| 84.0 |
| Mass Transit - City Operated | 844,064 | 802,344 | 833,699 | 643,423 | 734,771 | 659,509 |
| 85.0 |
| Other Sales and Services | 4,371,540 | 3,907,756 | 2,057,043 | 1,234,033 | 1,480,760 | 3,985,026 |
| 86.0 | UTILITY | Water and Sewer Charges | 31,352,162 | 30,614,332 | 31,138,037 | 30,407,678 | 23,963,259 | 22,847,966 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 3,187,664 | 2,901,320 | 3,049,649 | 3,035,331 | 2,356,828 |
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 8,710 | 259 | 40,039 | 50,624 | 38,689 | 16,592 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 608,258 | 2,775,744 | 4,458,764 | 8,519,645 | 2,461,097 | 1,060,792 |
| 91.0 |
| Special Assessments |
|
|
|
|
| 104,655 |
| 92.0 |
| Private Contributions and Donations | 752,354 | 1,795,321 | 101,575 | 5,140 | 509,736 | 457,083 |
| 93.0 |
| Sales of Materials and Fixed Assets | 200,663 | 146,571 | 52,462 | 128,542 | 178,543 | 131,352 |
| 94.0 |
| Sale of Real Property |
| 1,827 | 15,695 | 242,027 | 1,192,589 | 270,196 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 750,000 | 750,000 | 895,909 | 1,006,913 | 653,537 | 559,217 |
| 98.0 |
| Other Miscellaneous Revenues |
| 477,913 | 1,968,116 | 551,425 | 950,333 | 877,289 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
| 39,032,093 |
| 1,644,135 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 1,300,000 | 48,387 | 5,000,000 |
| 8,245,300 |
|
| 101.0 |
| Other |
| 32,079 | 419,266 |
|
|
|
| 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 | 32,510 |
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes | -9,162 |
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses | 644,864 |
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 102,453 | 103,607 | 99,641 | 139,854 | 89,670 | 85,371 |
| 109B | GENERAL | Governing Body - Other Direct | 66,290 | 68,131 | 88,265 | 121,286 | 481,998 | 76,569 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 550,695 | 1,084,951 | 953,357 | 766,442 | 749,206 | 867,331 |
| 110B |
| Administration - Other Direct | 209,042 | 610,835 | 670,362 | 404,752 | 373,369 | 441,463 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages | 213,948 |
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
| 159,416 |
| 91,706 |
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 1,081,291 | 1,686,766 | 1,423,510 | 1,292,543 | 1,276,586 | 1,220,709 |
| 112B |
| Finance - Other Direct | 681,354 | 871,181 | 1,047,331 | 1,962,327 | 975,271 | 3,525,363 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 190,151 | 50,001 |
|
|
|
| 113A |
| Taxes - Salaries & Wages | 671,725 |
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
| 675,765 | 650,885 | 635,922 | 565,110 | 541,083 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 449,549 | 429,811 | 379,362 | 354,311 | 333,343 | 327,370 |
| 114B |
| Legal - Other Direct | 233,358 | 188,997 | 197,584 | 147,739 | 236,254 | 147,162 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 479,501 | 392,449 | 352,703 | 316,282 | 336,475 | 327,269 |
| 115B |
| Public Buildings - Other Direct | 426,579 | 1,041,377 | 857,047 | 720,379 | 658,360 | 583,912 |
| 115C |
| Public Buildings - Construction | 23,861 |
|
|
|
| 33,031 |
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
| 11,259 |
| 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 | 3,448,978 | 484,084 | 536,943 | 501,219 | 524,270 | 513,608 |
| 117B |
| Central Services - Other Direct | 2,627,042 | 621,692 | 685,998 | 455,252 | 257,901 | 129 |
| 117C |
| Central Services - Construction | 469,766 |
| 60,000 |
| 448,466 |
|
| 117D |
| Central Services - Purchase of P,P&E | 138,220 |
| 16,564 | 46,407 |
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 371,449 | 2,388,702 | 2,213,901 | 1,843,609 | 1,663,641 | 1,535,486 |
| 118B |
| Gen. Govt. All Other - Other Direct | 1,704,250 | 2,173,893 | 3,208,654 | 1,702,143 | 2,199,888 | 2,004,517 |
| 118C |
| Gen. Govt. All Other - Construction | 36,454 |
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
| 955,964 | 14,849 | 630,894 | 174,723 | 523,753 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 11,575,843 | 12,277,471 | 11,407,862 | 10,304,229 | 9,661,122 | 9,133,597 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 6,285,973 | 7,033,922 | 7,472,342 | 5,712,712 | 5,001,878 | 4,621,995 |
| 119C |
| Police & Comm - Traffic Control - Construction | 208,834 |
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 138,611 | 30,371 | 1,113,024 | 582,482 | 672,898 | 484,533 |
| 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 | 12,387,821 | 11,796,227 | 11,153,516 | 9,912,807 | 9,067,192 | 9,252,788 |
| 122B |
| Fire - Other Direct | 5,690,985 | 5,196,319 | 5,499,866 | 4,791,167 | 7,904,848 | 4,162,011 |
| 122C |
| Fire - Construction | 474,266 |
| 438,106 | 3,701,722 |
|
|
| 122D |
| Fire - Purchase of P,P&E | 150,489 | 2,040,840 | 65,050 | 571,642 | 114,183 | 855,652 |
| 123A |
| Inspectors - Salaries & Wages | 1,788,302 | 1,812,893 | 1,693,701 | 1,491,574 | 1,367,639 | 1,339,190 |
| 123B |
| Inspectors - Other Direct | 752,928 | 730,864 | 1,181,681 | 592,757 | 545,063 | 556,540 |
| 123C |
| Inspectors - Construction |
|
| 75,069 | 45,494 | 48,876 |
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E | 775,140 | 563,059 | 541,586 | 508,641 | 467,331 | 468,958 |
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 523,813 | 7,975,288 | 3,128,085 | 2,464,217 | 2,023,589 | 1,875,012 |
| 127B | TATION | Traffic Engineering - Other Direct | 37,237 | 30,789 |
| 38,187 | 113,527 | 57,193 |
| 127C |
| Traffic Engineering - Construction |
| 291,316 |
| 256,690 | 6,954 |
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 1,909,592 | 1,323,349 | 780,359 | 804,734 | 816,227 | 964,124 |
| 128A |
| Streets and Highways - Salaries & Wages | 1,363,293 | 447,286 | 2,229,324 | 1,386,806 | 1,537,492 | 2,598,375 |
| 128B |
| Streets and Highways - Other Direct | 4,439,578 | 1,316,589 | 905,928 | 1,098,663 | 829,873 | 37,867 |
| 128C |
| Streets and Highways - Construction |
| 450,695 | 610,214 | 312,359 | 410,530 | 534,016 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
|
|
| 129A |
| Street Cleaning - Salaries & Wages | 527,836 | 92,191 | 74,651 | 84,993 | 71,658 | 37,933 |
| 129B |
| Street Cleaning - Other Direct | 687,999 | 251,984 | 29,375 | 34,582 | 40,272 | 24,873 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages | 100,851 | 527,782 | 1,239,066 | 900,870 | 858,946 | 1,005,557 |
| 130B |
| Powell Bill - Other Direct | 1,977,788 | 1,420,145 | 627,838 | 770,138 | 791,788 | 1,000,817 |
| 130C |
| Powell Bill - Construction | 47,207 | 425,791 |
|
|
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages | 474,589 | 527,036 | 471,383 | 353,966 | 349,718 | 335,426 |
| 131B |
| Parking Facilities - Other Direct | 882,896 | 1,825,577 | 1,050,708 | 673,065 | 558,131 | 645,141 |
| 131C |
| Parking Facilities - Construction | 415,759 |
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
| 321,137 |
| 14,500 | 221,227 | 181,236 |
| 132A |
| Mass Transit - City - Salaries & Wages | 152,132 | 151,090 | 58,703 | 87,507 | 75,068 | 78,093 |
| 132B |
| Mass Transit - City - Other Direct | 5,019,826 | 5,058,494 | 4,757,170 | 4,350,844 | 3,972,863 | 3,427,591 |
| 132C |
| Mass Transit - City - Construction | 5,536 |
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E | 365,654 | 47,274 | 69,695 | 1,443,319 | 143,909 | 22,437 |
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 1,118,886 | 1,256,346 | 1,120,824 | 989,010 | 895,590 | 937,213 |
| 136B | MENTAL | Solid Waste - Other Direct | 3,556,794 | 3,272,010 | 2,876,852 | 2,679,672 | 2,747,292 | 2,777,563 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 35,020 |
| 225,082 | 45,480 | 154,888 | 26,648 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction | 1,148,173 |
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages | 33,534 | 176,830 | 145,010 | 139,527 | 136,667 | 132,381 |
| 138B |
| Cemeteries - Other Direct | 28,479 | 59,651 | 49,104 | 46,932 | 53,978 | 53,465 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
| 11,259 | 5,630 |
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages | 35,372 |
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct | 36,268 |
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 1,068,479 | 1,064,432 | 1,069,764 | 1,024,359 | 864,477 | 909,674 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 482,104 | 468,485 | 672,027 | 1,087,845 | 370,894 | 502,072 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
| 65,880 |
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 23,155 |
|
| 18,964 |
| 141A |
| Economic Development - Salaries & Wages | 243,891 | 281,535 | 262,859 | 287,275 | 260,316 | 46,563 |
| 141B |
| Economic Development - Other Direct | 389,533 | 605,079 | 529,796 | 290,560 | 307,715 | 391,873 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
| 140,000 |
| 142A |
| Community Development - Salaries & Wages | 184,914 | 157,208 | 158,400 | 155,483 | 231,285 | 241,987 |
| 142B |
| Community Development - Other Direct | 3,265,195 | 1,378,683 | 1,475,884 | 1,668,545 | 1,275,105 | 1,694,008 |
| 142C |
| Community Development - Construction | 97,900 |
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 88,140 | 99,417 | 105,288 | 118,965 | 85,940 | 73,116 |
| 143B |
| Housing & Urban Renewal - Other Direct | 1,536,246 | 1,255,470 | 1,220,980 | 1,674,214 | 1,763,709 | 2,425,367 |
| 143C |
| Housing & Urban Renewal - Construction |
|
| 17,000 |
|
|
|
| 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 | 149,483 |
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct | 137,255 |
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
| 50,488 | 51,227 | 50,762 | 40,594 | 690,606 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 4,833,845 | 5,226,243 | 5,065,486 | 4,889,067 | 4,527,717 | 3,317,978 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 5,327,837 | 5,931,667 | 5,502,305 | 5,456,758 | 7,150,102 | 3,841,633 |
| 153C |
| Recreation & Parks - Construction | 1,442,132 | 798,171 | 515,636 | 1,091,199 |
| 1,850,147 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 19,088 | 282,311 | 314,581 | 123,472 | 203,624 | 220,517 |
| 154A |
| Coliseum - Salaries & Wages | 826,836 | 907,175 | 819,945 | 809,056 | 778,104 | 861,265 |
| 154B |
| Coliseum - Other Direct | 1,026,174 | 1,427,820 | 1,228,021 | 1,164,407 | 1,228,542 | 1,252,936 |
| 154C |
| Coliseum - Construction | 1,629,835 |
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E | 70,647 | 137,396 |
| 15,000 | 42,326 | 77,925 |
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
| 20,000 |
| 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 | 325,377 | 361,410 | 85,874 | 54,073 | 51,389 | 48,837 |
| 157B |
| Cult. & Recr. All Other - Other Direct | 294,361 | 281,894 | 44,949 | 26,230 | 23,356 | 56,293 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 5,989,996 | 5,858,865 | 4,941,956 | 4,410,304 | 3,729,029 | 3,465,983 |
| 158B |
| Water & Sewer - Other Direct | 11,003,523 | 12,506,631 | 12,402,291 | 8,390,968 | 9,201,288 | 10,929,055 |
| 158C |
| Water & Sewer - Construction | 9,457,891 | 28,206,834 | 16,123,864 | 3,630,157 | 341,734 | 1,120,486 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 1,122,846 | 233,375 | 2,004,339 | 1,015,414 | 1,035,976 | 806,893 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 1,400,692 | 1,489,571 | 1,055,121 | 930,384 | 622,000 |
|
| 161.1B |
| Storm Water - Other Direct | 1,169,429 | 1,261,483 | 1,290,238 | 983,974 | 840,137 |
|
| 161.1C |
| Storm Water - Construction | 347,367 |
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E | 35,851 | 432,721 | 230,964 | 266,795 | 419,658 |
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 3,614,562 | 4,680,670 | 2,613,513 | 2,295,937 | 2,640,752 | 2,896,085 |
| 161D | SERVICE | Water & Sewer - Principal | 4,033,407 | 3,618,994 | 2,958,899 | 2,658,511 | 1,950,050 | 2,824,675 |
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 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 | 964,038 | 3,015,583 | 3,660,829 | 1,608,398 | 1,251,217 | 1,408,079 |
| 166D |
| All Other - Principal | 4,354,371 | 3,458,239 | 5,807,492 | 6,002,760 | 5,546,232 | 4,803,777 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated | 184,771 | 125,655 | 98,067 | 43,860 | 252,556 | 74,510 |
| 169B |
| Separation Allowance - Law Enforcement | 375,893 | 295,922 | 289,325 | 285,675 | 282,071 | 278,513 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 475,982 | 702,260 | 573,225 | 494,045 | 463,552 | 452,963 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient | Buncombe County-Public Safety (CrimeStoppers, Bureau, CJIS |
|
|
|
|
|
| 176B |
| Other - Intergovt. Expenditures - Item # | 119b |
|
|
|
|
|
| 176C |
| Other - Intergovt. Expenditures - Amount | 1,123,272 |
|
|
|
|
|
| 177A |
| Other - Intergovt. Expenditures - Recipient | Buncombe County-Public
Safety-Dispatch |
|
|
|
|
|
| 177B |
| Other - Intergovt. Expenditures - Item # | 122b |
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount | 112,206 |
|
|
|
|
|
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 43,286,926. | 41,503,932.00 | 39,712,919.00 | 39,229,324.00 | 33,986,709.00 | 32,894,584.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 2,023,493. | 2,232,972.00 | 2,330,726.00 | 2,445,957.00 | 2,882,811.00 | 2,547,918.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 413,371. | 302,790.00 | 135,767.00 | 101,245.00 | 127,618.00 | 160,141.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 147,639 | 161,947 | 158,546 | 159,559 | 184,936 | 191,382 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 98.76 | 98.94 | 99.30 | 99.37 | 99.15 | 99.01 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.05 | 99.27 | 99.66 | 99.74 | 99.62 | 99.51 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 92.70 | 92.75 | 93.20 | 93.48 | 93.58 | 92.49 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 1,236,641 | 8,507,590 | 55,413,669 | 15,660,464 | 47,520,003 | 3,637,109 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 83,196,402 | 89,960,334 | 79,240,844 | 57,236,394 | 64,367,237 | 51,862,661 |
| 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 | 148,226,413 | 155,500,516 | 201,735,276 | 162,288,746 | 179,473,017 | 117,802,322 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
| 41,800,000 |
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 8,071,053 | 15,364,046 | 18,415,317 | 22,024,242 | 9,313,120 | 7,194,196 |
| 194D |
| Amount - Net Revenues | 140,155,360 | 140,136,470 | 183,319,959 | 140,264,504 | 128,359,897 | 110,608,126 |
|
| Calculated amount | 140,155,360 | 140,136,470 | 183,319,959 | 140,264,504 | 128,359,897 | 110,608,126 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 156,761,169 | 184,675,964 | 166,457,674 | 144,261,343 | 163,904,584 | 115,330,586 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
| 43,712,563 |
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 8,071,053 | 15,364,046 | 18,415,317 | 22,024,242 | 9,313,120 | 7,194,196 |
| 195D |
| Amount - Net Expenditures | 148,690,116 | 169,311,918 | 148,042,357 | 122,237,101 | 110,878,901 | 108,136,390 |
|
| Calculated amount | 148,344,478 | 169,311,918 | 148,042,357 | 122,237,101 | 110,878,901 | 108,136,390 |
|
| Amounts in AGREEMENT?? | No | Yes | Yes | Yes | Yes | Yes |
|
| Difference | 345,638 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 7 | 7,278 | 7,667,030 | 7,770,000 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water | 5 | 6,378 | 4,906,700 | 5,190,000 |
|
|
| 403B |
| Total amount billed in units - Sewer |
|
|
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 3 | 3,787 | 4,170,700 | 5,020,000 |
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
| 289,000 |
|
|
| 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 | 27,565,364 | 26,877,099 | 26,697,836 | 263,725,316 |
|
|
| 408A |
| Dollars related to 403A above |
|
|
|
|
|
|
| 408B |
| Dollars related to 403B above | 21,500,984 | 22,845,534 | 22,693,161 |
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
| 355,565 |
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 47,905 | 47,536 | 47,252 |
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
|
|
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 4,573 | 4,573 | 4,524 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
|
|
|
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Lauren Bradley |
|
|
| 951.0 |
| Title | Administrative Services Director |
|
|
| 952.0 |
| Date | 02/15/2011 | 12/01/2009 | 01/28/2009 | 12/13/2007 | 10/31/2006 | 11/30/2005 |
| 953.0 |
| Contact | Tia Keith |
|
|
| 954.0 |
| Title | Accounting Services Manager |
|
|
| 955.0 |
| Phone | 828-259-5593 |
|
|
|
|
|
| 956.0 |
| Fax | 828-259-5619 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|