North Carolina
Department of State Treasurer
Financial Information
City of Burlington



Financial Profile | General Fund | Enterprise Funds | Cash, Investments and Financing
Annual Financial Information Report Detail | Water/Sewer Information
Financial Graphs and Comparisons
Download Excel 97 Version of Financial Summary

Institute of Government North Carolina Cities Web Site

Go to North Carolina County and Municipal Financial Information Home Page
Go to Alamance County Map Page



Note: All data unless otherwise specified is for the 12 month period ending June, 30th of the designated year



Municipality Revenues and Expenditures Financial Profile
Go to top of page
201020092008200720062005

Revenues by Source







Property Tax$24,724,373 23,860,853 22,877,713 21,923,445 18,876,374 18,403,424


Utility 24,476,966 21,220,150 24,007,534 21,423,894 20,529,677 17,652,399


Sales Tax 7,888,998 8,763,834 9,343,124 9,030,781 8,209,523 7,722,097


Sales & Services 3,850,121 4,036,041 4,066,830 3,827,542 3,574,413 3,375,993


Intergovernmental 8,170,397 7,507,646 8,199,653 7,505,721 7,247,413 7,542,778


Debt Proceeds 384,848 775,763 453,434 9,881,449 810,094 6,668,390


Other Miscellaneous 3,855,387 7,352,196 8,129,980 7,916,370 6,879,703 5,000,658


Total$73,351,090 73,516,483 77,078,268 81,509,202 66,127,197 66,365,739










Expenditures by Function







Utility$16,606,078 15,903,348 16,099,413 16,732,945 14,639,632 19,233,387


Debt Service 6,470,433 6,579,618 6,635,706 6,952,800 6,987,896 6,867,509


Transportation 6,094,250 4,558,374 6,921,061 8,637,159 4,583,144 3,954,421


General Government 7,264,653 8,079,549 8,520,572 6,055,216 4,546,598 3,872,375


Public Safety 19,632,178 19,167,450 19,182,242 17,386,639 16,975,359 15,579,493


Other 10,725,900 11,507,235 12,267,166 10,945,906 11,623,356 11,232,247


Total$66,793,492 65,795,574 69,626,160 66,710,665 59,355,985 60,739,432










Expenditures by Object







Salaries & Wages$33,896,444 33,926,179 33,224,284 32,656,818 31,221,807 28,871,209


Capital Outlay 5,799,714 5,764,228 10,425,774 11,341,993 5,372,499 11,476,011


Other Operating + Debt Service 27,097,334 26,105,167 25,943,073 22,693,714 22,748,242 20,392,212


Total$66,793,492 65,795,574 69,593,131 66,692,525 59,342,548 60,739,432



















Per Capita Revenues by Source







Property Tax$474 469 464 460 399 392


Utility 469 417 487 449 434 376


Sales Tax 151 173 189 190 174 164


Sales & Services 74 79 82 80 76 72


Intergovernmental 157 147 166 157 153 160


Debt Proceeds 7 15 9 207 17 142


Other Miscellaneous 74 144 165 166 145 106


Total$1,406 1,444 1,562 1,709 1,398 1,412










Per Capita Expenditures by Function







Utility$318 312 326 351 310 409


Debt Service 124 129 134 146 148 146


Transportation 117 90 140 181 97 84


General Government 140 159 173 126 95 83


Public Safety 376 376 389 365 359 331


Other 206 226 249 230 246 239


Total$1,281 1,292 1,411 1,399 1,255 1,292










Per Capita Expenditures by Object







Salaries & Wages$650 666 673 685 660 614


Capital Outlay 111 113 211 238 114 244


Other Operating 520 513 526 475 481 434


Total$1,281 1,292 1,410 1,398 1,255 1,292










Population GroupNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo 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 11 38 34 32 32


Average Population In Group 213,963 208,221 20,391 20,926 20,968 20,289


City of Burlington Population 52,156 50,927 49,343 47,692 47,295 47,004

Group Average Per Capita Revenues by Source







Property Tax 486 484403387370362


Utility 333 310320314312295


Sales Tax 153 168159156150145


Sales & Services 177 18773737163


Intergovernmental 242 228153142152156


Debt Proceeds 368 3181877619103


Other Miscellaneous 222 197174213154136


Total 1,981 1,8921,4691,3611,2281,260










Group Average Per Capita Expenditures by Function







Utility 370 391270291263266


Debt Service 309 318137126136127


Transportation 324 359125120124122


General Government 140 154229139144143


Public Safety 411 423330325318310


Other 395 429253261229223


Total 1,949 2,0741,3441,2621,2141,191










Group Average Per Capita Expenditures by Object







Salaries & Wages 513 531465451446430


Capital Outlay 503 562304262229252


Other Operating 933 981574548538507


Total 1,949 2,0741,3431,2611,2131,189


















General Fund
Go to top of page
201020092008200720062005

General Fund revenues$45,489,825 46,793,368 47,452,472 45,840,542 41,016,982 37,990,501

General Fund expenditures 42,917,904 44,519,551 43,259,412 39,379,073 38,083,218 34,567,783

Operating transfers in 96,000 33,848 - 3,600 150,000 438,300

Operating transfers out 3,068,852 3,577,323 2,621,337 2,977,669 2,691,585 2,506,079

Capital leases and installment purchase proceeds 1,077,538 1,325,622 1,664,789 277,055 1,111,695 1,063,200

Other items - - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 676,607 55,964 3,236,512 3,764,455 1,503,874 2,418,139










Fund balance available (FBA):







In dollars$26,103,396 26,340,875 25,480,377 24,279,958 21,226,117 16,504,586


FBA as a % of GF Net Expenditures:







Unit's FBA %58.1256.3257.6357.7053.5245.83


Group weighted average FBA %25.9224.2743.4040.4438.0537.21


State weighted average Non-Electric Group39.1337.8936.6537.3937.3836.82


State weighted average FBA %37.7937.0936.3436.5436.9636.78

















Enterprise Funds:
Go to top of page







Water/Sewer













Combined financial results:







Working capital$26,125,488 20,409,026 17,336,130 16,565,684 16,014,657 12,930,372


Quick ratio7.02 8.00 4.13 3.82 5.20 2.70


Net income6,035,954 5,256,245 6,551,574 6,007,293 3,112,342 3,003,842


Cashflow from operations8,879,742 6,145,525 8,931,134 8,306,110 7,482,069 4,210,605


Depreciation & Amortization Expense4,226,967 4,008,949 4,801,470 4,697,154 4,522,740 4,483,846


























Cash, Investments and Financing
Go to top of page
201020092008200720062005











Population at July 1st of the Previous Year52,15650,92749,34347,69247,29547,004


Population GroupNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo 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$0 0 0 0 0 0


Investment Earnings0 0 0 0 0 8,931


Tax Rate Equivalent0.00000.00000.00000.00000.00000.0003


Tax Rate Equivalent Group weighted average0.00250.00580.00330.00300.00400.0009


Tax Rate Equivalent Statewide weighted average0.00130.00340.00690.01010.00800.0043


Latest year of Revaluation 200902001200120012001


January 1, Prior Year Assessed Valuation$4,127,151,835 3,870,807,087 3,713,798,533 3,569,381,880 3,457,829,995 3,388,071,378


Tax Rate0.59000.62500.62500.62500.55500.5550


Tax Rate Group weighted average0.45250.48170.45640.47540.46630.4680


Tax Rate State Wide0.40600.42620.42380.44500.43210.4448


Assessment -to-Sales Ratio100.2287.0890.5991.4094.9195.29


Assessment -to-Sales Ratio Group weighted average96.7590.7889.9990.6393.3594.44


Assessment -to-Sales Ratio Statewide98.2990.8188.5388.4192.2892.35


Assessed Valuation Adjusted for Assesment to Sales Ratio$4,118,092,033 4,445,116,085 4,099,567,870 3,905,231,816 3,643,272,569 3,555,537,179


EffectiveTax Rate0.59130.54430.56620.57130.52680.5289


Group weighted average Effective Tax Rate0.43780.43730.41070.43090.43530.4419


Statewide weighted average Effective Tax Rate0.39900.38700.37520.39340.39870.4108


Percent Collected95.330095.960096.330096.670096.980096.9100


Percent Collected Group weighted average98.3998.1897.3997.2397.4897.36


Percent Collected Statewide97.6197.3697.5697.5897.5597.42


Percent Collected Excluding Motor Vehicles96.0296.9097.4197.8397.8698.12


Percent Collected Excluding Motor Vehicles Group weighted average99.0098.9098.3498.3098.5498.42


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3098.3198.6598.5998.6198.36


Percent Collected Motor Vehicles Only 85.9884.8084.6984.3688.0784.09


Percent Collected Motor Vehicles Only Group weighted average88.3088.2687.0986.1587.3286.80


Percent Collected Motor Vehicles Only Statewide weighted average 86.8986.6786.7486.7186.8087.31


Tax Uncollected2,644,225 2,600,469 2,559,013 2,364,113 2,108,625 1,954,796


Tax Rate Equivalent0.06410.06720.06890.06620.06100.0577


Dominant County: Alamance






Debt Information








Population Group50,000 to 99,99950,000 to 99,99925,000 to 49,99925,000 to 49,99925,000 to 49,99925,000 to 49,999


Ratings:







Fitch







Moody'sAa2A1A1A1A1A1


S & PAAAA-AA-AA-AA-A+











General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation




Enterprise GO Debt$10,059,777 11,343,226 12,627,326 14,004,522 15,416,874 16,329,663


General Government GO Debt12,805,223 13,926,774 15,047,674 16,060,478 7,733,126 7,970,337


Total General Obligation Debt22,865,000 25,270,000 27,675,000 30,065,000 23,150,000 24,300,000


Per Capita$438 496 561 630 489 517


Total Per Capita for the Population Group139 165 247 243 283 320


Total Per Capita Statewide449 455 456 478 495 505


Total per Assessed Valuation Adjusted for Current Year Sales0.5552%0.5685%0.6751%0.7699%0.6354%0.6834%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average0.1572%0.1772%0.2539%0.2706%0.3405%0.4122%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide0.4104%0.3909%0.4132%0.4706%0.5275%0.5588%


Total Authorized but not Issued General Obligation Debt



9,300,000











Installment Sales Purchases and Lease Obligations







--Enterprise$9,940,000 10,650,000 11,360,000 12,075,000 12,795,000 13,515,000


--General Government2,011,348 2,561,831 3,105,077 3,641,269 4,380,588 5,113,209


Total*$11,951,348 13,211,831 14,465,077 15,716,269 17,175,588 18,628,209


* The total only includes the contracts that require Local Government Commission approval.




Revenue Bond Debt $2,899,000 0 0 0 0 1,000,000


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201020092008200720062005

Population at July 1st of the Previous Year Adjusted for Boundry Changes52,15650,92749,34347,69247,29547,004









1.5AFISCAL Governmental Activities Assets138,930,826132,507,746128,024,288120,488,868100,480,92695,266,674
1.5BSUMMARYGovernmental Activities Liabilities18,082,21823,460,91423,056,82327,841,58418,966,57319,210,964
3.5A
Business Type Activities Assets173,787,729169,358,299167,586,250166,152,397159,579,571157,914,843
3.5B
Business Type Activities Liabilties18,337,28524,285,21427,678,36835,232,21034,557,44435,749,141
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





10.0PART 2Current Collections of Unit -Wide Levy23,641,74123,184,93522,267,14321,329,17218,354,08118,000,370
11.0TAXCurrent Collections of Special Tax Districts128,57183,74182,20697,124117,492120,632
12.0REVENUESPrior Years' Levy Collections866,086542,040484,980472,005414,888309,248
13.0
Penalties and Interest216,546133,878125,590122,268107,40593,806
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax





16.0
1% Local Government Option Sales Tax3,155,5993,505,5333,737,2503,624,8053,355,3693,369,455
17.0
1/2% Local Government Option Sales Tax (40)1,814,4691,840,4051,962,0561,895,7421,679,1891,478,005
18.0
1/2% Local Government Option Sales Tax (42)1,814,4691,840,4051,962,0561,878,9221,665,9941,465,098
18.5
1/2% Local Government Option Sales Tax (44)1,104,4611,577,4911,681,7621,631,3121,508,9711,409,539
19.0
Privilege Licenses541,649575,012519,923519,928507,637451,454
19.2
Privilege -- All other privileges and pemits





20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses491,633491,808450,911295,390363,847368,880
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax





27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.





29.0REVENUESGeneral Government





30.0
Public Safety980,975201,145335,926201,227236,974203,188
31.0
Transportation - Streets





32.0
Transportation - All Other





33.0
Environmental Protection




101,909
34.0
Econ. & Phys. Dev. - Housing/Comm. Dev.874,0611,090,684797,959690,6231,023,3161,397,498
35.0
Econ. & Phys. Dev. - All Other





36.0
Human Services: Health, Mental Hlt & Hosp





37.0
Human Services: All Other





38.0
Culture & Recreation





39.0STATEPayments In Lieu of Taxes - State159,35280,000111,753110,648113,164123,158
40.0INTERGOVUnauthorized Substance Tax23,450148,889748,976337,246218,879147,453
41.0REVENUESTransitional 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 Tax3,354,9993,302,6703,286,4323,211,3542,929,3803,078,588
45.0
Beer and Wine Tax72,638221,598219,688213,711207,614207,615
46.0
Powell Bill1,354,5731,499,0871,634,9211,453,8411,467,0391,470,232
50.0
Court Fees - Facilities and Arrest Fees




19,611
51.0
General Government





52.0
Public Safety254,195197,218284,829220,29192,00769,614
53.0
Transportation - Streets





54.0
Transportation - All Other700,029625,285618,009801,551670,931260,340
55.0
Environmental Protection





56.0
Econ. & Phys. Dev. - Housing/Community Dev





57.0
Econ. & Phys. Dev. - All Other





58.0
Human Services -Health, Mental Health, Hosp
10,00015,000


59.0
Human Services - All Other
1,04416,1343,10020,000
60.0
Culture and Recreation


17,80315,52013,850
61.0LOCALPayments in Lieu of Taxes - Local





62.0INTERGOVGeneral Government





63.0REVENUESPublic Safety


124,345132,608329,741
64.0
Transportation - Streets





65.0
Transportation - All Other





66.0
Environmental Protection





67.0
Economic and Physical Development266,099




68.0
Human Services - Health, Mental Hlt & Hosp





69.0
Human Services - All Other130,026130,026130,026119,981119,981119,981
70.0
Culture and Recreation386,172144,205162,884143,030139,801129,718
71.0PERMITS Building Permits341,424493,023952,9701,419,4611,007,416595,966
72.0& FEESInspection Fees





72.1
Amusements licensing and permit taxes





73.0
Other Permits359,299317,379475,378499,524333,89782,389
74.0SALES &Parking Revenues




41,184
75.0SERVICESRents and Royalties




130,919
76.0
Airport





77.0
Fire Protection Charges





78.0
Solid Waste1,404,8561,477,2871,161,6201,025,6451,014,7101,023,546
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries131,878133,925161,450119,225115,075128,303
81.0
Recreation Service Revenues1,954,0882,107,4502,268,3822,183,1482,110,7311,969,652
82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues





84.0
Mass Transit - City Operated





85.0
Other Sales and Services495,780992,5981,081,784818,449606,70418,756
86.0UTILITYWater and Sewer Charges23,981,18620,227,55222,925,75020,605,44519,922,97317,633,643
87.0REVENUESElectric Charges





88.0
Gas Charges





88.1
Storm Water Fees458,263413,973464,285443,301426,982
89.0MISC.Investment Earnings - Bond Proceeds




8,931
90.0REVENUESInvestment Earnings - All Other Funds276,8202,384,3223,641,5453,850,3522,471,8741,117,707
91.0
Special Assessments


463,715358,299792,413
92.0
Private Contributions and Donations


174,732175,45686,888
93.0
Sales of Materials and Fixed Assets


58,29879,51990,688
94.0
Sale of Real Property





95.0
Nongovt Contr For Streets & Traffic Signals





96.0
ABC Mixed Drink Surcharge





97.0
ABC Profit Distribution153,317210,352190,467173,984148,782174,181
98.0
Other Miscellaneous Revenues384,848775,763453,434522,287810,0941,375,237
99.0
Proceeds of Sale of Bonds and Notes


9,359,162
5,293,153
100.0
Proceeds of Capital Leases/Install Purchases1,077,5382,555,7601,664,789277,0551,082,5981,063,200
101.0
Other2,899,000




102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits


24,72441,26739,048
106.0
Deposits Other than Utility





107.0
Prepaid Taxes


2,590-39,062134,122
108.0
Prepaid Privilege Licenses


-27,8395,54339,887
109APART 4Governing Body - Salaries & Wages73,28577,69878,11775,86665,74062,712
109BGENERALGoverning Body - Other Direct106,46768,20268,27464,74077,44062,545
109CGOVTGoverning Body - Construction





109D
Governing Body - Purchase of P,P&E





110A
Administration - Salaries & Wages546,131572,684541,772422,575464,199504,642
110B
Administration - Other Direct348,890355,348301,148311,107188,990130,506
110C
Administration - Construction





110D
Administration - Purchase of P,P&E


1,4053,5766,327
111A
Elections - Salaries & Wages





111B
Elections - Other Direct





111C
Elections - Construction





111D
Elections - Purchase of P,P&E





112A
Finance - Salaries & Wages536,956550,285470,474209,998278,164323,975
112B
Finance - Other Direct17,33020,95613,34328,59245,84438,790
112C
Finance - Construction





112D
Finance - Purchase of P,P&E





113A
Taxes - Salaries & Wages104,476115,960145,317227,503232,006223,748
113B
Taxes - Other Direct219,394172,379140,25592,01097,30367,563
113C
Taxes - Construction





113D
Taxes - Purchase of P,P&E





114A
Legal - Salaries & Wages184,867187,043210,62969,69758,61191,668
114B
Legal - Other Direct57,51059,42542,09990,99554,90936,119
114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages2,117,2982,093,5341,964,0562,416,4761,065,423958,487
115B
Public Buildings - Other Direct1,050,979955,6691,076,749328,64525,019133,307
115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E46,668702,7311,176,50932,50033,92539,594
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 & Wages1,038,044956,5701,006,080857,107922,646899,542
117B
Central Services - Other Direct764,964813,031823,621569,161454,162283,345
117C
Central Services - Construction





117D
Central Services - Purchase of P,P&E51,394378,034462,129256,839478,6419,505
118A
Gen. Govt. All Other - Salaries & Wages





118B
Gen. Govt. All Other - Other Direct





118C
Gen. Govt. All Other - Construction





118D
Gen. Govt. All Other - Purchase of P,P&E





119APUBLICPolice & Comm - Traffic Control - Salaries and Wages10,515,91810,176,2069,146,1868,193,5187,650,1317,077,778
119BSAFETYPolice & Comm - Traffic Control - Other Direct1,850,0691,300,6821,514,410981,0281,262,3741,038,526
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E100,544450,685373,587405,546263,674302,317
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 & Wages5,279,3115,470,9435,275,2204,741,1234,751,7914,404,550
122B
Fire - Other Direct762,869750,517735,643670,961639,336497,792
122C
Fire - Construction





122D
Fire - Purchase of P,P&E40,647414,28831,92431,173102,297505,496
123A
Inspectors - Salaries & Wages

499,386771,987736,458612,692
123B
Inspectors - Other Direct

126,064164,200104,50062,564
123C
Inspectors - Construction


3,50035,3478,761
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

366,231396,278377,873433,969
125A
Animal Control - Salaries & Wages

175,679199,725180,814105,600
125B
Animal Control - Other Direct




600
125C
Animal Control - Construction

33,02918,14013,437
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&E462,45576,716408,666316,864355,11654,819
127ATRANSPORTraffic Engineering - Salaries & Wages3,78813,72227,80822,397605,600669,955
127BTATIONTraffic Engineering - Other Direct





127C
Traffic Engineering - Construction


10,94621,914531,446
127D
Traffic Engineering - Purchase of P,P&E749,646965,320289,648685,200786,473499,848
128A
Streets and Highways - Salaries & Wages876,777607,742535,823820,0571,478,546558,469
128B
Streets and Highways - Other Direct





128C
Streets and Highways - Construction1,652,734595,5623,929,0685,535,346120,117135,541
128D
Streets and Highways - Purchase of P,P&E





129A
Street Cleaning - Salaries & Wages35,30435,49234,00032,56429,20631,216
129B
Street Cleaning - Other Direct14,19822,59420,98613,46912,96314,547
129C
Street Cleaning - Construction





129D
Street Cleaning - Purchase of P,P&E



3,469
130A
Powell Bill - Salaries & Wages1,442,8381,326,2631,528,572982,014842,3321,090,694
130B
Powell Bill - Other Direct1,286,465867,717412,557470,508619,629390,205
130C
Powell Bill - Construction





130D
Powell Bill - Purchase of P,P&E
91,462110,09932,15830,395
131A
Parking Facilities - Salaries & Wages





131B
Parking Facilities - Other Direct





131C
Parking Facilities - Construction





131D
Parking Facilities - Purchase of P,P&E





132A
Mass Transit - City - Salaries & Wages





132B
Mass Transit - City - Other Direct





132C
Mass Transit - City - Construction





132D
Mass Transit - City - Purchase of P,P&E





133B
Mass Transit - Private - Other Direct





134A
Airport - Salaries & Wages





134B
Airport - Other Direct32,50032,50032,50032,50032,50032,500
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





136AENVIRONSolid Waste - Salaries & Wages831,137881,567853,413877,557861,259852,214
136BMENTALSolid Waste - Other Direct1,509,3301,646,9691,522,3661,496,3361,428,6461,430,834
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E
356,313306,428194,984366,600267,498
137A
Drainage & Watershed - Salaries & Wages





137B
Drainage & Watershed - Other Direct





137C
Drainage & Watershed - Construction





137D
Drainage & Watershed - Purchase of P,P&E





138A
Cemeteries - Salaries & Wages676,124683,447694,777666,832637,744656,288
138B
Cemeteries - Other Direct122,974123,397123,431106,83797,66888,137
138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E
120,024123,002
128,0166,048
139A
Environ. All Other - Salaries & Wages





139B
Environ. All Other - Other Direct12,20013,568



139C
Environ. All Other - Construction





139D
Environ. All Other - Purchase of P,P&E





140AECONOMICPlanning & Zoning - Salaries & Wages526,056538,426659,438621,893627,484570,953
140B& PHYSICALPlanning & Zoning - Other Direct181,986240,367113,328101,007143,20765,501
140CDEVELOPPlanning & Zoning - Construction





140D
Planning & Zoning - Purchase of P,P&E15,192
398,3227,40425,47710,495
141A
Economic Development - Salaries & Wages





141B
Economic Development - Other Direct





141C
Economic Development - Construction





141D
Economic Development - Purchase of P,P&E





142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct469,047470,234414,066240,864501,087771,972
142C
Community Development - Construction





142D
Community Development - Purchase of P,P&E





143A
Housing & Urban Renewal - Salaries & Wages



89,24884,075
143B
Housing & Urban Renewal - Other Direct470,714379,620280,217334,272443,411224,798
143C
Housing & Urban Renewal - Construction





143D
Housing & Urban Renewal - Purchase of P,P&E

35,51450,63113,95073,407
144A
Special Empl Programs - Salaries & Wages





144B
Special Empl Programs - Other Direct





144C
Special Empl Programs - Construction





144D
Special Empl Programs - Purchase of P,P&E





145A
Econ. Dev. All Other - Salaries & Wages





145B
Econ. Dev. All Other - Other Direct





145C
Econ. Dev. All Other - Construction





145D
Econ. Dev. All Other - Purchase of P,P&E





146AHUMANHealth - Salaries & Wages





146BSERVICESHealth - Other Direct





146C
Health - Construction





146D
Health - Purchase of P,P&E





147A
Mental Health - Salaries & Wages





147B
Mental Health - Other Direct





147C
Mental Health - Construction





147D
Mental Health - Purchase of P,P&E





148A
Social Services - Salaries & Wages





148B
Social Services - Other Direct





148C
Social Services - Construction





148D
Social Services - Purchase of P,P&E





149B
Hospital-City - Other Direct





150B
Hospital-Private - Other Direct





151A
Legal Aid - Salaries & Wages





151B
Legal Aid - Other Direct





151C
Legal Aid - Construction





151D
Legal Aid - Purchase of P,P&E





152A
Human Serv. All Other - Salaries & Wages





152B
Human Serv. All Other - Other Direct





152C
Human Serv. All Other - Construction





152D
Human Serv. All Other - Purchase of P,P&E





153ACULTURE Recreation & Parks - Salaries & Wages3,312,4353,502,5543,494,3813,245,8183,214,2243,077,447
153BRECREATIONRecreation & Parks - Other Direct2,235,6212,030,7662,123,4441,953,1431,877,9211,600,275
153C
Recreation & Parks - Construction





153D
Recreation & Parks - Purchase of P,P&E250,683341,563799,311299,971247,173596,136
154A
Coliseum - Salaries & Wages
131,426130,422113,046117,377130,615
154B
Coliseum - Other Direct
46,99459,98357,97274,198143,206
154C
Coliseum - Construction





154D
Coliseum - Purchase of P,P&E



7,74835,697
155A
Museums - Salaries & Wages





155B
Museums - Other Direct





155C
Museums - Construction





155D
Museums - Purchase of P,P&E





156A
Libraries - Salaries & Wages





156B
Libraries - Other Direct112,401
121,19396,738101,04093,254
156C
Libraries - Construction





156D
Libraries - Purchase of P,P&E





157A
Cult. & Recr. All Other - Salaries & Wages





157B
Cult. & Recr. All Other - Other Direct

14,13011,7927,8935,612
157C
Cult. & Recr. All Other - Construction





157D
Cult. & Recr. All Other - Purchase of P,P&E





158AUTILITYWater & Sewer - Salaries & Wages5,470,9755,752,0525,615,7996,921,4606,226,3945,883,889
158B
Water & Sewer - Other Direct 8,351,3388,512,0398,650,3116,549,8156,344,8895,390,391
158C
Water & Sewer - Construction



733,8606,200,393
158D
Water & Sewer - Purchase of P,P&E2,429,7511,271,5301,615,3363,081,2481,227,5821,758,714
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 & Wages324,724252,565136,935167,60586,410
161.1B
Storm Water - Other Direct29,290115,16281,03212,81711,221
161.1C
Storm Water - Construction





161.1D
Storm Water - Purchase of P,P&E



9,276
161BDEBTWater & Sewer - Interest & Fees977,5751,065,7911,157,2721,257,6981,346,8261,502,037
161DSERVICEWater & Sewer - Principal1,993,4501,994,1002,092,1962,132,3523,138,2173,104,952
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 & Fees705,857770,893838,078874,616753,937630,911
166D
All Other - Principal2,793,5512,748,8342,548,1602,688,1341,748,9161,629,609
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated


468,809611,985447,785
169B
Separation Allowance - Law Enforcement318,047288,703257,507253,886265,514250,617
170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement302,318238,710238,710238,710236,697223,412
172B
Fringe Benefits Other





173AINTERGOVMulti-Cnty Libr Dis,Cnty,Or Other - Recipient





173BEXPENDMulti-Cnty Libr Dis,Cnty,Or Other - Item #





173C
Multi-Cnty Libr Dis,Cnty,Or Other - Amount





174A
Gen Gov Activities Shared W/ Cnty - Recipient





174B
Gen Gov Activities Shared W/ Cnty - Item #





174C
Gen Gov Activities Shared W/ Cnty - Amount





175A
Highways (Payments to State) - Recipient





175B
Highways (Payments to State) - Item No.





175C
Highways (Payments to State) - Amount





176A
Other - Intergovt. Expenditures - Recipient





176B
Other - Intergovt. Expenditures - Item #





176C
Other - Intergovt. Expenditures - Amount





177A
Other - Intergovt. Expenditures - Recipient





177B
Other - Intergovt. Expenditures - Item #





177C
Other - Intergovt. Expenditures - Amount





178A
Other - Intergovt. Expenditures - Recipient





178B
Other - Intergovt. Expenditures - Item #





178C
Other - Intergovt. Expenditures - Amount





179.0
Current year's levy -- Excluding motor vehicles23,275,675.22,540,588.0021,528,820.0020,350,137.0017,507,745.0017,251,552.00
180.0
Current year's levy -- Motor vehicles (only)1,717,369.1,902,085.002,001,672.001,922,528.001,734,700.001,630,201.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh926,856.698,384.00557,341.00441,585.00373,925.00324,595.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles240,855289,093306,396300,731206,893259,430
183.0DATAPercentage of Taxes Collected - All Property %95.3395.9696.3396.6796.9896.91
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%96.0296.9097.4197.8397.8698.12
185.0
Percentage of Taxes Collected - Motor Vehicles %85.9884.8084.6984.3688.0784.09
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





189APART 7Cash On Hand & in Bank - Debt Service





189BCASH &Cash On Hand & in Bank - Construction Bond


5,815,228

189CINVESTCash On Hand & in Bank - All Other101,508,46179,077,97487,266,14377,831,43456,739,09853,753,301
190A PARTAppropriations Made During FY - B(1) - B(7)





190B 8Expenditures 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





194APART 9Amount - Total Revenues81,675,73479,752,34081,750,79386,011,19669,121,63470,881,754
194BFISCALAmount - Subtract Refunding Bond Proceeds



83,655
194CSUMMARYAmount - Subtract Interfund Transfers In5,425,6446,235,8574,672,5254,501,9942,910,7824,516,015
194D
Amount - Net Revenues76,250,09073,516,48377,078,26881,509,20266,127,19766,365,739


Calculated amount76,250,09073,516,48377,078,26881,509,20266,127,19766,365,739


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures72,219,13672,031,43174,298,68571,212,65962,266,76765,255,447
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out5,425,6446,235,8574,672,5254,501,9942,910,7824,516,015
195D
Amount - Net Expenditures66,793,49265,795,57469,626,16066,710,66559,355,98560,739,432


Calculated amount66,793,49265,795,57469,626,16066,710,66559,355,98560,739,432


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water





401BWater /Number of residential accounts billed Sewer





402ASewer Amount processed and/or purchased in units Water





402BOperationsAmount processed and/or purchased in units Sewer





403A
Total amount billed in units - Water4,172,4883,889,214,4004,355,3173,906,745

403B
Total amount billed in units - Sewer3,886,2493,179,821,6933,560,9853,194,225

404A
Of the total in 403A above how many units were Residential W1,297,6671,978,754,3782,215,8981,987,674

404B
Of the total in 403B above how many units were Residential S


843,582

405A
Of the total in 403 above, how many units were Outside Muni W


163,970

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





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 bulk10,375,8629,109,36510,297,1428,622,564

408A
Dollars related to 403A above11,987,12611,032,94010,981,49810,511,376

408B
Dollars related to 403B above





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





412A
Dollars related to 407A above





412B
Dollars related to 407B above





421A
Number of residential accounts billed - Water





421B
Number of residential accounts billed - Sewer





422A
Number of non-residential & bulk accounts billed - Water





422B
Number of non-residential & bulk accounts billed - Sewer222222
423A
Estimated percentage of accounts outside of municipal limits
































950.0
OfficialPeggy Reece

951.0
TitleFinance Officer

952.0
Date01/10/201102/18/201002/10/200901/28/200801/10/200601/23/2005
953.0
ContactPeggy Reece

954.0
TitleFinance Officer

955.0
Phone336-222-5060




956.0
Fax





957.0
E-Mail:


















Go to top of page
Key Ratios and Operations Statistics of Water and Sewer Systems for



City of Burlington













201020092008200720062005








Population
52,15650,92749,34347,69247,29547,004
Population Group
No Electric 50,000 and AboveNo Electric 50,000 and AboveNo 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
Total Operating Revenues
$22,514,54220,341,69821,492,78519,523,54119,491,89017,164,878
Total Operating Revenues Per Capita
$432399436409412365
Group Weighted Average Revenues Per Capita295275320312309294
State Weighted Average Revenues Per Capita306290293293286262








% to Total Operating Revenues






Operating Expenses
78.78%90.17%87.83%93.92%86.11%93.01%
Group Weighted Average
78.11%84.45%83.94%80.46%79.43%81.78%
State Weighted Average
83.80%88.94%85.72%81.18%80.03%84.59%








Operating Margin
21.22%9.83%12.17%6.08%13.89%6.99%
Group Weighted Average
21.89%15.55%16.06%19.54%20.57%18.22%
State Weighted Average
16.20%11.06%14.28%18.82%19.97%15.41%








Operating Transfers In
1.17%2.36%10.99%0.12%0.01%0.02%
Group Weighted Average
0.12%0.24%2.87%1.94%5.40%3.06%
State Weighted Average
1.47%1.12%1.21%1.12%1.45%1.59%








Operating Transfers Out
0.93%1.76%14.86%2.05%2.90%3.57%
Group Weighted Average
0.80%1.19%6.30%4.34%8.79%9.32%
State Weighted Average
1.66%2.70%3.12%1.85%2.76%2.79%








Net Income before capital contributions
20.29%7.43%14.30%10.36%10.84%5.44%
Group Weighted Average
10.74%-25.82%26.37%26.00%13.04%22.53%
State Weighted Average
12.99%-9.68%14.10%18.23%15.30%15.64%








Key Ratios and Cash Flow














Quick Ratio
6.758.004.133.825.202.70
Group Weighted Average
3.212.803.213.223.183.04
State Weighted Average
3.202.812.962.902.821.82








Days Sales in Receivables
8.047.752.351.245.574.3
Group Weighted Average
61.360.454.154.846.160.0
State Weighted Average
58.858.656.160.758.160.0








Days Cash on Hand
692.3501.3484.2457.0456.7508.1
Group Weighted Average
675.8595.5549.0618.6530.0550.2
State Weighted Average
526.9479.1507.5565.1514.1479.7








Cash flow from Operations
$8,879,7426,145,5258,931,1348,306,1107,482,0694,210,605








Debt to Equity
0.130.150.170.200.230.25
Group Weighted Average
0.820.770.390.430.450.49
State Weighted Average
0.600.560.570.550.520.54








Debt per Capita
384432486545594653
Group Weighted Average
1,3891,291600631653708
State Weighted Average
997927932886798753








Capital Expenditures:
201020092008200720062005


$000000










2004200320022001



$6,915,2146,151,7949,698,14711,187,513









Capital Contributions: Excluded from income above
$1,352,0893,744,8893,478,5133,721,422670,9742,069,678
















Operating Statistics














Estimated population of the areas served Water0000NANA
Estimated population of the areas served Sewer0000NANA








Number of Gallons of Water Processed (000) omitted0000NANA
Number of Gallons of Sewage Processed (000) omitted0000NANA








Number of Gallons of Water Billed (000) omitted4,172,4883,889,214,4004,355,3173,906,745NANA
Number of Gallons of Sewage Billed (000) omitted3,886,2493,179,821,6933,560,9853,194,225NANA








Ratio of Water Billed to Water Processed



NANA
Ratio of Sewage Billed to Sewage Processed



NANA








Total Revenue from Water Sales10,375,8629,109,36510,297,1428,622,564NANA
Total Revenue from Sewage Sales11,987,12611,032,94010,981,49810,511,376NANA








Water Revenue per 1000 gallons of Sales




NANA
Sewage Revenue per 1000 gallons of Sales




NANA








Group Average Sales per thousand Gallons Water$0.00003$19.98811$8,202.96943$14,778.61260NANA
Group Average Sales per thousand Gallons Sewage$0.00005$20.68930$6,820.24527$15,323.42368NANA








State Average Sales per thousand Gallons Water$25.53413$28.47236$12,972.02948$5,350.70834NANA
State Average Sales per thousand Gallons Sewage$40.97199$44.63671$11,463.64343$3,991.93085NANA








Residential Water Sales per thousand Gallons$0.000000.000000.000000.00000NANA
Residential Sewage Sales per thousand Gallons$0.000000.000000.000000.00000NANA








Water Sales per thousand Gallons outside Municipal Limits


0.00000NANA
Sewage Sales per thousand Gallons outside Municipal Limits


0.00000NANA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.000000.00000NANA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.000000.00000NANA




Financial Graphs and Comparisons


Go to top of page
Analysis of Available Fund Balance:  General Fund

20062007200820092010
Unit's FBA %53.52%57.70%57.63%56.32%58.12%
Group average FBA %38.05%40.44%43.40%24.27%25.92%
State average Electric/Non Electric Group FBA %37.38%37.39%36.65%37.89%39.13%
State average FBA %36.96%36.54%38.05%37.09%37.79%






Municipal Population Group: No Electric 50,000 and Above

Go to top of page
Analysis of Property Tax

20062007200820092010
Municipality96.98%96.67%96.33%95.96%95.33%
Pop. Group97.48%97.23%97.39%98.18%98.39%
Statewide97.55%97.58%97.56%97.36%97.61%






Municipal Population Group: No Electric 50,000 and Above






Go to top of page
Analysis of General Obligation Debt

20062007200820092010
Municipality489630561496438
Pop. Group283243247165139
Statewide495478456455449






Municipal Population Group: 50,000 to 99,999






Go to top of page
Analysis of Revenue

20062007200820092010
Property Tax$399460464469474
Utility434449487417469
Sales Tax174190189173151
Sales & Services7680827974
Intergovernmental153157166147157
Debt Proceeds172079157
Other Miscellaneous14516616514474
Total$1,3981,7091,5621,4441,406

Go to top of page
Analysis of Revenue for Fiscal 2010











2010
2010
CategoryRevenue
Per Capita
Property Tax$24,724,373
$474
Water/Sewer495,780
10
Electric23,981,186
460
Other Utilities0
0
Sales Tax7,888,998
151
Sales & Services3,850,121
74
Intergovernment8,170,397
157
Debt Proceeds384,848
7
Miscellaneous3,855,387
74
Total$73,351,090
$1,406





Municipal Population Group: No Electric 50,000 and Above





Go to top of page
Analysis of Expenditures by Function for Fiscal 2010











2010
2010
CategoryExpenditures
Per Capita
General Government$7,264,653
$140
Water/Sewer0
0
Electric16,252,064
312
Other Utilities354,014
7
Debt Service6,470,433
124
Transportation6,094,250
117
Public Safety19,632,178
376
Other10,725,900
206
Total$66,793,492
$1,281





Municipal Population Group: No Electric 50,000 and Above





Go to top of page
Analysis of Expenditures by Object for Fiscal 2010






2010
2010
CategoryExpenditures
Per Capita
Salaries & Wages$33,896,444
$650
Water/Sewer Capital0
0
Electric Capital2,429,751
47
Other Capital3,369,963
65
Other Operating27,097,334
520
Total$66,793,492
$1,281





Municipal Population Group: No Electric 50,000 and Above






Last Updated 5/4/2011 8:15:13 PM