Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $64,851,809 | 57,828,035 | 54,293,575 | 51,195,166 | 49,303,373 | 48,362,069 |
|
| Utility | 46,539,651 | 47,403,129 | 44,539,475 | 38,933,181 | 32,475,985 | 27,693,279 |
|
| Sales Tax | 22,557,180 | 24,168,199 | 23,057,033 | 20,797,713 | 18,948,763 | 17,192,619 |
|
| Sales & Services | 12,070,684 | 10,372,026 | 9,384,546 | 8,874,659 | 6,894,187 | 6,122,944 |
|
| Intergovernmental | 17,644,181 | 15,300,703 | 12,132,930 | 11,563,555 | 12,200,898 | 12,661,554 |
|
| Debt Proceeds | 60,248,470 | 1,095,961 | 71,129,643 | 1,108,384 | 279,199 | 22,838,888 |
|
| Other Miscellaneous | 37,146,823 | 54,852,094 | 72,084,452 | 48,265,324 | 31,777,717 | 22,541,099 |
|
| Total | $261,058,798 | 211,020,147 | 286,621,654 | 180,737,982 | 151,880,122 | 157,412,452 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $38,986,834 | 41,860,809 | 57,094,444 | 38,495,580 | 40,719,165 | 33,628,644 |
|
| Debt Service | 25,144,406 | 24,050,846 | 24,206,309 | 21,648,056 | 20,792,515 | 21,080,552 |
|
| Transportation | 28,335,635 | 39,508,673 | 28,031,546 | 31,960,012 | 32,320,388 | 18,735,884 |
|
| General Government | 29,133,729 | 29,407,619 | 18,356,370 | 19,663,926 | 19,282,118 | 25,353,552 |
|
| Public Safety | 39,270,973 | 39,253,689 | 34,984,263 | 33,434,549 | 29,174,588 | 27,984,040 |
|
| Other | 44,423,347 | 37,083,829 | 39,185,030 | 38,309,566 | 28,341,167 | 29,985,140 |
|
| Total | $205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 | 156,767,812 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $60,514,587 | 56,603,310 | 51,636,708 | 47,896,562 | 45,597,779 | 42,706,298 |
|
| Capital Outlay | 53,178,970 | 69,182,559 | 71,810,610 | 63,531,827 | 59,508,153 | 50,691,217 |
|
| Other Operating + Debt Service | 91,601,367 | 85,379,596 | 78,410,644 | 72,083,300 | 65,524,009 | 63,370,297 |
|
| Total | $205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 | 156,767,812 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $459 | 436 | 444 | 440 | 448 | 455 |
|
| Utility | 330 | 357 | 364 | 335 | 295 | 260 |
|
| Sales Tax | 159 | 183 | 189 | 180 | 171 | 161 |
|
| Sales & Services | 86 | 78 | 77 | 76 | 63 | 58 |
|
| Intergovernmental | 125 | 115 | 99 | 99 | 111 | 119 |
|
| Debt Proceeds | 427 | 8 | 581 | 10 | 3 | 215 |
|
| Other Miscellaneous | 263 | 414 | 589 | 415 | 289 | 212 |
|
| Total | $1,849 | 1,591 | 2,343 | 1,555 | 1,380 | 1,480 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $276 | 316 | 467 | 331 | 370 | 316 |
|
| Debt Service | 178 | 181 | 198 | 186 | 189 | 198 |
|
| Transportation | 201 | 298 | 229 | 275 | 294 | 176 |
|
| General Government | 206 | 221 | 150 | 169 | 175 | 239 |
|
| Public Safety | 278 | 296 | 286 | 288 | 265 | 263 |
|
| Other | 315 | 280 | 320 | 330 | 258 | 282 |
|
| Total | $1,454 | 1,592 | 1,650 | 1,579 | 1,551 | 1,474 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $429 | 427 | 422 | 412 | 414 | 401 |
|
| Capital Outlay | 377 | 522 | 587 | 547 | 541 | 477 |
|
| Other Operating | 648 | 643 | 641 | 620 | 596 | 596 |
|
| Total | $1,454 | 1,592 | 1,650 | 1,579 | 1,551 | 1,474 |
|
|
|
|
|
|
|
|
|
| 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 | 10 | 10 | 10 | 10 | 10 |
|
| Average Population In Group | 208,221 | 219,011 | 209,977 | 203,653 | 197,088 | 193,718 |
|
| Town of Cary Population | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 | 106,374 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 484 | 463 | 452 | 427 | 420 | 406 |
|
| Utility | 338 | 354 | 352 | 339 | 299 | 238 |
|
| Sales Tax | 167 | 190 | 193 | 187 | 176 | 165 |
|
| Sales & Services | 197 | 204 | 200 | 183 | 162 | 153 |
|
| Intergovernmental | 232 | 264 | 259 | 228 | 220 | 195 |
|
| Debt Proceeds | 305 | 407 | 420 | 334 | 329 | 156 |
|
| Other Miscellaneous | 216 | 273 | 395 | 401 | 285 | 373 |
|
| Total | 1,939 | 2,155 | 2,271 | 2,099 | 1,891 | 1,686 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 391 | 428 | 413 | 380 | 338 | 276 |
|
| Debt Service | 318 | 268 | 279 | 263 | 241 | 235 |
|
| Transportation | 369 | 347 | 391 | 367 | 308 | 297 |
|
| General Government | 157 | 158 | 136 | 139 | 117 | 127 |
|
| Public Safety | 413 | 394 | 391 | 380 | 359 | 350 |
|
| Other | 426 | 380 | 360 | 346 | 341 | 355 |
|
| Total | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 | 1,640 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 531 | 514 | 502 | 473 | 463 | 463 |
|
| Capital Outlay | 573 | 549 | 579 | 548 | 447 | 423 |
|
| Other Operating | 970 | 912 | 889 | 854 | 794 | 754 |
|
| Total | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 | 1,640 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $117,676,139 | 114,412,149 | 108,556,388 | 99,046,472 | 87,424,676 | 84,151,936 |
| General Fund expenditures | 106,515,936 | 99,925,295 | 91,439,195 | 85,719,667 | 79,464,094 | 77,781,003 |
| Operating transfers in | 13,573,200 | - | 1,421,400 | 149,932 | 418,074 | 51,624 |
| Operating transfers out | 19,750,767 | 14,955,061 | 23,144,574 | 11,529,699 | 2,630,379 | 14,825,003 |
| Capital leases and installment purchase proceeds | 2,386,588 | 1,095,961 | 1,285,786 | 1,108,384 | 279,199 | 1,083,095 |
| Other items | 203,772 | 248,189 | 534,872 | (79,898) | 97,874 | 116,353 |
| Excess of revenues and other sources over (under) expenditures and other uses | 7,572,996 | 875,943 | (2,785,323) | 2,975,524 | 6,125,350 | (7,202,998) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $57,058,237 | 47,515,539 | 49,750,833 | 57,044,746 | 54,275,797 | 47,651,669 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 46.06 | 41.76 | 43.91 | 59.33 | 66.34 | 52.07 |
|
| Group weighted average FBA % | 24.27 | 22.35 | 23.61 | 24.59 | 23.70 | 23.07 |
|
| 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 | $193,880,686 | 150,842,225 | 137,942,188 | 120,770,748 | 104,288,591 | 90,662,164 |
|
| Quick ratio | 17.84 | 11.94 | 10.28 | 9.76 | 7.96 | 7.22 |
|
| Net income | 40,562,041 | 40,276,070 | 39,363,590 | 36,782,822 | 14,041,965 | 7,392,056 |
|
| Cashflow from operations | 17,108,905 | 19,704,627 | 17,809,748 | 13,831,777 | 12,472,441 | 8,347,926 |
|
| Depreciation & Amortization Expense | 10,050,865 | 9,370,631 | 8,847,248 | 7,551,849 | 6,882,865 | 6,765,819 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 | 106,374 |
|
| 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 | $402,600,273 | 345,556,243 | 308,278,059 | 265,187,157 | 260,306,027 | 231,632,066 |
|
| Investment Earnings | 13,110,417 | 19,424,386 | 15,115,514 | 8,659,053 | 5,543,794 | 1,707,072 |
|
| Tax Rate Equivalent | 0.0665 | 0.1399 | 0.1161 | 0.0710 | 0.0485 | 0.0150 |
|
| Tax Rate Equivalent Group weighted average | -0.0008 | 0.0627 | 0.1306 | 0.0738 | 0.0583 | 0.0569 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2000 | 2000 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $19,710,756,146 | 13,888,256,819 | 13,015,363,266 | 12,192,110,757 | 11,439,620,071 | 11,403,408,194 |
|
| Tax Rate | 0.4200 | 0.4200 | 0.4200 | 0.4200 | 0.4200 | 0.4200 |
|
| Tax Rate Group weighted average | 0.4817 | 0.4782 | 0.4849 | 0.4576 | 0.4681 | 0.4807 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 99.91 | 81.32 | 84.47 | 89.16 | 90.93 | 91.80 |
|
| Assessment -to-Sales Ratio Group weighted average | 90.78 | 87.34 | 90.02 | 92.79 | 93.67 | 92.97 |
|
| 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 | $19,728,511,807 | 17,078,525,355 | 15,408,267,155 | 13,674,417,628 | 12,580,688,520 | 12,422,013,283 |
|
| EffectiveTax Rate | 0.4196 | 0.3415 | 0.3548 | 0.3745 | 0.3819 | 0.3856 |
|
| Group weighted average Effective Tax Rate | 0.4373 | 0.4177 | 0.4365 | 0.4246 | 0.4385 | 0.4469 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 99.13 | 99.07 | 99.02 | 99.15 | 99.16 | 99.09 |
|
| Percent Collected Group weighted average | 98.42 | 98.31 | 98.25 | 98.16 | 97.85 | 98.05 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 99.54 | 99.78 | 99.67 | 99.82 | 99.80 | 99.69 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.90 | 99.14 | 99.09 | 99.04 | 98.63 | 98.85 |
|
| 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 | 93.38 | 91.51 | 92.07 | 92.16 | 92.39 | 92.62 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.26 | 88.24 | 88.33 | 88.07 | 88.43 | 89.36 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 282,735 | 539,612 | 532,115 | 432,842 | 413,099 | 438,299 |
|
| Tax Rate Equivalent | 0.0014 | 0.0039 | 0.0041 | 0.0036 | 0.0036 | 0.0038 |
|
| Dominant County: Wake |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch | AAA | AAA | AAA | AAA | AAA | AAA |
|
| Moody's | Aaa | Aaa | Aaa | Aaa | Aaa | Aaa |
|
| S & P | AAA | AAA | AAA | AAA | AAA | AAA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $68,046,825 | 46,437,622 | 49,883,765 | 54,096,554 | 59,021,218 | 64,005,649 |
|
| General Government GO Debt | 121,968,175 | 95,427,378 | 99,026,235 | 55,443,446 | 59,113,782 | 62,744,351 |
|
| Total General Obligation Debt | 190,015,000 | 141,865,000 | 148,910,000 | 109,540,000 | 118,135,000 | 126,750,000 |
|
| Per Capita | $1,346 | 1,070 | 1,217 | 942 | 1,074 | 1,192 |
|
| Total Per Capita for the Population Group | 813 | 774 | 847 | 864 | 881 | 953 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.9631% | 0.8307% | 0.9664% | 0.8011% | 0.9390% | 1.0204% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.7052% | 0.7179% | 0.8413% | 0.9079% | 0.9273% | 1.0737% |
|
| 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 | $316,690,000 | 301,165,000 | 301,165,000 | 301,165,000 | 301,165,000 | 181,165,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 32,759,164 | 35,292,491 | 37,830,819 | 40,369,146 | 42,907,474 | 45,445,801 |
|
| Total* | $32,759,164 | 35,292,491 | 37,830,819 | 40,369,146 | 42,907,474 | 45,445,801 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $69,412,633 | 72,946,732 | 76,422,776 | 52,143,222 | 43,060,000 | 43,680,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 | 106,374 |
|
|
|
|
|
|
|
|
|
| 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 | 973,159,258 | 917,198,247 | 825,605,489 | 726,241,904 | 164,806,691 | 180,071,916 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 221,268,939 | 194,532,342 | 191,338,975 | 145,767,712 | 16,640,973 | 16,633,755 |
| 3.5A | SUMMARY | Business Type Activities Assets | 649,661,163 | 590,012,112 | 557,702,036 | 498,729,301 | 433,177,536 | 416,969,321 |
| 3.5B |
| Business Type Activities Liabilties | 155,788,057 | 136,701,047 | 144,667,041 | 125,057,896 | 131,062,298 | 130,163,667 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
| 1,045,118 | 1,015,746 |
| 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 | 64,275,901 | 57,718,968 | 53,868,051 | 50,694,882 | 48,706,918 | 47,522,967 |
| 11 | TAX | Current collection of special tax districts |
| 380,864 |
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 433,763 | 109,067 | 324,660 | 397,580 | 482,435 | 719,036 |
| 13 |
| Penalties and interest | 142,145 |
| 100,864 | 102,704 | 114,020 | 120,066 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax | 9,630 | 9,525 | 10,760 | 12,825 | 4,465 | 4,085 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 10,582,503 | 11,415,942 | 10,911,210 | 10,064,070 | 9,702,826 | 8,674,869 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 7,958,959 | 8,302,458 | 7,885,652 | 6,855,318 | 5,738,533 | 5,320,171 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) |
|
| 4,260,171 | 3,878,325 | 3,507,404 | 3,197,579 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 4,015,718 | 4,449,799 |
|
|
|
|
| 19 |
| Licenses Privilege |
|
|
|
|
| 515,573 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 1,794,198 | 1,722,785 | 1,199,662 | 1,191,868 | 541,605 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 976,151 | 943,980 | 889,868 | 856,263 | 826,950 | 795,152 |
| 21 |
| Vehicle Tax for Public Transportation | 487,933 | 471,765 | 444,596 | 427,592 | 413,168 | 397,576 |
| 22 |
| Other licenses - Include CATV | 196,930 | 197,411 | 791,497 | 1,239,053 | 1,157,869 | 980,287 |
| 23 |
| Local occupancy tax | 655,705 | 712,375 | 661,086 | 588,534 | 579,636 | 502,081 |
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges | 434,032 | 287,956 | 190,215 | 144,787 | 141,967 | 172,705 |
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 74,140 | 68,814 | 72,131 | 60,834 | 68,930 | 80,098 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
| 44,099 |
| 15,000 | 11,000 |
| 30 |
| Public safety | 111,271 | 105,701 | 236,288 | 196,741 | 155,408 | 99,824 |
| 31 |
| Transportation - Streets | 1,616,667 | 832,912 |
|
| 875,893 | 2,389,325 |
| 32 |
| Transportation - All other | 1,098,657 | 803,000 | 668,139 | 165,614 | 856,573 | 504,203 |
| 33 |
| Utility franchise tax |
| 28,384 | 38,214 | 662,778 | 1,502,498 | 2,007,006 |
| 34 |
| Housing/community development | 554,109 | 444,067 | 538,829 | 308,360 |
|
|
| 35 |
| All Other | 151,352 | 151,352 | 151,352 | 113,514 | 113,514 | 113,514 |
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation | 1,047,466 | 153,105 | 332,700 | 306,400 | 400,000 | 50,000 |
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax | 20,633 | 43,688 | 25,137 | 12,386 | 33,422 | 23,706 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
| 146,076 | 243,818 | 214,487 | 173,334 | 154,913 |
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 7,568,306 | 6,703,563 | 5,431,009 | 4,337,291 | 4,104,899 | 3,963,494 |
| 45 |
| Beer and Wine tax | 595,521 | 563,515 | 525,287 | 486,702 | 470,842 | 446,076 |
| 46 |
| Powell Bill | 3,682,569 | 3,830,426 | 3,272,482 | 3,180,431 | 3,108,252 | 2,745,220 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees |
|
|
|
|
|
|
| 51 |
| General Government | 24,900 | 80,000 | 120,000 | 120,950 | 41,558 |
|
| 52 |
| Public safety |
|
|
| 3,204 |
| 1,668 |
| 53 |
| Transportation - Streets | 556,667 | 321,308 | 246,973 |
|
|
|
| 54 |
| Transportation - All other | 176,788 | 170,379 | 253,480 | 365,118 | 290,909 | 140,711 |
| 55 |
| Environmental protection |
|
|
| 1,084,000 |
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other | 25,000 | 217,760 |
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 24,363 | 5,467 | 5,123 | 5,579 | 58,796 | 10,894 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
|
|
|
|
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection | 389,912 |
|
|
|
|
|
| 67 |
| Economic and physical development |
| 700,000 |
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
|
|
|
|
| 71 | PERMITS | Building permits | 2,198,303 | 3,622,697 | 3,492,420 | 3,464,451 | 2,095,545 | 1,748,837 |
| 72 | & FEES | Inspection fees | 360,994 | 2,068,964 | 2,332,975 | 2,678,501 | 1,272,880 | 872,694 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 795,694 | 320,274 | 380,045 | 277,901 | 185,488 | 144,116 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties | 941,137 | 976,295 | 1,257,557 | 1,122,030 | 925,578 | 754,240 |
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges | 61,744 | 37,090 | 7,774 | 6,965 | 2,720 | 1,573 |
| 78 |
| Solid waste | 6,473,728 | 5,204,919 | 4,903,944 | 4,608,706 | 2,928,618 | 2,863,841 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 2,969,301 | 2,719,010 | 1,685,818 | 1,438,237 | 1,318,555 | 827,814 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues | 1,294,162 | 1,120,265 | 1,055,696 | 963,877 | 895,722 | 807,047 |
| 84 |
| Mass transit - city operated | 162,591 | 137,730 | 124,020 | 94,536 | 111,682 | 93,011 |
| 85 |
| Other sales and services | 168,021 | 176,717 | 349,737 | 640,308 | 711,312 | 775,418 |
| 86 | UTILITY | Water and sewer charges | 46,539,651 | 47,403,129 | 44,539,475 | 38,933,181 | 32,475,985 | 27,693,279 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds | 61,465 | 1,169,771 | 1,740,559 | 206,440 | 534,245 | 487,200 |
| 90 | REVENUES | On general and all other funds | 13,110,417 | 19,424,386 | 15,115,514 | 8,659,053 | 5,543,794 | 1,707,072 |
| 91 |
| Special assessments |
|
|
| 199,507 |
|
|
| 92 |
| Private contribution and donations | 497,490 | 85,646 | 169,828 | 123,268 | 124,360 | 404,645 |
| 93 |
| Sales of materials and fixed assets | 268,714 | 281,402 | 583,821 | 135,983 | 107,638 | 161,033 |
| 94 |
| Sales of real property | 3,400 | 799,292 | 113,520 | 1,333,875 | 106,848 |
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 467,988 | 507,606 | 315,417 | 387,962 | 301,285 | 288,812 |
| 98 |
| Other miscellaneous revenues | 14,753,639 | 21,776,581 | 41,467,749 | 19,470,029 | 10,570,516 | 10,835,387 |
| 99 |
| Proceeds of the sale of bonds and notes | 56,803,970 |
| 70,083,567 |
|
| 19,653,105 |
| 100 |
| Proceeds of capital leases and installment purchases | 3,444,500 | 1,095,961 | 1,046,076 | 1,108,384 | 279,199 | 3,185,783 |
| 101 |
| Other |
|
| 2,112,789 | 6,806,598 | 7,200,528 | 2,443,746 |
| 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 | -1,119 | 34,679 | 81,042 | 441,524 | 21,593 | -943,025 |
| 106 |
| Deposits other than utility | 492,548 | 266,541 | 181,319 | 512,048 | 53,826 | -17,132 |
| 107 |
| Prepaid taxes | -442 | -29,931 | -7,253 | 10,338 | 25,012 | 30,994 |
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 79,495 | 81,043 | 73,230 | 79,495 | 79,570 | 80,616 |
| 109B | GENERAL | Governing body - All other Direct | 662,132 | 726,852 | 635,120 | 578,576 | 554,751 | 576,491 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 1,781,698 | 1,726,214 | 1,625,594 | 1,527,801 | 1,430,618 | 1,354,725 |
| 110B |
| Administration - All other Direct | 1,755,642 | 2,097,900 | 1,910,904 | 1,859,258 | 1,728,860 | 1,574,029 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 51,262 | 38,147 |
| 11,938 |
|
|
| 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 | 1,422,420 | 1,363,320 | 1,229,465 | 1,119,199 | 1,043,953 | 1,004,097 |
| 112B |
| Finance - All other Direct | 1,767,254 | 1,504,715 | 1,330,048 | 1,246,616 | 1,152,789 | 1,048,825 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
| 17,000 |
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries | 238,062 | 294,276 | 254,233 | 240,462 | 281,602 | 279,813 |
| 114B |
| Legal - All other Direct | 975,218 | 364,002 | 251,961 | 209,723 | 134,495 | 305,375 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
| 3,451,064 | 5,203,497 | 10,746,387 |
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
|
|
| 459,272 | 384,624 | 439,427 |
| 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 | 1,643,299 | 1,480,524 | 1,253,797 | 1,150,599 | 1,096,566 | 1,039,441 |
| 117B |
| Central Facilities - All other Direct | 5,297,347 | 4,427,023 | 3,808,875 | 3,386,360 | 2,978,531 | 3,329,802 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 1,175,130 |
|
| 11,732 |
| 62,342 |
| 118A |
| General Government All Other - Salaries | 3,871,714 | 3,792,664 | 3,406,240 | 3,215,980 | 2,915,125 | 2,731,475 |
| 118B |
| General Government All Other - All other Direct | -774,744 | -282,930 | -224,374 | 101,262 | -190,290 | -279,704 |
| 118C |
| General Government All Other - Construction | 447,883 | 1,513,596 | 2,353,441 | 992,353 | 420,209 | 1,042,711 |
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures | 8,739,917 | 10,280,273 | 447,836 | 22,236 | 67,218 | 700 |
| 119A | PUBLIC | Police and Communications - Salaries | 12,063,659 | 11,344,446 | 9,932,151 | 9,159,180 | 8,613,380 | 7,903,288 |
| 119B | SAFETY | Police and Communications - All other Direct | 5,007,934 | 4,966,474 | 4,419,336 | 4,013,222 | 3,633,309 | 3,358,877 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 155,522 | 555,411 | 608,156 | 206,447 | 220,626 | 632,921 |
| 120A |
| Emergency Communications - Salaries |
| 54,042 |
|
|
|
|
| 120B |
| Emergency Communications - All other Direct | 225,824 | 249,885 | 329,247 | 312,391 | 293,000 | 239,208 |
| 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 | 11,642,695 | 10,313,609 | 9,745,919 | 9,234,904 | 9,086,641 | 8,574,337 |
| 122B |
| Fire - All other Direct | 4,827,983 | 5,357,822 | 5,007,793 | 4,727,877 | 3,822,395 | 3,602,997 |
| 122C |
| Fire - Construction | 20,537 | 159,146 | 1,541,679 | 2,606,143 |
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 1,409,976 | 2,263,347 | 204,070 | 76,272 | 616,481 | 949,155 |
| 123A |
| Inspectors - Salaries | 2,594,040 | 2,590,460 | 2,174,788 | 2,142,582 | 2,023,252 | 1,918,553 |
| 123B |
| Inspectors - All other Direct | 1,079,950 | 1,070,504 | 821,749 | 792,443 | 727,904 | 669,144 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
| 176,996 |
|
|
| 13,143 |
| 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 |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 1,510,222 | 1,371,195 | 1,177,349 | 1,105,274 | 1,160,753 | 1,077,685 |
| 128B |
| Streets and Highways - All other Direct | 2,390,873 | 2,555,236 | 1,408,611 | 1,626,993 | 1,343,527 | 1,320,091 |
| 128C |
| Streets and Highways - Construction | 11,852,456 | 26,520,218 | 15,736,952 | 21,904,778 | 21,752,637 | 10,307,251 |
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 5,583,695 | 3,198,470 | 3,550,920 | 3,221,458 | 3,594,914 | 2,728,532 |
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
|
|
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct |
|
|
|
|
|
|
| 130C |
| State Street Aid Allocation - Powell Bill - Construction | 3,629,525 | 2,962,224 | 3,515,268 | 2,135,752 | 2,692,367 | 1,871,606 |
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries | 113,329 | 97,999 | 69,221 | 65,792 | 61,053 | 54,289 |
| 132B |
| Mass Transit - City - All other Direct | 3,255,535 | 2,803,331 | 2,573,225 | 1,899,965 | 1,715,137 | 1,376,430 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 1,813,888 | 1,737,928 | 1,752,069 | 1,911,962 | 1,999,373 | 1,964,004 |
| 136B | MENTAL | Solid Waste - All other Direct | 3,608,354 | 3,332,974 | 3,204,743 | 4,599,410 | 2,939,912 | 2,831,149 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 1,617,577 | 124,008 | 2,061,805 | 28,479 | 139 | 454,155 |
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries | 5,381,365 | 5,033,506 | 4,807,063 | 4,413,349 | 4,211,195 | 3,963,959 |
| 139B |
| Environmental Protection - All Other - All other Direct | 7,959,316 | 6,688,698 | 6,100,837 | 6,127,766 | 6,106,957 | 5,751,060 |
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures | 2,618,204 | 824,392 | 1,946,569 | 393,504 | 245,454 | 292,993 |
| 140A | ECONOMIC | Planning and Zoning - Salaries | 1,628,060 | 1,600,897 | 1,538,426 | 1,275,632 | 1,280,615 | 1,295,849 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 1,066,032 | 761,527 | 756,734 | 678,070 | 732,905 | 741,164 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 713,293 | 300,000 | 300,000 |
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries | 7,499 | 18,441 | 7,790 |
|
|
|
| 142B |
| Community Development - All other Direct | 546,611 | 425,626 | 531,039 | 274,567 | 33,793 |
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 143A |
| Housing and Urban Renewal - Salaries | 54,935 | 53,099 | 34,719 | 58,668 | 54,241 | 50,046 |
| 143B |
| Housing and Urban Renewal - All other Direct | 252,566 | 203,952 | 248,887 | 86,245 | 769,245 | 903,538 |
| 143C |
| Housing and Urban Renewal - Construction |
|
|
|
|
| 92,482 |
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 144A |
| Special Employment Programs (JTPA) - Salaries |
|
|
|
|
|
|
| 144B |
| Special Employment Programs (JTPA) - All other Direct |
|
|
|
|
|
|
| 144C |
| Special Employment Programs (JTPA) - Construction |
|
|
|
|
|
|
| 144D |
| Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 145A |
| Economic and Physical Development - All Other - Salaries [A] |
|
|
|
|
|
|
| 145B |
| Economic and Physical Development - All Other - All other Direct |
|
|
|
|
|
|
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries |
|
|
|
|
|
|
| 152B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 4,606,116 | 4,339,656 | 3,953,037 | 3,542,979 | 3,301,831 | 2,895,798 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 5,900,854 | 5,683,895 | 4,676,055 | 4,088,761 | 3,830,040 | 3,334,988 |
| 153C |
| Recreation and Parks - Construction | 5,122,722 | 5,622,208 | 735,304 | 10,621,767 | 2,730,825 | 2,988,685 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 1,525,955 | 333,022 | 6,529,953 | 208,407 | 104,642 | 2,425,270 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 10,062,091 | 9,309,991 | 8,601,617 | 7,652,704 | 6,958,011 | 6,518,323 |
| 158B |
| Water and Sewer - All other Direct | 19,696,134 | 17,939,717 | 15,914,170 | 13,662,651 | 12,286,634 | 11,483,864 |
| 158C |
| Water and Sewer - Construction | 1,110,078 | 12,650,458 | 27,671,635 | 11,763,170 | 19,721,849 | 13,056,489 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 8,118,531 | 1,960,643 | 4,907,022 | 5,417,055 | 1,752,671 | 2,569,968 |
| 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 |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 5,386,849 | 5,357,172 | 5,338,886 | 4,916,873 | 4,711,224 | 4,678,271 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 7,137,583 | 7,199,698 | 6,937,063 | 6,096,084 | 5,638,233 | 5,613,934 |
| 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 | 4,323,619 | 5,070,767 | 5,433,299 | 4,152,348 | 4,013,119 | 4,485,644 |
| 166D |
| All Other - Debt Service Principal Payments | 8,296,355 | 6,423,209 | 6,497,061 | 6,482,751 | 6,429,939 | 6,302,703 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 242,853 | 151,547 | 199,375 | 163,088 | 137,600 | 122,417 |
| 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 | 60,476,036 | 53,285,164 | 49,741,467 | 46,695,816 | 44,812,784 | 43,819,577 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 4,272,458 | 4,973,416 | 4,658,639 | 4,420,048 | 4,273,029 | 4,123,487 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 280,655 | 117,584 | 162,612 | 86,098 | 88,035 | 134,177 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 282,636 | 422,028 | 369,503 | 346,744 | 325,064 | 304,122 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 99.13 | 99.07 | 99.02 | 99.15 | 99.16 | 99.09 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 99.54 | 99.78 | 99.67 | 99.82 | 99.80 | 99.69 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 93.38 | 91.51 | 92.07 | 92.16 | 92.39 | 92.62 |
| 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 | 17,918,238 | 7,740,661 | 44,091,208 |
| 7,987,103 | 51,048,322 |
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 402,600,273 | 345,556,243 | 308,278,059 | 265,187,157 | 260,306,027 | 231,632,066 |
| 190A | PART | Appropriations made during the fiscal year pursuant to subsections b (1- 7) | 1,002,000 | 300,000 | 300,000 |
|
| 75,760 |
| 190B | 8 | Expenditures made during the fiscal year pursuant to subsections b (1- 7) | 713,293 | 300,000 | 300,000 |
|
|
|
| 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 | 339,401,420 | 238,180,263 | 311,187,628 | 192,417,613 | 172,878,207 | 192,856,898 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt | 44,018,655 |
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 34,323,967 | 27,160,116 | 24,565,974 | 11,679,631 | 20,998,085 | 35,444,446 |
| 194D |
| Amounts - Net Revenues per AFIR | 261,058,798 | 211,020,147 | 286,621,654 | 180,737,982 | 151,880,122 | 157,412,452 |
|
| Calculated amount | 261,058,798 | 211,020,147 | 286,621,654 | 180,737,982 | 151,880,122 | 157,412,452 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 283,422,784 | 238,325,581 | 226,423,936 | 195,191,320 | 191,628,026 | 192,212,258 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent | 43,803,893 |
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 34,323,967 | 27,160,116 | 24,565,974 | 11,679,631 | 20,998,085 | 35,444,446 |
| 195D |
| Amounts Net Expenditures per AFIR | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 | 156,767,812 |
|
| Calculated amount | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 | 156,767,812 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Michelle Price |
|
|
|
| 951 |
| Title of Official | Controller |
|
|
|
| 952 |
| Date Certified | 01/00/1900 | 10/07/2008 | 10/11/2007 |
|
|
|
| 953 |
| Person to Contact | Judy DeNardis |
|
|
|
| 954 |
| Title of Person to Contact | Financial Reporting Analyst |
|
|
|
| 955 |
| Telephone Number | 919-319-4573 |
|
|
|
| 956 |
| Facsimile Number | 919-469-4306 |
|
|
|