Municipality Revenues and Expenditures Financial Profile Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $66,648,963 | 64,851,809 | 57,828,035 | 54,293,575 | 51,195,166 | 49,303,373 |
|
| Utility | 52,119,769 | 46,707,672 | 47,579,846 | 44,889,212 | 39,573,489 | 33,187,297 |
|
| Sales Tax | 21,899,210 | 22,557,180 | 24,168,199 | 23,057,033 | 20,797,713 | 18,948,763 |
|
| Sales & Services | 13,142,419 | 12,698,357 | 10,515,583 | 9,414,854 | 8,512,252 | 6,368,363 |
|
| Intergovernmental | 18,251,440 | 17,718,321 | 15,369,517 | 12,205,061 | 11,624,389 | 12,269,828 |
|
| Debt Proceeds | 13,418,280 | 71,557,609 | 21,776,581 | 111,551,316 | 19,470,029 | 10,570,516 |
|
| Other Miscellaneous | 13,815,297 | 24,967,850 | 33,782,386 | 29,097,814 | 22,758,346 | 14,031,454 |
|
| Total | $199,295,378 | 261,058,798 | 211,020,147 | 284,508,865 | 173,931,384 | 144,679,594 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $44,473,553 | 38,986,834 | 41,860,809 | 57,094,444 | 38,495,580 | 40,719,165 |
|
| Debt Service | 25,534,419 | 25,144,406 | 24,050,846 | 24,206,309 | 21,648,056 | 20,792,515 |
|
| Transportation | 18,344,797 | 28,335,635 | 39,508,673 | 28,031,546 | 31,960,012 | 32,320,388 |
|
| General Government | 20,531,090 | 29,133,729 | 29,407,619 | 18,356,370 | 19,663,926 | 19,282,118 |
|
| Public Safety | 40,562,656 | 39,270,973 | 39,253,689 | 34,984,263 | 33,434,549 | 29,174,588 |
|
| Other | 41,238,675 | 44,423,347 | 37,083,829 | 39,185,030 | 38,309,566 | 28,341,167 |
|
| Total | $190,685,190 | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $61,724,032 | 61,395,238 | 57,787,351 | 51,867,970 | 48,418,281 | 45,780,553 |
|
| Capital Outlay | 34,222,390 | 42,836,736 | 44,033,536 | 57,251,007 | 42,732,323 | 38,916,269 |
|
| Other Operating + Debt Service | 94,738,768 | 101,062,950 | 109,344,578 | 92,738,985 | 92,361,085 | 85,933,119 |
|
| Total | $190,685,190 | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $453 | 459 | 436 | 444 | 440 | 448 |
|
| Utility | 354 | 331 | 359 | 367 | 340 | 302 |
|
| Sales Tax | 148 | 159 | 182 | 188 | 180 | 171 |
|
| Sales & Services | 89 | 90 | 79 | 77 | 73 | 58 |
|
| Intergovernmental | 124 | 126 | 116 | 100 | 100 | 112 |
|
| Debt Proceeds | 91 | 507 | 164 | 912 | 167 | 96 |
|
| Other Miscellaneous | 94 | 177 | 255 | 238 | 196 | 128 |
|
| Total | $1,353 | 1,849 | 1,591 | 2,326 | 1,496 | 1,315 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $302 | 276 | 316 | 467 | 331 | 370 |
|
| Debt Service | 173 | 178 | 181 | 198 | 186 | 189 |
|
| Transportation | 125 | 201 | 298 | 229 | 275 | 294 |
|
| General Government | 140 | 206 | 221 | 150 | 169 | 175 |
|
| Public Safety | 275 | 278 | 296 | 286 | 288 | 265 |
|
| Other | 280 | 315 | 280 | 320 | 330 | 258 |
|
| Total | $1,295 | 1,454 | 1,592 | 1,650 | 1,579 | 1,551 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $419 | 435 | 436 | 424 | 417 | 416 |
|
| Capital Outlay | 232 | 303 | 332 | 468 | 368 | 354 |
|
| Other Operating | 644 | 716 | 824 | 758 | 794 | 781 |
|
| Total | $1,295 | 1,454 | 1,592 | 1,650 | 1,579 | 1,551 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Number of Municipalites in Group | 11 | 11 | 10 | 10 | 10 | 10 |
|
| Average Population In Group | 213,963 | 208,221 | 219,011 | 209,977 | 203,653 | 197,088 |
|
| Town of Cary Population | 147,270 | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 486 | 484 | 463 | 452 | 427 | 420 |
|
| Utility | 333 | 310 | 325 | 322 | 313 | 281 |
|
| Sales Tax | 153 | 168 | 190 | 193 | 187 | 177 |
|
| Sales & Services | 177 | 187 | 197 | 194 | 175 | 151 |
|
| Intergovernmental | 242 | 228 | 258 | 253 | 224 | 216 |
|
| Debt Proceeds | 368 | 318 | 396 | 414 | 348 | 311 |
|
| Other Miscellaneous | 222 | 197 | 321 | 424 | 305 | 283 |
|
| Total | 1,981 | 1,892 | 2,150 | 2,252 | 1,979 | 1,839 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 370 | 391 | 428 | 413 | 380 | 338 |
|
| Debt Service | 309 | 318 | 268 | 279 | 263 | 241 |
|
| Transportation | 324 | 359 | 337 | 381 | 357 | 297 |
|
| General Government | 140 | 154 | 155 | 133 | 137 | 116 |
|
| Public Safety | 411 | 423 | 404 | 401 | 390 | 369 |
|
| Other | 395 | 429 | 383 | 363 | 348 | 343 |
|
| Total | 1,949 | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 513 | 531 | 514 | 503 | 470 | 461 |
|
| Capital Outlay | 503 | 562 | 539 | 566 | 537 | 443 |
|
| Other Operating | 933 | 981 | 922 | 901 | 868 | 800 |
|
| Total | 1,949 | 2,074 | 1,975 | 1,970 | 1,875 | 1,704 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| General Fund revenues | $119,960,017 | 117,676,139 | 114,412,149 | 108,556,388 | 99,046,472 | 87,424,676 |
| General Fund expenditures | 117,031,897 | 106,515,936 | 99,925,295 | 91,439,195 | 85,719,667 | 79,464,094 |
| Operating transfers in | 6,022,231 | 13,573,200 | - | 1,421,400 | 149,932 | 418,074 |
| Operating transfers out | 3,781,380 | 19,750,767 | 14,955,061 | 23,144,574 | 11,529,699 | 2,630,379 |
| Capital leases and installment purchase proceeds | 986,244 | 2,386,588 | 1,095,961 | 1,285,786 | 1,108,384 | 279,199 |
| Other items | 183,477 | 203,772 | 248,189 | 534,872 | (79,898) | 97,874 |
| Excess of revenues and other sources over (under) expenditures and other uses | 6,338,692 | 7,572,996 | 875,943 | (2,785,323) | 2,975,524 | 6,125,350 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $91,698,990 | 57,058,237 | 47,515,539 | 49,750,833 | 57,044,746 | 54,275,797 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 76.53 | 46.06 | 41.76 | 43.91 | 59.33 | 66.34 |
|
| Group weighted average FBA % | 25.92 | 24.27 | 22.35 | 23.61 | 24.59 | 23.70 |
|
| State weighted average Non-Electric Group | 39.13 | 37.89 | 36.65 | 37.39 | 37.38 | 36.82 |
|
| State weighted average FBA % | 37.79 | 37.09 | 36.34 | 36.54 | 36.96 | 36.78 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $187,891,166 | 193,880,686 | 150,842,225 | 137,942,188 | 120,770,748 | 104,288,591 |
|
| Quick ratio | 17.96 | 17.84 | 11.94 | 10.28 | 9.76 | 7.96 |
|
| Net income | 38,296,074 | 40,562,041 | 40,276,070 | 39,363,590 | 36,782,822 | 14,041,965 |
|
| Cashflow from operations | 17,517,415 | 17,108,905 | 19,704,627 | 17,809,748 | 13,831,777 | 12,472,441 |
|
| Depreciation & Amortization Expense | 10,816,790 | 10,050,865 | 9,370,631 | 8,847,248 | 7,551,849 | 6,882,865 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 147,270 | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 |
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Cash &Investments | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Investment Earnings | 29,910 | 61,465 | 1,169,771 | 1,740,559 | 206,440 | 534,245 |
|
| Tax Rate Equivalent | 0.0001 | 0.0003 | 0.0084 | 0.0134 | 0.0017 | 0.0047 |
|
| Tax Rate Equivalent Group weighted average | 0.0025 | 0.0058 | 0.0124 | 0.0187 | 0.0148 | 0.0080 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0013 | 0.0034 | 0.0069 | 0.0101 | 0.0080 | 0.0043 |
|
| Latest year of Revaluation | 2008 | 0 | 2000 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $20,436,410,400 | 19,710,756,146 | 13,888,256,819 | 13,015,363,266 | 12,192,110,757 | 11,439,620,071 |
|
| Tax Rate | 0.3300 | 0.4200 | 0.4200 | 0.4200 | 0.4200 | 0.4200 |
|
| Tax Rate Group weighted average | 0.4525 | 0.4817 | 0.4782 | 0.4849 | 0.4576 | 0.4681 |
|
| Tax Rate State Wide | 0.4060 | 0.4262 | 0.4238 | 0.4450 | 0.4321 | 0.4448 |
|
| Assessment -to-Sales Ratio | 103.46 | 99.91 | 81.32 | 84.47 | 89.16 | 90.93 |
|
| Assessment -to-Sales Ratio Group weighted average | 96.75 | 90.78 | 87.34 | 90.02 | 92.79 | 93.67 |
|
| Assessment -to-Sales Ratio Statewide | 98.29 | 90.81 | 88.53 | 88.41 | 92.28 | 92.35 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $19,752,958,051 | 19,728,511,807 | 17,078,525,355 | 15,408,267,155 | 13,674,417,628 | 12,580,688,520 |
|
| EffectiveTax Rate | 0.3414 | 0.4196 | 0.3415 | 0.3548 | 0.3745 | 0.3819 |
|
| Group weighted average Effective Tax Rate | 0.4378 | 0.4373 | 0.4177 | 0.4365 | 0.4246 | 0.4385 |
|
| Statewide weighted average Effective Tax Rate | 0.3990 | 0.3870 | 0.3752 | 0.3934 | 0.3987 | 0.4108 |
|
| Percent Collected | 99.0400 | 99.1300 | 99.0700 | 99.0200 | 99.1500 | 99.1600 |
|
| Percent Collected Group weighted average | 98.39 | 98.18 | 98.31 | 98.25 | 98.16 | 97.85 |
|
| Percent Collected Statewide | 97.61 | 97.36 | 97.56 | 97.58 | 97.55 | 97.42 |
|
| Percent Collected Excluding Motor Vehicles | 99.43 | 99.54 | 99.78 | 99.67 | 99.82 | 99.80 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 99.00 | 98.90 | 99.14 | 99.09 | 99.04 | 98.63 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.30 | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 |
|
| Percent Collected Motor Vehicles Only | 92.47 | 93.38 | 91.51 | 92.07 | 92.16 | 92.39 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.30 | 88.26 | 88.24 | 88.33 | 88.07 | 88.43 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.89 | 86.67 | 86.74 | 86.71 | 86.80 | 87.31 |
|
| Tax Uncollected | 4,088,124 | 4,553,113 | 5,091,000 | 4,821,251 | 4,506,146 | 4,361,064 |
|
| Tax Rate Equivalent | 0.0200 | 0.0231 | 0.0367 | 0.0370 | 0.0370 | 0.0381 |
|
| 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 | $64,504,359 | 68,046,825 | 46,437,622 | 49,883,765 | 54,096,554 | 59,021,218 |
|
| General Government GO Debt | 113,200,641 | 121,968,175 | 95,427,378 | 99,026,235 | 55,443,446 | 59,113,782 |
|
| Total General Obligation Debt | 177,705,000 | 190,015,000 | 141,865,000 | 148,910,000 | 109,540,000 | 118,135,000 |
|
| Per Capita | $1,207 | 1,346 | 1,070 | 1,217 | 942 | 1,074 |
|
| Total Per Capita for the Population Group | 797 | 813 | 774 | 847 | 864 | 881 |
|
| Total Per Capita Statewide | 449 | 455 | 456 | 478 | 495 | 505 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.8996% | 0.9631% | 0.8307% | 0.9664% | 0.8011% | 0.9390% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.7347% | 0.7052% | 0.7179% | 0.8413% | 0.9079% | 0.9273% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% | 0.5588% |
|
| Total Authorized but not Issued General Obligation Debt | $193,500,000 | 316,690,000 | 301,165,000 | 301,165,000 | 301,165,000 | 301,165,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 30,700,000 | 32,759,164 | 35,292,491 | 37,830,819 | 40,369,146 | 42,907,474 |
|
| Total* | $30,700,000 | 32,759,164 | 35,292,491 | 37,830,819 | 40,369,146 | 42,907,474 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $65,843,533 | 69,412,633 | 72,946,732 | 76,422,776 | 52,143,222 | 43,060,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 147,270 | 141,167 | 132,604 | 122,333 | 116,244 | 110,028 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 953,127,600 | 973,159,258 | 917,198,247 | 825,605,489 | 726,241,904 | 164,806,691 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 220,803,893 | 221,268,939 | 194,532,342 | 191,338,975 | 145,767,712 | 16,640,973 |
| 3.5A |
| Business Type Activities Assets | 681,880,340 | 649,661,163 | 590,012,112 | 557,702,036 | 498,729,301 | 433,177,536 |
| 3.5B |
| Business Type Activities Liabilties | 149,844,869 | 155,788,057 | 136,701,047 | 144,667,041 | 125,057,896 | 131,062,298 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
| 1,045,118 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 66,125,107 | 64,275,901 | 57,718,968 | 53,868,051 | 50,694,882 | 48,706,918 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
| 380,864 |
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 388,317 | 433,763 | 109,067 | 324,660 | 397,580 | 482,435 |
| 13.0 |
| Penalties and Interest | 135,539 | 142,145 |
| 100,864 | 102,704 | 114,020 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax | 8,160 | 9,630 | 9,525 | 10,760 | 12,825 | 4,465 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 10,059,846 | 10,582,503 | 11,415,942 | 10,911,210 | 10,064,070 | 9,702,826 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 8,765,912 | 7,958,959 | 8,302,458 | 7,885,652 | 6,855,318 | 5,738,533 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
|
|
| 4,260,171 | 3,878,325 | 3,507,404 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 3,073,452 | 4,015,718 | 4,449,799 |
|
|
|
| 19.0 |
| Privilege Licenses | 1,631,132 | 1,794,198 | 1,722,785 | 1,199,662 | 1,191,868 | 541,605 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 993,568 | 976,151 | 943,980 | 889,868 | 856,263 | 826,950 |
| 21.0 |
| Vehicle Tax for Public Transportation | 495,387 | 487,933 | 471,765 | 444,596 | 427,592 | 413,168 |
| 22.0 |
| Other Licenses | 6,551 | 196,930 | 197,411 | 791,497 | 1,239,053 | 1,157,869 |
| 23.0 |
| Local Occupancy Tax | 627,776 | 655,705 | 712,375 | 661,086 | 588,534 | 579,636 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
| 434,032 | 287,956 | 190,215 | 144,787 | 141,967 |
| 26.0 |
| Gross Short Term lease and Rental Tax | 71,666 | 74,140 | 68,814 | 72,131 | 60,834 | 68,930 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government | 440,176 |
|
| 44,099 |
| 15,000 |
| 30.0 |
| Public Safety | 767,474 | 111,271 | 105,701 | 236,288 | 196,741 | 155,408 |
| 31.0 |
| Transportation - Streets |
| 1,616,667 | 832,912 |
|
| 875,893 |
| 32.0 |
| Transportation - All Other | 1,180,602 | 1,098,657 | 803,000 | 668,139 | 165,614 | 856,573 |
| 33.0 |
| Environmental Protection |
|
| 28,384 | 38,214 | 662,778 | 1,502,498 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 898,734 | 554,109 | 444,067 | 538,829 | 308,360 |
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 151,352 | 151,352 | 151,352 | 151,352 | 113,514 | 113,514 |
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation | 813,187 | 1,047,466 | 153,105 | 332,700 | 306,400 | 400,000 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 18,906 | 20,633 | 43,688 | 25,137 | 12,386 | 33,422 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
| 146,076 | 243,818 | 214,487 | 173,334 |
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) | 434,032 |
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 8,472,433 | 7,568,306 | 6,703,563 | 5,431,009 | 4,337,291 | 4,104,899 |
| 45.0 |
| Beer and Wine Tax | 201,486 | 595,521 | 563,515 | 525,287 | 486,702 | 470,842 |
| 46.0 |
| Powell Bill | 3,430,240 | 3,682,569 | 3,830,426 | 3,272,482 | 3,180,431 | 3,108,252 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
| 24,900 | 80,000 | 120,000 | 120,950 | 41,558 |
| 52.0 |
| Public Safety |
|
|
|
| 3,204 |
|
| 53.0 |
| Transportation - Streets | 1,053,982 | 556,667 | 321,308 | 246,973 |
|
|
| 54.0 |
| Transportation - All Other | 181,445 | 176,788 | 170,379 | 253,480 | 365,118 | 290,909 |
| 55.0 |
| Environmental Protection |
|
|
|
| 1,084,000 |
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other | 25,000 | 25,000 | 217,760 |
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | -7,347 | 24,363 | 5,467 | 5,123 | 5,579 | 58,796 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection | 118,072 | 389,912 |
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
| 700,000 |
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits | 2,221,057 | 2,198,303 | 3,622,697 | 3,492,420 | 3,464,451 | 2,095,545 |
| 72.0 | & FEES | Inspection Fees | 284,972 | 360,994 | 2,068,964 | 2,332,975 | 2,678,501 | 1,272,880 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 530,930 | 795,694 | 320,274 | 380,045 | 277,901 | 185,488 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 1,059,619 | 941,137 | 976,295 | 1,257,557 | 1,122,030 | 925,578 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 85,719 | 61,744 | 37,090 | 7,774 | 6,965 | 2,720 |
| 78.0 |
| Solid Waste | 6,688,052 | 6,473,728 | 5,204,919 | 4,903,944 | 4,608,706 | 2,928,618 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 3,278,762 | 2,969,301 | 2,719,010 | 1,685,818 | 1,438,237 | 1,318,555 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 1,313,077 | 1,294,162 | 1,120,265 | 1,055,696 | 963,877 | 895,722 |
| 84.0 |
| Mass Transit - City Operated | 186,260 | 162,591 | 137,730 | 124,020 | 94,536 | 111,682 |
| 85.0 |
| Other Sales and Services | 214,104 | 168,021 | 176,717 | 349,737 | 640,308 | 711,312 |
| 86.0 | UTILITY | Water and Sewer Charges | 51,905,665 | 46,539,651 | 47,403,129 | 44,539,475 | 38,933,181 | 32,475,985 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 29,910 | 61,465 | 1,169,771 | 1,740,559 | 206,440 | 534,245 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 5,472,433 | 13,110,417 | 19,424,386 | 15,115,514 | 8,659,053 | 5,543,794 |
| 91.0 |
| Special Assessments |
|
|
|
| 199,507 |
|
| 92.0 |
| Private Contributions and Donations | 103,513 | 497,490 | 85,646 | 169,828 | 123,268 | 124,360 |
| 93.0 |
| Sales of Materials and Fixed Assets | 767,262 | 268,714 | 281,402 | 583,821 | 135,983 | 107,638 |
| 94.0 |
| Sale of Real Property |
| 3,400 | 799,292 | 113,520 | 1,333,875 | 106,848 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals | 7,400 |
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 428,338 | 467,988 | 507,606 | 315,417 | 387,962 | 301,285 |
| 98.0 |
| Other Miscellaneous Revenues | 13,418,280 | 14,753,639 | 21,776,581 | 41,467,749 | 19,470,029 | 10,570,516 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 56,803,970 |
| 70,083,567 |
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 737,838 | 3,444,500 | 1,095,961 | 1,046,076 | 1,108,384 | 279,199 |
| 101.0 |
| Other |
|
|
| 2,112,789 | 6,806,598 | 7,200,528 |
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits | 63,347 | -1,119 | 34,679 | 81,042 | 441,524 | 21,593 |
| 106.0 |
| Deposits Other than Utility | -495,181 | 492,548 | 266,541 | 181,319 | 512,048 | 53,826 |
| 107.0 |
| Prepaid Taxes | 14,669 | -442 | -29,931 | -7,253 | 10,338 | 25,012 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 79,525 | 79,495 | 81,043 | 73,230 | 79,495 | 79,570 |
| 109B | GENERAL | Governing Body - Other Direct | 707,006 | 662,132 | 726,852 | 635,120 | 578,576 | 554,751 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 1,952,408 | 1,781,698 | 1,726,214 | 1,625,594 | 1,527,801 | 1,430,618 |
| 110B |
| Administration - Other Direct | 2,258,244 | 1,755,642 | 2,097,900 | 1,910,904 | 1,859,258 | 1,728,860 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 7,615 | 51,262 | 38,147 |
| 11,938 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 1,523,752 | 1,422,420 | 1,363,320 | 1,229,465 | 1,119,199 | 1,043,953 |
| 112B |
| Finance - Other Direct | 1,630,798 | 1,767,254 | 1,504,715 | 1,330,048 | 1,246,616 | 1,152,789 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E | 43,501 |
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 270,865 | 238,062 | 294,276 | 254,233 | 240,462 | 281,602 |
| 114B |
| Legal - Other Direct | 1,436,205 | 975,218 | 364,002 | 251,961 | 209,723 | 134,495 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
| 3,451,064 | 5,203,497 |
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
| 459,272 | 384,624 |
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages | 1,582,120 | 1,643,299 | 1,480,524 | 1,253,797 | 1,150,599 | 1,096,566 |
| 117B |
| Central Services - Other Direct | 4,944,243 | 5,297,347 | 4,427,023 | 3,808,875 | 3,386,360 | 2,978,531 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 86,928 | 1,175,130 |
|
| 11,732 |
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 3,885,062 | 3,871,714 | 3,792,664 | 3,406,240 | 3,215,980 | 2,915,125 |
| 118B |
| Gen. Govt. All Other - Other Direct | -2,595,326 | -774,744 | -282,930 | -224,374 | 101,262 | -190,290 |
| 118C |
| Gen. Govt. All Other - Construction | 1,024,728 | 447,883 | 1,513,596 | 2,353,441 | 992,353 | 420,209 |
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 1,693,416 | 8,739,917 | 10,280,273 | 447,836 | 22,236 | 67,218 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 12,396,552 | 12,063,659 | 11,344,446 | 9,932,151 | 9,159,180 | 8,613,380 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 5,393,267 | 5,007,934 | 4,966,474 | 4,419,336 | 4,013,222 | 3,633,309 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 1,226,606 | 155,522 | 555,411 | 608,156 | 206,447 | 220,626 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
| 54,042 |
|
|
|
| 120B |
| Emergency Communications - Other Direct |
| 225,824 | 249,885 | 329,247 | 312,391 | 293,000 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating | 358,980 |
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 11,715,846 | 11,642,695 | 10,313,609 | 9,745,919 | 9,234,904 | 9,086,641 |
| 122B |
| Fire - Other Direct | 4,761,095 | 4,827,983 | 5,357,822 | 5,007,793 | 4,727,877 | 3,822,395 |
| 122C |
| Fire - Construction | 6,092 | 20,537 | 159,146 | 1,541,679 | 2,606,143 |
|
| 122D |
| Fire - Purchase of P,P&E | 704,977 | 1,409,976 | 2,263,347 | 204,070 | 76,272 | 616,481 |
| 123A |
| Inspectors - Salaries & Wages | 2,604,802 | 2,594,040 | 2,590,460 | 2,174,788 | 2,142,582 | 2,023,252 |
| 123B |
| Inspectors - Other Direct | 1,031,456 | 1,079,950 | 1,070,504 | 821,749 | 792,443 | 727,904 |
| 123C |
| Inspectors - Construction | 129,091 |
| 176,996 |
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 1,700,694 | 1,510,222 | 1,371,195 | 1,177,349 | 1,105,274 | 1,160,753 |
| 128A |
| Streets and Highways - Salaries & Wages | 1,541,522 | 2,390,873 | 2,555,236 | 1,408,611 | 1,626,993 | 1,343,527 |
| 128B |
| Streets and Highways - Other Direct | 3,943,343 | 11,852,456 | 26,520,218 | 15,736,952 | 21,904,778 | 21,752,637 |
| 128C |
| Streets and Highways - Construction | 1,923,846 | 5,583,695 | 3,198,470 | 3,550,920 | 3,221,458 | 3,594,914 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
|
|
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 582,287 |
|
|
|
|
|
| 130C |
| Powell Bill - Construction | 5,067,547 | 3,629,525 | 2,962,224 | 3,515,268 | 2,135,752 | 2,692,367 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 116,465 | 113,329 | 97,999 | 69,221 | 65,792 | 61,053 |
| 132B |
| Mass Transit - City - Other Direct | 3,469,093 | 3,255,535 | 2,803,331 | 2,573,225 | 1,899,965 | 1,715,137 |
| 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 Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 1,770,791 | 1,813,888 | 1,737,928 | 1,752,069 | 1,911,962 | 1,999,373 |
| 136B | MENTAL | Solid Waste - Other Direct | 3,311,210 | 3,608,354 | 3,332,974 | 3,204,743 | 4,599,410 | 2,939,912 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 1,617,577 | 124,008 | 2,061,805 | 28,479 | 139 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction | 131,023 |
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages | 5,248,553 | 5,381,365 | 5,033,506 | 4,807,063 | 4,413,349 | 4,211,195 |
| 139B |
| Environ. All Other - Other Direct | 8,047,338 | 7,959,316 | 6,688,698 | 6,100,837 | 6,127,766 | 6,106,957 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E | 456,329 | 2,618,204 | 824,392 | 1,946,569 | 393,504 | 245,454 |
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 1,551,569 | 1,628,060 | 1,600,897 | 1,538,426 | 1,275,632 | 1,280,615 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 799,793 | 1,066,032 | 761,527 | 756,734 | 678,070 | 732,905 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E | 27,287 |
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 346,593 | 713,293 | 300,000 | 300,000 |
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
| 7,499 | 18,441 | 7,790 |
|
|
| 142B |
| Community Development - Other Direct | 898,734 | 546,611 | 425,626 | 531,039 | 274,567 | 33,793 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 52,316 | 54,935 | 53,099 | 34,719 | 58,668 | 54,241 |
| 143B |
| Housing & Urban Renewal - Other Direct | 288,452 | 252,566 | 203,952 | 248,887 | 86,245 | 769,245 |
| 143C |
| Housing & Urban Renewal - Construction | 76,809 |
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 4,920,715 | 4,606,116 | 4,339,656 | 3,953,037 | 3,542,979 | 3,301,831 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 5,980,614 | 5,900,854 | 5,683,895 | 4,676,055 | 4,088,761 | 3,830,040 |
| 153C |
| Recreation & Parks - Construction | 6,920,799 | 5,122,722 | 5,622,208 | 735,304 | 10,621,767 | 2,730,825 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 409,750 | 1,525,955 | 333,022 | 6,529,953 | 208,407 | 104,642 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 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 Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 10,152,189 | 10,062,091 | 9,309,991 | 8,601,617 | 7,652,704 | 6,958,011 |
| 158B |
| Water & Sewer - Other Direct | 21,736,012 | 19,696,134 | 17,939,717 | 15,914,170 | 13,662,651 | 12,286,634 |
| 158C |
| Water & Sewer - Construction | 11,642,233 | 1,110,078 | 12,650,458 | 27,671,635 | 11,763,170 | 19,721,849 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 943,119 | 8,118,531 | 1,960,643 | 4,907,022 | 5,417,055 | 1,752,671 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct |
|
|
|
|
|
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 5,652,927 | 5,386,849 | 5,357,172 | 5,338,886 | 4,916,873 | 4,711,224 |
| 161D | SERVICE | Water & Sewer - Principal | 7,168,860 | 7,137,583 | 7,199,698 | 6,937,063 | 6,096,084 | 5,638,233 |
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 163B |
| Gas - Interest & Fees |
|
|
|
|
|
|
| 163D |
| Gas - Principal |
|
|
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 4,742,910 | 4,323,619 | 5,070,767 | 5,433,299 | 4,152,348 | 4,013,119 |
| 166D |
| All Other - Principal | 7,969,722 | 8,296,355 | 6,423,209 | 6,497,061 | 6,482,751 | 6,429,939 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 233,892 | 242,853 | 151,547 | 199,375 | 163,088 | 137,600 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 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 vehicles | 63,039,750. | 60,476,036.00 | 53,285,164.00 | 49,741,467.00 | 46,695,816.00 | 44,812,784.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 3,727,530. | 4,272,458.00 | 4,973,416.00 | 4,658,639.00 | 4,420,048.00 | 4,273,029.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 360,594. | 280,655.00 | 117,584.00 | 162,612.00 | 86,098.00 | 88,035.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 280,581 | 282,636 | 422,028 | 369,503 | 346,744 | 325,064 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 99.04 | 99.13 | 99.07 | 99.02 | 99.15 | 99.16 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.43 | 99.54 | 99.78 | 99.67 | 99.82 | 99.80 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 92.47 | 93.38 | 91.51 | 92.07 | 92.16 | 92.39 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 11,775,665 | 17,918,238 | 7,740,661 | 44,091,208 |
| 7,987,103 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 407,868,496 | 402,600,273 | 345,556,243 | 308,278,059 | 265,187,157 | 260,306,027 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) | 579,761 | 1,002,000 | 300,000 | 300,000 |
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) | 346,592 | 713,293 | 300,000 | 300,000 |
|
|
| 191.0 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 192.0 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 232,313,408 | 339,401,420 | 238,180,263 | 311,187,628 | 192,417,613 | 172,878,207 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds | 26,387,123 | 44,018,655 |
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 6,630,907 | 34,323,967 | 27,160,116 | 24,565,974 | 11,679,631 | 20,998,085 |
| 194D |
| Amount - Net Revenues | 199,295,378 | 261,058,798 | 211,020,147 | 286,621,654 | 180,737,982 | 151,880,122 |
|
| Calculated amount | 199,295,378 | 261,058,798 | 211,020,147 | 286,621,654 | 180,737,982 | 151,880,122 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 223,321,272 | 283,422,784 | 238,325,581 | 226,423,936 | 195,191,320 | 191,628,026 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent | 26,005,175 | 43,803,893 |
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 6,630,907 | 34,323,967 | 27,160,116 | 24,565,974 | 11,679,631 | 20,998,085 |
| 195D |
| Amount - Net Expenditures | 190,685,190 | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 |
|
| Calculated amount | 190,685,190 | 205,294,924 | 211,165,465 | 201,857,962 | 183,511,689 | 170,629,941 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
| 135,000 |
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 4,865 | 4,900 | 5,590,000 | 5,020,000 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 4,965 | 4,829 | 4,530,000 | 4,630,000 |
|
|
| 403A |
| Total amount billed in units - Water | 4,631 | 4,441 | 4,730,000 | 4,410,000 |
|
|
| 403B |
| Total amount billed in units - Sewer | 4,025 | 3,794 | 3,890,000 | 3,870,000 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 3,203 | 2,499 | 2,620,000 | 2,510,000 |
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
|
|
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
|
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 21,791,871 |
| 19,425,855 | 21,255,345 |
|
|
| 408A |
| Dollars related to 403A above | 28,994,230 |
| 20,561,365 | 21,226,176 |
|
|
| 408B |
| Dollars related to 403B above | 14,988,503 |
| 10,411,405 | 11,251,766 |
|
|
| 409A |
| Dollars related to 404A above | 20,884,457 |
| 12,108,783 | 12,685,093 |
|
|
| 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 | 46,522 | 44,898 | 49,992 |
|
|
|
| 421A |
| Number of residential accounts billed - Water | 46,552 | 44,929 | 50,038 |
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 4,040 | 4,010 | 4,890 |
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 4,057 | 4,024 | 4,890 |
|
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Michelle Price |
|
|
| 951.0 |
| Title | Controller |
|
|
| 952.0 |
| Date | 10/22/2010 | 01/00/1900 | 10/07/2008 | 10/11/2007 | 10/18/2006 | 11/21/2005 |
| 953.0 |
| Contact | Judy DeNardis |
|
|
| 954.0 |
| Title | Financial Reporting Analyst |
|
|
| 955.0 |
| Phone | 919-319-4573 |
|
|
|
|
|
| 956.0 |
| Fax | 919-469-4306 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|