Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $23,860,853 | 22,877,713 | 21,923,445 | 18,876,374 | 18,403,424 | 16,570,981 |
|
| Utility | 20,641,525 | 23,390,035 | 21,048,746 | 20,349,955 | 17,633,643 | 17,164,143 |
|
| Sales Tax | 8,763,834 | 9,343,124 | 9,030,781 | 8,209,523 | 7,722,097 | 7,077,784 |
|
| Sales & Services | 4,711,260 | 4,673,236 | 4,146,467 | 3,847,220 | 3,312,360 | 3,162,540 |
|
| Intergovernmental | 7,651,851 | 8,362,537 | 7,648,751 | 7,387,214 | 7,672,496 | 6,638,872 |
|
| Debt Proceeds | 2,555,760 | 1,664,789 | 9,636,217 | 1,082,598 | 6,356,353 | 5,702,690 |
|
| Other Miscellaneous | 5,331,400 | 6,766,834 | 8,074,795 | 6,374,313 | 5,265,366 | 3,830,419 |
|
| Total | $73,516,483 | 77,078,268 | 81,509,202 | 66,127,197 | 66,365,739 | 60,147,429 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $15,903,348 | 16,099,413 | 16,732,945 | 14,639,632 | 19,233,387 | 17,995,720 |
|
| Debt Service | 6,579,618 | 6,635,706 | 6,952,800 | 6,987,896 | 6,867,509 | 5,347,679 |
|
| Transportation | 4,635,090 | 7,329,727 | 8,954,023 | 4,938,260 | 4,009,240 | 3,100,444 |
|
| General Government | 8,079,549 | 8,520,572 | 6,055,216 | 4,546,598 | 3,872,375 | 5,142,143 |
|
| Public Safety | 19,090,734 | 18,773,576 | 17,069,775 | 16,620,243 | 15,524,674 | 15,102,480 |
|
| Other | 11,507,235 | 12,267,166 | 10,945,906 | 11,623,356 | 11,232,247 | 10,681,394 |
|
| Total | $65,795,574 | 69,626,160 | 66,710,665 | 59,355,985 | 60,739,432 | 57,369,860 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $34,346,751 | 33,549,519 | 33,012,981 | 30,476,309 | 28,525,821 | 21,430,558 |
|
| Capital Outlay | 4,722,192 | 9,394,258 | 9,961,791 | 3,866,474 | 10,487,975 | 9,443,068 |
|
| Other Operating + Debt Service | 26,726,631 | 26,682,383 | 23,735,893 | 25,013,202 | 21,725,636 | 26,496,234 |
|
| Total | $65,795,574 | 69,626,160 | 66,710,665 | 59,355,985 | 60,739,432 | 57,369,860 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $469 | 464 | 460 | 399 | 392 | 353 |
|
| Utility | 405 | 474 | 441 | 430 | 375 | 366 |
|
| Sales Tax | 172 | 189 | 190 | 174 | 165 | 150 |
|
| Sales & Services | 93 | 95 | 87 | 81 | 70 | 67 |
|
| Intergovernmental | 150 | 169 | 160 | 156 | 163 | 142 |
|
| Debt Proceeds | 50 | 34 | 202 | 23 | 135 | 122 |
|
| Other Miscellaneous | 105 | 137 | 169 | 135 | 112 | 82 |
|
| Total | $1,444 | 1,562 | 1,709 | 1,398 | 1,412 | 1,282 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $312 | 326 | 351 | 310 | 409 | 384 |
|
| Debt Service | 129 | 134 | 146 | 148 | 146 | 114 |
|
| Transportation | 91 | 149 | 188 | 104 | 85 | 66 |
|
| General Government | 159 | 173 | 126 | 96 | 83 | 109 |
|
| Public Safety | 375 | 380 | 358 | 351 | 330 | 322 |
|
| Other | 226 | 249 | 230 | 246 | 239 | 228 |
|
| Total | $1,292 | 1,411 | 1,399 | 1,255 | 1,292 | 1,223 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $674 | 680 | 692 | 644 | 607 | 457 |
|
| Capital Outlay | 93 | 190 | 209 | 82 | 223 | 201 |
|
| Other Operating | 525 | 541 | 498 | 529 | 462 | 565 |
|
| Total | $1,292 | 1,411 | 1,399 | 1,255 | 1,292 | 1,223 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 11 | 38 | 34 | 32 | 32 | 30 |
|
| Average Population In Group | 208,221 | 20,391 | 20,926 | 20,968 | 20,289 | 20,607 |
|
| City of Burlington Population | 50,927 | 49,343 | 47,692 | 47,295 | 47,004 | 46,905 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 484 | 403 | 387 | 370 | 362 | 348 |
|
| Utility | 338 | 312 | 308 | 307 | 290 | 277 |
|
| Sales Tax | 167 | 158 | 158 | 150 | 144 | 135 |
|
| Sales & Services | 197 | 72 | 64 | 62 | 58 | 56 |
|
| Intergovernmental | 232 | 154 | 143 | 153 | 156 | 150 |
|
| Debt Proceeds | 305 | 248 | 156 | 73 | 149 | 117 |
|
| Other Miscellaneous | 216 | 126 | 151 | 122 | 112 | 81 |
|
| Total | 1,939 | 1,473 | 1,367 | 1,237 | 1,271 | 1,164 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 391 | 270 | 291 | 263 | 266 | 257 |
|
| Debt Service | 318 | 137 | 126 | 136 | 127 | 128 |
|
| Transportation | 369 | 128 | 125 | 129 | 127 | 114 |
|
| General Government | 157 | 230 | 140 | 145 | 144 | 136 |
|
| Public Safety | 413 | 327 | 320 | 313 | 305 | 291 |
|
| Other | 426 | 252 | 260 | 228 | 222 | 212 |
|
| Total | 2,074 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 531 | 455 | 445 | 434 | 425 | 405 |
|
| Capital Outlay | 573 | 292 | 247 | 214 | 242 | 199 |
|
| Other Operating | 970 | 597 | 570 | 566 | 524 | 534 |
|
| Total | 2,074 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $46,793,368 | 47,452,472 | 45,840,542 | 41,016,982 | 37,990,501 | 34,594,536 |
| General Fund expenditures | 44,519,551 | 43,259,412 | 39,379,073 | 38,083,218 | 34,567,783 | 32,997,484 |
| Operating transfers in | 33,848 | - | 3,600 | 150,000 | 438,300 | - |
| Operating transfers out | 3,577,323 | 2,621,337 | 2,977,669 | 2,691,585 | 2,506,079 | 2,208,352 |
| Capital leases and installment purchase proceeds | 1,325,622 | 1,664,789 | 277,055 | 1,111,695 | 1,063,200 | - |
| Other items | - | - | - | - | - | 630,000 |
| Excess of revenues and other sources over (under) expenditures and other uses | 55,964 | 3,236,512 | 3,764,455 | 1,503,874 | 2,418,139 | 18,700 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $26,340,875 | 25,480,377 | 24,279,958 | 21,226,117 | 16,504,586 | 15,948,836 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 56.32 | 57.63 | 57.70 | 53.52 | 45.83 | 45.30 |
|
| Group weighted average FBA % | 24.27 | 43.40 | 40.44 | 38.05 | 37.21 | 36.30 |
|
| State weighted average Non-Electric Group | 37.77 | 36.63 | 37.38 | 37.38 | 36.82 | 36.42 |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $20,409,026 | 17,336,130 | 16,565,684 | 16,014,657 | 12,930,372 | 12,202,705 |
|
| Quick ratio | 8.00 | 4.13 | 3.82 | 5.20 | 2.70 | 3.15 |
|
| Net income | 5,256,245 | 6,551,574 | 6,007,293 | 3,112,342 | 3,003,842 | 5,939,071 |
|
| Cashflow from operations | 6,145,525 | 8,931,134 | 8,306,110 | 7,482,069 | 4,210,605 | 4,831,990 |
|
| Depreciation & Amortization Expense | 4,008,949 | 4,801,470 | 4,697,154 | 4,522,740 | 4,483,846 | 4,109,786 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 50,927 | 49,343 | 47,692 | 47,295 | 47,004 | 46,905 |
|
| Population Group | No Electric 50,000 and Above | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $79,077,974 | 87,266,143 | 77,831,434 | 56,739,098 | 53,753,301 | 58,571,928 |
|
| Investment Earnings | 2,384,322 | 3,641,545 | 3,850,352 | 2,471,874 | 1,117,707 | 555,137 |
|
| Tax Rate Equivalent | 0.0616 | 0.0981 | 0.1079 | 0.0715 | 0.0330 | 0.0167 |
|
| Tax Rate Equivalent Group weighted average | -0.0008 | 0.0393 | 0.0523 | 0.0385 | 0.0208 | 0.0095 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2001 | 2001 | 2001 | 2001 | 2001 |
|
| January 1, Prior Year Assessed Valuation | $3,870,807,087 | 3,713,798,533 | 3,569,381,880 | 3,457,829,995 | 3,388,071,378 | 3,331,027,282 |
|
| Tax Rate | 0.6250 | 0.6250 | 0.6250 | 0.5550 | 0.5550 | 0.5000 |
|
| Tax Rate Group weighted average | 0.4817 | 0.4564 | 0.4754 | 0.4663 | 0.4680 | 0.4734 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 87.08 | 90.59 | 91.40 | 94.91 | 95.29 | 98.64 |
|
| Assessment -to-Sales Ratio Group weighted average | 90.78 | 89.99 | 90.63 | 93.35 | 94.44 | 95.74 |
|
| 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 | $4,445,116,085 | 4,099,567,870 | 3,905,231,816 | 3,643,272,569 | 3,555,537,179 | 3,376,953,854 |
|
| EffectiveTax Rate | 0.5443 | 0.5662 | 0.5713 | 0.5268 | 0.5289 | 0.4932 |
|
| Group weighted average Effective Tax Rate | 0.4373 | 0.4107 | 0.4309 | 0.4353 | 0.4419 | 0.4533 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 95.96 | 96.33 | 96.67 | 96.98 | 96.91 | 97.20 |
|
| Percent Collected Group weighted average | 98.42 | 97.39 | 97.23 | 97.48 | 97.36 | 96.78 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 96.90 | 97.41 | 97.83 | 97.86 | 98.12 | 98.16 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.90 | 98.34 | 98.30 | 98.54 | 98.42 | 97.92 |
|
| 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 | 84.80 | 84.69 | 84.36 | 88.07 | 84.09 | 87.75 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.26 | 87.09 | 86.15 | 87.32 | 86.80 | 87.01 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 289,189 | 863,737 | 742,316 | 580,818 | 584,025 | 465,230 |
|
| Tax Rate Equivalent | 0.0075 | 0.0233 | 0.0208 | 0.0168 | 0.0172 | 0.0140 |
|
| Dominant County: Alamance |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 50,000 to 99,999 | 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 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A1 | A1 | A1 | A1 | A1 | A1 |
|
| S & P | AA- | AA- | AA- | AA- | A+ | A+ |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $11,343,226 | 12,627,326 | 14,004,522 | 15,416,874 | 16,329,663 | 17,714,615 |
|
| General Government GO Debt | 13,926,774 | 15,047,674 | 16,060,478 | 7,733,126 | 7,970,337 | 8,455,385 |
|
| Total General Obligation Debt | 25,270,000 | 27,675,000 | 30,065,000 | 23,150,000 | 24,300,000 | 26,170,000 |
|
| Per Capita | $496 | 561 | 630 | 489 | 517 | 558 |
|
| Total Per Capita for the Population Group | 165 | 247 | 243 | 283 | 320 | 318 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.5685% | 0.6751% | 0.7699% | 0.6354% | 0.6834% | 0.7750% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1772% | 0.2539% | 0.2706% | 0.3405% | 0.4122% | 0.4305% |
|
| 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 |
|
|
| 9,300,000 |
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $10,650,000 | 11,360,000 | 12,075,000 | 12,795,000 | 13,515,000 | 14,235,000 |
|
| --General Government | 2,561,831 | 3,105,077 | 3,641,269 | 4,380,588 | 5,113,209 | 5,839,302 |
|
| Total* | $13,211,831 | 14,465,077 | 15,716,269 | 17,175,588 | 18,628,209 | 20,074,302 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 1,000,000 | 2,000,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 50,927 | 49,343 | 47,692 | 47,295 | 47,004 | 46,905 |
|
|
|
|
|
|
|
|
|
| 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 | 132,507,746 | 128,024,288 | 120,488,868 | 100,480,926 | 95,266,674 | 91,505,121 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 23,460,914 | 23,056,823 | 27,841,584 | 18,966,573 | 19,210,964 | 18,789,311 |
| 3.5A | SUMMARY | Business Type Activities Assets | 169,358,299 | 167,586,250 | 166,152,397 | 159,579,571 | 157,914,843 | 159,801,103 |
| 3.5B |
| Business Type Activities Liabilties | 24,285,214 | 27,678,368 | 35,232,210 | 34,557,444 | 35,749,141 | 40,438,779 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 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 | 23,184,935 | 22,267,143 | 21,329,172 | 18,354,081 | 18,000,370 | 15,974,765 |
| 11 | TAX | Current collection of special tax districts | 83,741 | 82,206 | 97,124 | 117,492 | 120,632 | 114,381 |
| 12 | REVENUES | Prior years' levy collections | 542,040 | 484,980 | 472,005 | 414,888 | 309,248 | 495,171 |
| 13 |
| Penalties and interest | 133,878 | 125,590 | 122,268 | 107,405 | 93,806 | 101,045 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 3,505,533 | 3,737,250 | 3,624,805 | 3,355,369 | 3,369,455 | 3,030,374 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 1,840,405 | 1,962,056 | 1,895,742 | 1,679,189 | 1,478,005 | 1,388,598 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 1,840,405 | 1,962,056 | 1,878,922 | 1,665,994 | 1,465,098 | 1,373,257 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 1,577,491 | 1,681,762 | 1,631,312 | 1,508,971 | 1,409,539 | 1,285,555 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 433,455 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 575,012 | 519,923 | 519,928 | 507,637 | 451,454 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 491,808 | 450,911 | 295,390 | 363,847 | 368,880 | 353,320 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases |
|
|
|
|
|
|
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 201,145 | 335,926 | 201,227 | 236,974 | 203,188 | 137,755 |
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
| 101,909 | 176,358 |
| 34 |
| Housing/community development | 1,090,684 | 797,959 | 690,623 | 1,023,316 | 1,397,498 | 635,614 |
| 35 |
| All Other |
|
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
|
|
|
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes | 80,000 | 111,753 | 110,648 | 113,164 | 123,158 | 127,616 |
| 40 | INTERGOV | Controlled substance tax | 148,889 | 748,976 | 337,246 | 218,879 | 147,453 | 105,358 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
| 14,162 |
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 3,302,670 | 3,286,432 | 3,211,354 | 2,929,380 | 3,078,588 | 2,832,722 |
| 45 |
| Beer and Wine tax | 221,598 | 219,688 | 213,711 | 207,614 | 207,615 | 199,044 |
| 46 |
| Powell Bill | 1,499,087 | 1,634,921 | 1,453,841 | 1,467,039 | 1,470,232 | 1,321,233 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees |
|
|
|
| 19,611 | 32,815 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 197,218 | 284,829 | 220,291 | 92,007 | 69,614 | 95,169 |
| 53 |
| Transportation - Streets |
|
|
|
|
| 3,900 |
| 54 |
| Transportation - All other | 625,285 | 618,009 | 801,551 | 670,931 | 260,340 | 393,261 |
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals | 10,000 | 15,000 |
|
|
|
|
| 59 |
| All Other | 1,044 | 16,134 | 3,100 | 20,000 |
|
|
| 60 |
| Culture and recreation |
|
| 17,803 | 15,520 | 13,850 | 11,680 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
| 124,345 | 132,608 | 329,741 | 309,997 |
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
|
|
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other | 130,026 | 130,026 | 119,981 | 119,981 | 119,981 | 119,981 |
| 70 |
| Culture and recreation | 144,205 | 162,884 | 143,030 | 139,801 | 129,718 | 122,207 |
| 71 | PERMITS | Building permits | 493,023 | 952,970 | 1,419,461 | 1,007,416 | 595,966 | 449,880 |
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 317,379 | 475,378 | 499,524 | 333,897 | 82,389 | 30,698 |
| 74 | SALES & | Parking revenues |
|
|
|
| 41,184 | 54,410 |
| 75 | SERVICES | Rents and royalties |
|
|
|
| 130,919 | 125,652 |
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste | 1,477,287 | 1,161,620 | 1,025,645 | 1,014,710 | 1,023,546 | 946,245 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 133,925 | 161,450 | 119,225 | 115,075 | 128,303 | 102,975 |
| 81 |
| Recreation service revenues | 2,107,450 | 2,268,382 | 2,183,148 | 2,110,731 | 1,969,652 | 1,918,369 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 992,598 | 1,081,784 | 818,449 | 606,704 | 18,756 | 14,889 |
| 86 | UTILITY | Water and sewer charges | 20,227,552 | 22,925,750 | 20,605,445 | 19,922,973 | 17,633,643 | 17,164,143 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 413,973 | 464,285 | 443,301 | 426,982 |
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
| 8,931 | 29,469 |
| 90 | REVENUES | On general and all other funds | 2,384,322 | 3,641,545 | 3,850,352 | 2,471,874 | 1,117,707 | 555,137 |
| 91 |
| Special assessments |
|
| 463,715 | 358,299 | 792,413 | 163,151 |
| 92 |
| Private contribution and donations |
|
| 174,732 | 175,456 | 86,888 | 391,970 |
| 93 |
| Sales of materials and fixed assets |
|
| 58,298 | 79,519 | 90,688 | 35,436 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 210,352 | 190,467 | 173,984 | 148,782 | 174,181 | 170,196 |
| 98 |
| Other miscellaneous revenues | 775,763 | 453,434 | 522,287 | 810,094 | 1,375,237 | 1,103,326 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
| 9,359,162 |
| 5,293,153 | 5,702,690 |
| 100 |
| Proceeds of capital leases and installment purchases | 2,555,760 | 1,664,789 | 277,055 | 1,082,598 | 1,063,200 |
|
| 101 |
| Other |
|
|
|
|
|
|
| 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 |
|
| 24,724 | 41,267 | 39,048 | 1,001 |
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes |
|
| 2,590 | -39,062 | 134,122 | 3,199 |
| 108 |
| Prepaid privilege licenses |
|
| -27,839 | 5,543 | 39,887 | 50,475 |
| 109A | PART 4 | Governing body - Salaries | 77,698 | 78,117 | 75,866 | 65,740 | 62,712 | 42,489 |
| 109B | GENERAL | Governing body - All other Direct | 68,202 | 68,274 | 64,740 | 77,440 | 62,545 | 103,927 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 572,684 | 541,772 | 422,575 | 464,199 | 504,642 | 363,512 |
| 110B |
| Administration - All other Direct | 355,348 | 301,148 | 311,107 | 188,990 | 130,506 | 195,307 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures |
|
| 1,405 | 3,576 | 6,327 |
|
| 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 | 550,285 | 470,474 | 209,998 | 278,164 | 323,975 | 292,890 |
| 112B |
| Finance - All other Direct | 20,956 | 13,343 | 28,592 | 45,844 | 38,790 | 105,027 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries | 115,960 | 145,317 | 227,503 | 232,006 | 223,748 | 147,157 |
| 113B |
| Taxes - All other Direct | 172,379 | 140,255 | 92,010 | 97,303 | 67,563 | 116,103 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries | 187,043 | 210,629 | 69,697 | 58,611 | 91,668 | 97,215 |
| 114B |
| Legal - All other Direct | 59,425 | 42,099 | 90,995 | 54,909 | 36,119 | 73,518 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries | 2,093,534 | 1,964,056 | 2,416,476 | 1,065,423 | 958,487 | 890,011 |
| 115B |
| Public Buildings - All other Direct | 955,669 | 1,076,749 | 328,645 | 25,019 | 133,307 | 1,104,604 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures | 702,731 | 1,176,509 | 32,500 | 33,925 | 39,594 | 59,167 |
| 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 | 956,570 | 1,006,080 | 857,107 | 922,646 | 899,542 | 674,253 |
| 117B |
| Central Facilities - All other Direct | 813,031 | 823,621 | 569,161 | 454,162 | 283,345 | 414,085 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 378,034 | 462,129 | 256,839 | 478,641 | 9,505 | 7,888 |
| 118A |
| General Government All Other - Salaries |
|
|
|
|
| 275,655 |
| 118B |
| General Government All Other - All other Direct |
|
|
|
|
| 178,098 |
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
|
|
|
| 1,237 |
| 119A | PUBLIC | Police and Communications - Salaries | 10,176,206 | 9,146,186 | 8,193,518 | 7,650,131 | 7,077,778 | 5,383,419 |
| 119B | SAFETY | Police and Communications - All other Direct | 1,300,682 | 1,514,410 | 981,028 | 1,262,374 | 1,038,526 | 2,645,379 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 450,685 | 373,587 | 405,546 | 263,674 | 302,317 | 160,588 |
| 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 |
|
|
|
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 122A |
| Fire - Salaries | 5,470,943 | 5,275,220 | 4,741,123 | 4,751,791 | 4,404,550 | 3,115,850 |
| 122B |
| Fire - All other Direct | 750,517 | 735,643 | 670,961 | 639,336 | 497,792 | 1,502,860 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 414,288 | 31,924 | 31,173 | 102,297 | 505,496 | 71,978 |
| 123A |
| Inspectors - Salaries |
| 499,386 | 771,987 | 736,458 | 612,692 | 438,939 |
| 123B |
| Inspectors - All other Direct |
| 126,064 | 164,200 | 104,500 | 62,564 | 197,584 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
| 3,500 | 35,347 | 8,761 | 32,507 |
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
| 366,231 | 396,278 | 377,873 | 433,969 | 222,790 |
| 125B |
| Animal Control - All other Direct |
| 175,679 | 199,725 | 180,814 | 105,600 | 229,102 |
| 125C |
| Animal Control - Construction |
|
|
|
| 600 | 637,613 |
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
| 33,029 | 18,140 | 13,437 |
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries | 76,716 | 408,666 | 316,864 | 355,116 | 54,819 | 270,911 |
| 127B | TATION | Traffic Engineering - All other Direct | 13,722 | 27,808 | 22,397 | 605,600 | 669,955 | 243,765 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
| 10,946 | 21,914 | 531,446 | 13,122 |
| 128A |
| Streets and Highways - Salaries | 965,320 | 289,648 | 685,200 | 786,473 | 499,848 | 473,251 |
| 128B |
| Streets and Highways - All other Direct | 607,742 | 535,823 | 820,057 | 1,478,546 | 558,469 | 622,677 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 595,562 | 3,929,068 | 5,535,346 | 120,117 | 135,541 | 86,077 |
| 129A |
| Street Cleaning - Salaries | 35,492 | 34,000 | 32,564 | 29,206 | 31,216 | 18,976 |
| 129B |
| Street Cleaning - All other Direct | 22,594 | 20,986 | 13,469 | 12,963 | 14,547 | 15,626 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
| 3,469 |
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries | 1,326,263 | 1,528,572 | 982,014 | 842,332 | 1,090,694 | 656,886 |
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 867,717 | 412,557 | 470,508 | 619,629 | 390,205 | 666,653 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures | 91,462 | 110,099 | 32,158 | 30,395 |
|
|
| 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 | 32,500 | 32,500 | 32,500 | 32,500 | 32,500 | 32,500 |
| 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 | 881,567 | 853,413 | 877,557 | 861,259 | 852,214 | 618,115 |
| 136B | MENTAL | Solid Waste - All other Direct | 1,646,969 | 1,522,366 | 1,496,336 | 1,428,646 | 1,430,834 | 1,594,376 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 356,313 | 306,428 | 194,984 | 366,600 | 267,498 | 315,236 |
| 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 | 683,447 | 694,777 | 666,832 | 637,744 | 656,288 | 460,579 |
| 138B |
| Cemeteries - All other Direct | 123,397 | 123,431 | 106,837 | 97,668 | 88,137 | 249,041 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures | 120,024 | 123,002 |
| 128,016 | 6,048 | 9,000 |
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct | 13,568 |
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries | 538,426 | 659,438 | 621,893 | 627,484 | 570,953 | 380,174 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 240,367 | 113,328 | 101,007 | 143,207 | 65,501 | 223,603 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
| 398,322 | 7,404 | 25,477 | 10,495 |
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct | 470,234 | 414,066 | 240,864 | 501,087 | 771,972 | 356,078 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
| 89,248 | 84,075 | 33,041 |
| 143B |
| Housing and Urban Renewal - All other Direct | 379,620 | 280,217 | 334,272 | 443,411 | 224,798 | 355,487 |
| 143C |
| Housing and Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
| 35,514 | 50,631 | 13,950 | 73,407 | 70,481 |
| 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 | 3,502,554 | 3,494,381 | 3,245,818 | 3,214,224 | 3,077,447 | 2,363,873 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 2,030,766 | 2,123,444 | 1,953,143 | 1,877,921 | 1,600,275 | 2,152,671 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 341,563 | 799,311 | 299,971 | 247,173 | 596,136 | 1,057,730 |
| 154A |
| Coliseum - Salaries | 131,426 | 130,422 | 113,046 | 117,377 | 130,615 | 67,673 |
| 154B |
| Coliseum - All other Direct | 46,994 | 59,983 | 57,972 | 74,198 | 143,206 | 109,262 |
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
| 7,748 | 35,697 |
|
| 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 |
| 121,193 | 96,738 | 101,040 | 93,254 | 95,372 |
| 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 |
| 14,130 | 11,792 | 7,893 | 5,612 | 5,842 |
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
| 5,230 |
| 158A | UTILITY | Water and Sewer - Salaries | 5,752,052 | 5,615,799 | 6,921,460 | 6,226,394 | 5,883,889 | 4,142,899 |
| 158B |
| Water and Sewer - All other Direct | 8,512,039 | 8,650,311 | 6,549,815 | 6,344,889 | 5,390,391 | 6,937,607 |
| 158C |
| Water and Sewer - Construction |
|
|
| 733,860 | 6,200,393 | 5,956,836 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 1,271,530 | 1,615,336 | 3,081,248 | 1,227,582 | 1,758,714 | 958,378 |
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 | 252,565 | 136,935 | 167,605 | 86,410 |
|
|
| 160.1B |
| Storm water other operating | 115,162 | 81,032 | 12,817 | 11,221 |
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
| 9,276 |
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 1,065,791 | 1,157,272 | 1,257,698 | 1,346,826 | 1,502,037 | 1,059,511 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 1,994,100 | 2,092,196 | 2,132,352 | 3,138,217 | 3,104,952 | 2,400,600 |
| 162B |
| Electric - Debt Service Interest Payments |
|
|
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments |
|
|
|
|
|
|
| 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 | 770,893 | 838,078 | 874,616 | 753,937 | 630,911 | 766,652 |
| 166D |
| All Other - Debt Service Principal Payments | 2,748,834 | 2,548,160 | 2,688,134 | 1,748,916 | 1,629,609 | 1,120,916 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
| 468,809 | 611,985 | 447,785 | 158,530 |
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 288,703 | 257,507 | 253,886 | 265,514 | 250,617 | 246,106 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 238,710 | 238,710 | 238,710 | 236,697 | 223,412 | 217,765 |
| 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 | 22,540,588 | 21,528,820 | 20,350,137 | 17,507,745 | 17,251,552 | 15,102,367 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,902,085 | 2,001,672 | 1,922,528 | 1,734,700 | 1,630,201 | 1,531,394 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 698,384 | 557,341 | 441,585 | 373,925 | 324,595 | 277,569 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 289,093 | 306,396 | 300,731 | 206,893 | 259,430 | 187,661 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 95.96 | 96.33 | 96.67 | 96.98 | 96.91 | 97.20 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 96.9 | 97.41 | 97.83 | 97.86 | 98.12 | 98.16 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 84.8 | 84.69 | 84.36 | 88.07 | 84.09 | 87.75 |
| 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 |
|
| 5,815,228 |
|
|
|
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 79,077,974 | 87,266,143 | 77,831,434 | 56,739,098 | 53,753,301 | 58,571,928 |
| 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 | 79,752,340 | 81,750,793 | 86,011,196 | 69,121,634 | 70,881,754 | 69,261,546 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
| 83,655 |
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 6,235,857 | 4,672,525 | 4,501,994 | 2,910,782 | 4,516,015 | 9,114,117 |
| 194D |
| Amounts - Net Revenues per AFIR | 73,516,483 | 77,078,268 | 81,509,202 | 66,127,197 | 66,365,739 | 60,147,429 |
|
| Calculated amount | 73,516,483 | 77,078,268 | 81,509,202 | 66,127,197 | 66,365,739 | 60,147,429 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 72,031,431 | 74,298,685 | 71,212,659 | 62,266,767 | 65,255,447 | 66,483,977 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 6,235,857 | 4,672,525 | 4,501,994 | 2,910,782 | 4,516,015 | 9,114,117 |
| 195D |
| Amounts Net Expenditures per AFIR | 65,795,574 | 69,626,160 | 66,710,665 | 59,355,985 | 60,739,432 | 57,369,860 |
|
| Calculated amount | 65,795,574 | 69,626,160 | 66,710,665 | 59,355,985 | 60,739,432 | 57,369,860 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Peggy Reece |
|
|
|
| 951 |
| Title of Official | Finance Officer |
|
|
|
| 952 |
| Date Certified | 02/18/2010 | 02/10/2009 | 01/28/2008 |
|
|
|
| 953 |
| Person to Contact | Peggy Reece |
|
|
|
| 954 |
| Title of Person to Contact | Finance Officer |
|
|
|
| 955 |
| Telephone Number |
|
|
|
|
| 956 |
| Facsimile Number |
|
|
|
|