| Bertie County |
|
|
|
|
|
|
County Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $8,592,534 | 8,429,262 | 8,050,246 | 7,848,550 | 7,683,256 | 7,564,593 |
|
| Other Taxes | 73,350 | 166,004 | 296,474 | 234,546 | 208,348 | 201,525 |
|
| Sales Tax | 2,421,730 | 3,091,027 | 3,173,571 | 2,954,934 | 2,797,631 | 2,889,483 |
|
| Sales & Services | 4,252,269 | 4,112,378 | 4,234,333 | 3,903,979 | 3,633,655 | 3,803,759 |
|
| Intergovernmental | 6,335,175 | 4,752,396 | 14,976,330 | 9,042,691 | 7,103,777 | 8,308,153 |
|
| Debt Proceeds | 0 | 0 | 3,300,000 | 6,000,000 | 0 | 1,000,000 |
|
| Other Miscellaneous | 870,432 | 3,443,062 | 1,807,655 | 1,064,613 | 865,587 | 5,332,999 |
|
| Total | $22,545,490 | 23,994,129 | 35,838,609 | 31,049,313 | 22,292,254 | 29,100,512 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Education | $3,450,107 | 5,082,910 | 19,410,102 | 3,562,380 | 6,158,906 | 3,859,940 |
|
| Debt Service | 3,042,910 | 2,953,657 | 2,626,680 | 2,385,155 | 2,243,954 | 2,120,667 |
|
| Human Services | 6,507,200 | 10,015,942 | 7,582,277 | 6,764,720 | 7,102,586 | 6,505,430 |
|
| General Government | 2,363,101 | 2,403,602 | 2,250,645 | 2,127,276 | 2,233,850 | 2,468,263 |
|
| Public Safety | 3,675,297 | 3,589,219 | 3,464,690 | 3,677,140 | 3,471,864 | 3,061,684 |
|
| Other | 3,763,499 | 2,345,549 | 3,176,557 | 4,950,825 | 5,684,931 | 6,435,695 |
|
| Total | $22,802,114 | 26,390,879 | 38,510,951 | 23,467,496 | 26,896,091 | 24,451,679 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $6,411,817 | 6,054,356 | 5,650,206 | 5,377,354 | 5,225,917 | 4,786,237 |
|
| Capital Outlay | 1,366,947 | 3,245,956 | 1,328,351 | 3,135,105 | 4,395,177 | 4,735,738 |
|
| Other Operating | 9,543,159 | 9,028,328 | 8,930,886 | 8,358,459 | 8,111,644 | 8,213,421 |
|
| Public School Capital | 605,107 | 2,487,910 | 17,072,102 | 1,433,380 | 4,036,906 | 1,751,800 |
|
| Public School Current | 2,750,000 | 2,500,000 | 2,263,000 | 2,057,000 | 2,050,000 | 2,034,340 |
|
| Other | 2,125,084 | 3,074,329 | 3,266,406 | 3,106,198 | 3,076,447 | 2,930,143 |
|
| Total | $22,802,114 | 26,390,879 | 38,510,951 | 23,467,496 | 26,896,091 | 24,451,679 |
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $427 | 422 | 417 | 401 | 390 | 383 |
|
| Other Taxes | 4 | 8 | 15 | 12 | 11 | 10 |
|
| Sales Tax | 121 | 155 | 164 | 150 | 142 | 146 |
|
| Sales & Services | 212 | 206 | 219 | 199 | 184 | 192 |
|
| Intergovernmental | 316 | 238 | 774 | 460 | 360 | 419 |
|
| Debt Proceeds | 0 | 0 | 170 | 305 | 0 | 50 |
|
| Other Miscellaneous | 43 | 172 | 93 | 54 | 44 | 269 |
|
| Total | $1,123 | 1,201 | 1,852 | 1,581 | 1,131 | 1,469 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Education | $172 | 254 | 1,003 | 183 | 313 | 194 |
|
| Debt Service | 152 | 148 | 136 | 121 | 114 | 107 |
|
| Human Services | 324 | 502 | 392 | 344 | 360 | 328 |
|
| General Government | 118 | 120 | 116 | 108 | 113 | 125 |
|
| Public Safety | 183 | 180 | 179 | 187 | 176 | 155 |
|
| Other | 187 | 117 | 164 | 252 | 288 | 325 |
|
| Total | $1,136 | 1,321 | 1,990 | 1,195 | 1,364 | 1,234 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $319 | 303 | 292 | 274 | 265 | 242 |
|
| Capital Outlay | 68 | 163 | 69 | 160 | 223 | 239 |
|
| Other Operating | 476 | 451 | 461 | 425 | 411 | 414 |
|
| Public School Capital | 30 | 125 | 882 | 73 | 205 | 88 |
|
| Public School Current | 137 | 125 | 117 | 105 | 104 | 103 |
|
| Other | 106 | 154 | 169 | 158 | 156 | 148 |
|
| Total | $1,136 | 1,321 | 1,990 | 1,195 | 1,364 | 1,234 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $551 | $545 | $515 | $518 | $473 | $456 |
|
| Other Taxes | 76 | 80 | 77 | 78 | 83 | 75 |
|
| Sales Tax | 174 | 208 | 205 | 195 | 185 | 177 |
|
| Sales & Services | 186 | 184 | 170 | 165 | 154 | 155 |
|
| Intergovernmental | 295 | 299 | 316 | 337 | 305 | 293 |
|
| Debt Proceeds | 17 | 142 | 128 | 91 | 75 | 97 |
|
| Other Miscellaneous | 56 | 87 | 89 | 71 | 70 | 61 |
|
| Total | $1,355 | $1,545 | $1,500 | $1,455 | $1,345 | $1,314 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Education | $261 | $314 | $304 | $226 | $198 | $207 |
|
| Debt Service | 93 | 97 | 89 | 95 | 75 | 88 |
|
| Human Services | 314 | 360 | 350 | 343 | 334 | 312 |
|
| General Government | 156 | 166 | 177 | 184 | 183 | 144 |
|
| Public Safety | 291 | 308 | 280 | 247 | 216 | 228 |
|
| Other | 307 | 316 | 286 | 296 | 297 | 266 |
|
| Total | $1,422 | $1,561 | $1,486 | $1,391 | $1,303 | $1,245 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $405 | $394 | $362 | $345 | $324 | $308 |
|
| Capital Outlay | 150 | 194 | 187 | 170 | 171 | 120 |
|
| Other Operating | 534 | 556 | 523 | 538 | 508 | 517 |
|
| Public School Capital | 83 | 136 | 136 | 65 | 44 | 57 |
|
| Public School Current | 167 | 164 | 157 | 152 | 144 | 140 |
|
| Other | 83 | 117 | 121 | 121 | 112 | 103 |
|
| Total | $1,422 | $1,561 | $1,486 | $1,391 | $1,303 | $1,245 |
|
|
|
|
|
|
|
|
|
|
| Number of Reporting (AFIR) Counties in Group | 25 | 25 | 26 | 26 | 26 | 26 |
|
| Average Population of Group | 15,847 | 15,987 | 15,642 | 15,539 | 15,423 | 15,318 |
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $18,427,346 | 19,186,249 | 19,208,457 | 18,244,803 | 17,393,355 | 18,087,687 |
| General Fund expenditures | 18,895,066 | 19,303,182 | 18,441,971 | 17,673,140 | 16,803,528 | 16,685,317 |
| Operating transfers in | 774,089 | 404,236 | 187,637 | 240,678 | 30,673 | 0 |
| Operating transfers out | 729,394 | 308,500 | 271,894 | 1,189,262 | 333,433 | 630,288 |
| Proceeds from capital leases and installment purchases | 0 | 0 | 0 | 0 | 0 | 0 |
| Other items | 0 | 0 | 0 | 0 | 0 | 0 |
| Excess of revenues and other sources over (under) expenditures and other uses | ($423,025) | (21,197) | 682,229 | (376,921) | 287,067 | 772,082 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $5,125,037 | 5,571,529 | 5,415,856 | 4,406,867 | 4,287,802 | 5,026,255 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 26.12% | 28.41% | 28.94% | 23.36% | 25.02% | 29.03% |
|
| Group weighted average FBA % | 21.11% | 23.25% | 24.54% | 26.88% | 28.69% | 28.31% |
|
| State weighted average FBA % | 20.62% | 20.15% | 23.53% | 24.18% | 24.31% | 23.51% |
|
| Number of Reporting Counties in Group (Audit) | 25 | 26 | 26 | 26 | 26 | 26 |
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $734,453 | $1,004,808 | $959,189 | $840,238 | $0 | $720,095 |
|
| Net income | (519,627) | 0 | 3,893,372 | 1,579,001 | 0 | 3,011,217 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 20,074 | 19,971 | 19,355 | 19,640 | 19,717 | 19,813 |
|
| Population Group | 24,999 and Below | 24,999 and Below | 24,999 and Below | 24,999 and Below | 24,999 and Below | 24,999 and Below |
|
| Cash & Investments at June 30th | 7,948,122 | 8,760,878 | 12,093,611 | 6,998,425 | 6,697,824 | 7,868,752 |
|
| Investment Earnings | 235,004 | 561,118 | 866,125 | 548,067 | 212,041 | 104,455 |
|
| Tax Rate Equivalent | 0.0216 | 0.0525 | 0.0855 | 0.0557 | 0.0219 | 0.0130 |
|
| Tax Rate Equivalent Group weighted average | 0.0145 | 0.0341 | 0.0417 | 0.0324 | 0.0198 | 0.0097 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0135 | 0.0283 | 0.0350 | 0.0245 | 0.0146 | 0.0067 |
|
| Latest year of Revaluation | #N/A | 2004 | 2004 | 2004 | 2004 | 1996 |
|
| January 1, Prior Year Assessed Valuation | 1,086,691,316 | 1,068,632,013 | 1,013,400,833 | 984,661,595 | 968,556,458 | 802,546,957 |
|
| Tax Rate | 0.7800 | 0.7800 | 0.7800 | 0.7800 | 0.7800 | 0.8900 |
|
| Tax Rate Group weighted average | 0.5473 | 0.5553 | 0.5615 | 0.5822 | 0.6620 | 0.6770 |
|
| Tax Rate State Wide | 0.6076 | 0.6271 | 0.6489 | 0.6504 | 0.6460 | 0.6494 |
|
| Assessment -to-Sales Ratio | 88.09 | 88.09 | 87.65 | 94.70 | 100.00 | 75.00 |
|
| Assessment -to-Sales Ratio Group Average | 75.16 | 74.12 | 76.73 | 84.75 | 78.49 | 79.49 |
|
| Assessment -to-Sales Ratio Statewide | 89.75 | 89.17 | 87.65 | 91.33 | 91.52 | 91.40 |
|
| Assessed Valuation adjusted for Assessed to Sales Ratio | 1,233,614,844 | 1,213,113,876 | 1,156,190,340 | 1,039,769,372 | 968,556,458 | 1,070,062,609 |
|
| Tax Rate Adjusted | 0.6871 | 0.6871 | 0.6837 | 0.7387 | 0.7800 | 0.6675 |
|
| Tax Rate Adjusted Group weighted average | 0.4113 | 0.4116 | 0.4309 | 0.4934 | 0.5196 | 0.5382 |
|
| Tax Rate Adjusted Statewide | 0.5453 | 0.5592 | 0.5687 | 0.5941 | 0.5912 | 0.5936 |
|
| Percent Collected | 95.99 | 95.66 | 95.55 | 95.11 | 94.92 | 94.23 |
|
| Percent Collected Group weighted average | 94.98 | 95.50 | 95.80 | 95.61 | 95.03 | 94.78 |
|
| Percent Collected Statewide weighted average | 97.18 | 97.38 | 97.45 | 96.63 | 97.04 | 96.70 |
|
| Percent Collected Excluding Motor Vehicles | 97.86 | 97.25 | 97.08 | 96.70 | 96.73 | 96.58 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 95.87 | 96.61 | 97.00 | 96.89 | 96.42 | 96.13 |
|
| Percent Collected Excluding Motor Vehicles Statewide | 97.97 | 98.37 | 98.38 | 97.63 | 98.01 | 97.78 |
|
| Percent Collected Motor Vehicles Only | 83.29 | 85.45 | 85.44 | 84.53 | 83.93 | 82.83 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.45 | 83.82 | 83.81 | 83.51 | 82.99 | 83.20 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.88 | 87.19 | 88.42 | 87.23 | 87.67 | 86.69 |
|
| Tax Uncollected | 339,203 | 361,280 | 350,375 | 377,415 | 381,309 |
|
|
| Tax Rate Equivalent | 0.0312 | 0.0338 | 0.0346 | 0.0383 | 0.0394 | 0.0000 |
|
|
|
|
|
|
|
|
|
| Debt Information | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
| Population Group | 10,000 - 24,999 | 10,000 - 24,999 | 10,000 - 24,999 | 10,000 - 24,999 | 10,000 - 24,999 | 10,000 - 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
| Baa2 |
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entire County is pledged to satisfy the obligation. The figure does not include General Obligations of sub-divisions such as water districts even though such obligations may appear on the County's financial statements. |
|
|
| Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government | 0 | 0 | 0 | 0 | 0 | 75,000 |
|
| Total | 0 | 0 | 0 | 0 | 0 | 75,000 |
|
| Total Per Capita | 0 | 0 | 0 | 0 | 0 | 4 |
|
| Total Per Capita for the Population Group | 114 | 125 | 140 | 157 | 174 | 167 |
|
| Total Per Capita Statewide | 1,234 | 803 | 796 | 717 | 704 | 685 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0070% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1200% | 0.0900% | 0.1200% | 0.1600% | 0.2000% | 0.2000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 1.1300% | 0.7500% | 0.8000% | 0.7900% | 0.8200% | 0.8400% |
|
| Total Authorized but not Issued Including Enterprise Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations* |
|
|
|
|
|
|
|
| --Enterprise* | $7,461,470 | 7,859,868 | 8,235,535 | 8,592,043 | 8,929,259 | 9,248,227 |
|
| --General Government* | 12,904,366 | 13,912,673 | 12,811,521 | 10,190,368 | 4,669,215 | 4,948,063 |
|
| Total* | 20,365,836 | 21,772,541 | 21,047,055 | 18,782,411 | 13,598,475 | 14,196,290 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Debt Listed Above* | $20,365,836 | 21,772,541 | 21,047,055 | 18,782,411 | 13,598,475 | 14,196,290 |
|
|
|
|
|
|
|
|
County School Report Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sources of County Funding for Public School Capital Outlays: |
|
|
|
|
|
|
| Restricted portions of local option sales taxes: |
|
|
|
|
|
|
|
| Article 40 (30% restricted) | 254,307 | 285,544 | 287,829 | 263,754 | 250,029 | 250,029 |
|
| Article 42 (60% restricted) | 506,725 | 569,388 | 573,835 | 526,049 | 492,453 | 492,453 |
|
| Interest on restricted sales taxes | 30,057 | 56,778 | 63,397 | 47,748 | 8,251 | 8,251 |
| Withdrawals from the State Public School Building Capital Fund | 205,523 | 139,051 | 1,651,185 |
| 254,238 | 254,238 |
| Grants from Public School Building Bond Fund |
|
| 8,291,913 | 994,226 |
|
|
| Net proceeds from public school debt financing: |
|
|
|
|
|
|
|
| General obligation bonds |
|
|
|
|
|
|
|
| Installment purchase contracts |
| 2,000,000 |
| 6,000,000 |
|
|
|
| Interest on public school debt proceeds | 3,067 | 96,173 | 269,768 | 171,469 |
|
|
| Unrestricted sources | 114,518 | 329,562 | 427,550 | 10,292 | 11,838 | 11,838 |
| Portion of NC Lottery Proceds for Construction and Debt Service on Debt Issued After January 1, 2003 |
|
|
|
|
|
|
|
| Total Sources | 1,700,763 | 3,578,256 | 11,762,898 | 8,013,538 | 1,016,809 | 1,016,809 |
|
|
|
|
|
|
|
|
|
| Deduct: Uses of County Funding for Public School Capital Outlays: |
|
|
|
|
|
|
| Funded by Article 40 restricted local option sales taxes: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 37,350 | 285,544 | 256,402 | 173,572 | 65,065 | 65,065 |
|
| Public school capital outlay | 123,750 |
| 90,750 | 144,921 | 123,750 | 123,750 |
| Funded by Article 42 restricted local option sales taxes: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 75,831 | 502,041 | 520,573 | 352,402 | 132,104 | 132,104 |
|
| Public school capital outlay | 251,250 | 67,347 | 184,250 | 294,233 | 251,250 | 251,250 |
| Funded by Public School Building Capital Fund: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 205,523 |
|
|
|
|
|
|
| Public school capital outlay |
| 139,051 | 1,651,185 |
| 254,238 | 254,238 |
| Funded by Public School Building Bond Fund: |
|
|
|
|
|
|
|
| Public school capital outlay |
|
| 8,291,913 | 994,226 |
|
|
| Funded by other sources: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 586,566 |
|
|
|
|
|
|
| Public school capital outlay: |
|
|
|
|
|
|
|
| From Capital Projects Funds | 230,107 | 2,281,512 | 6,854,004 |
|
|
|
|
| From General Fund and all other funds |
|
|
|
| 1,122,562 | 1,122,562 |
|
| Fair market value of assets donated to public school county |
|
|
|
|
|
|
|
| Total Uses | 1,510,377 | 3,275,495 | 17,849,077 | 1,959,354 | 1,948,969 | 1,948,969 |
|
|
|
|
|
|
|
|
|
| Sources of county funding over (under) uses of county funding | 190,386 | 302,761 | -6,086,179 | 6,054,184 | -932,160 | -932,160 |
|
|
|
|
|
|
|
|
|
| Add: Beginning Balance, July 1, Prior Year |
|
|
|
|
|
|
| Unexpended restricted portions of local option sales taxes | 1,100,415 | 1,043,637 | 1,170,551 | 1,298,128 | 968,840 | 968,840 |
| Unexpended proceeds from other sources restricted |
|
|
|
|
|
|
|
| for public school capital outlay | 362,647 | 116,664 | 6,273,350 | 91,589 | 262,640 | 262,640 |
|
|
|
|
|
|
|
|
|
| Equals: Ending Balance, June 30, Current Year |
|
|
|
|
|
|
| Total ending balance | 1,653,448 | 1,463,062 | 1,160,301 | 7,443,901 | 299,320 | 299,320 |
| Total ending balance comprised of: |
|
|
|
|
|
|
|
| Unexpended restricted portions of local option sales taxes | 1,403,323 | 1,100,415 | 1,043,637 | 1,170,551 | 1,147,404 | 1,147,404 |
|
| Unexpended proceeds from other sources restricted |
|
|
|
|
|
|
|
| for public school capital outlay | 250,125 | 362,647 | 116,664 | 6,273,350 | -848,084 | -848,084 |
|
|
|
|
|
|
|
|
|
| Additional Information: |
|
|
|
|
|
|
| Average daily membership |
| 2,999 | 3,098 | 3,211 | 3,307 | 3,375 |
| Adjusted unit-wide tax rate | 0.6871 | 0.6871 | 0.6837 | 0.7387 | 0.7800 | 0.6675 |
| Weighted average adjusted unit-wide tax rate for population group | 0.4113 | 0.4116 | 0.4309 | 0.4934 | 0.5196 | 0.5382 |
| Assessed valuation per student |
| 356,329 | 327,115 | 306,653 | 292,881 | 237,792 |
| School bonds authorized and Unissued as of 3/31 of the following year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
| Population at July 1st of the Previous Year | 20,074 | 19,971 | 19,355 | 19,640 | 19,717 | 19,813 |
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
|
|
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
|
|
| 2A | SUMMARY | Debt Service Fund Assets |
|
|
|
|
|
|
| 2B |
| Debt Service Fund Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Fund Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Fund Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Fund Assets |
|
|
|
|
|
|
| 4B |
| Internal Service Fund Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Fund Assets |
|
|
|
|
|
|
| 5B |
| Special Revenue Fund Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Fund Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Fund Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Fund Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Fund Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets - Assets |
|
|
|
|
|
|
| 9B |
| General Long-Term Liabilities |
|
|
|
|
|
|
| 1.5A | GASB34 | Governmental Activities Assets | 27,361,389 | 27,842,660 | 28,676,772 | 30,123,147 | 24,030,251 | 27,170,958 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 21,859,654 | 23,201,682 | 23,380,840 | 19,979,525 | 14,486,841 | 10,783,421 |
| 3.5A | SUMMARY | Business Type Activities Assets | 31,443,166 | 1,204,016 | 32,877,427 | 33,043,231 | 31,020,265 | 28,220,710 |
| 3.5B |
| Business Type Activities Liabilties | 13,275,166 | 13,480,241 | 13,725,925 | 14,193,895 | 16,064,301 | 13,718,525 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10 | PART 2 | Current Collections Of Unit Wide Levy | 8,108,693 | 7,966,250 | 7,535,773 | 7,337,955 | 7,122,527 | 6,826,222 |
| 11 | TAX | Current Collections of Special Tax District |
|
|
|
|
|
|
| 12 | REVENUES | Prior Years' Levy Collections | 364,358 | 344,472 | 390,231 | 351,887 | 427,466 | 573,023 |
| 13 |
| Penalties and Interest | 119,483 | 118,540 | 124,242 | 158,708 | 133,263 | 165,348 |
| 14 |
| Collections of Tax Previously Written off |
|
|
|
|
|
|
| 15 |
| Animal Tax |
|
|
|
|
|
|
| 16 |
| Deed Stamp Excise Tax | 41,100 | 90,266 | 172,500 | 106,506 | 82,554 | 61,360 |
| 17 |
| Real Property Transfer Tax |
|
|
|
|
|
|
| 18 |
| Scrap Tire Disposal Tax | 21,143 | 25,045 | 22,233 | 20,162 | 19,258 | 18,884 |
| 18.1 |
| Solid Waste Disposal Tax | 7,924 |
|
|
|
|
|
| 19 |
| 1% Local Government Option Sales Tax | 509,811 | 632,855 | 685,202 | 653,361 | 763,126 | 701,440 |
| 20 |
| 1/2% Local Government Option Sales Tax (40) | 847,691 | 951,812 | 959,430 | 879,180 | 763,881 | 833,430 |
| 21 |
| 1/2% Local Government Option Sales Tax (42) | 844,542 | 948,979 | 956,391 | 876,749 | 761,561 | 820,755 |
| 21.1 |
| 1/2% Local Government Option Sales Tax (44) | 219,686 | 557,381 | 572,548 | 545,644 | 509,063 | 533,858 |
| 22 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 23 |
| Prepared Food Tax |
|
|
|
|
|
|
| 24 |
| 911 Charges |
| 50,319 | 101,319 | 107,878 | 106,536 | 108,414 |
| 25 |
| Gross Receipts Tax on Short Term Leased Vehicles | 335 | 286 | 422 |
|
|
|
| 26 |
| White Goods Disposal Tax | 2,760 |
|
|
|
|
|
| 27 |
| Privilege Licenses | 88 | 88 |
|
|
|
|
| 28 |
| Other Licenses |
|
|
|
|
| 12,867 |
| 29 |
| Payments in Lieu of Taxes - US Forest Serv |
|
|
|
|
|
|
| 30 | FEDERAL | Payments in Lieu of Taxes - TVA |
|
|
|
|
|
|
| 31 | INTERGOV | Payments in Lieu of Taxes - Other | 32,329 | 41,669 | 43,093 | 46,560 | 41,227 | 43,140 |
| 32 | REVENUES | Equitable Sharing of Fed. Forfeited Prop. |
| 15,111 |
|
|
|
|
| 33 |
| General Government |
|
| 31,662 |
|
|
|
| 34 |
| Public Safety |
|
|
| 260,818 | 352,847 | 127,424 |
| 35 |
| Transportation - Streets |
|
|
|
|
|
|
| 36 |
| Transportation - Mass Transit |
|
|
|
|
|
|
| 36 |
| Fed intergov airports |
|
|
|
|
|
|
| 37 |
| Transportation - Other Transportation |
|
|
|
|
|
|
| 38 |
| Environmental Protection |
|
| 236,958 | 172,496 | 200,280 | 3,175,178 |
| 39 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 528,172 | 45,768 | 242,087 | 954,358 | 365,996 | 607,097 |
| 39.1 |
| Fed intergov sewers |
|
|
|
|
|
|
| 40 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 41 |
| Human Services: Health |
|
|
|
|
|
|
| 42 |
| Human Services: Mental Health |
|
|
|
|
|
|
| 43 |
| Human Services: Hospitals |
|
|
|
|
|
|
| 44 |
| Human Services: Social Services |
|
|
|
|
|
|
| 45 |
| Human Services: All Other |
|
|
|
|
|
|
| 46 |
| Culture and Recreation |
|
|
|
|
|
|
| 46.5 | STATE | NC Education Lottery Proceeds | 568,566 | 101,760 | 197,421 |
|
|
|
| 47 | INTERGOV | Payments in Lieu of Taxes - State |
|
|
|
|
|
|
| 48 | REVENUES | Controlled Substance Tax | 1,441 | 3,511 | 12,403 | 14,772 |
|
|
| 49 |
| Intangibles Tax Reimbursement |
|
|
|
|
|
|
| 49.1 |
| Transitional Hold Harmless Revenues |
| 126,738 |
|
|
| 38,462 |
| 50 |
| Wireless Enhanced 911 Service Charges | 238,156 | 148,899 | 117,368 | 102,879 | 86,351 | 79,742 |
| 51 |
| Beer and Wine Tax | 64,414 | 66,940 | 66,569 | 65,313 | 65,686 | 63,790 |
| 52 |
| Court Costs - Facilities, Jail and Arrest Fees | 135,012 | 108,587 | 114,478 | 140,330 | 85,808 | 72,929 |
| 53 |
| Public School Building Capital Fund | 205,523 | 139,051 | 1,651,185 |
|
|
|
| 54 |
| Public School building bond fund |
|
| 8,291,913 | 994,226 | 945,368 | 254,238 |
| 55 |
| Food Stamp Purchases Tax Reimbursement |
|
|
|
|
|
|
| 56 |
| Inventories Tax Reimbursement |
|
|
|
|
|
|
| 57 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 58 |
| General Government | 18,986 |
|
|
|
|
|
| 59 |
| Public Safety | 232,904 | 224,958 | 167,617 | 219,695 | 336,072 | 318,781 |
| 60 |
| Transportation | 78,928 | 70,569 | 79,781 | 74,824 | 59,596 | 65,515 |
| 61 |
| Environmental Protection | 48,246 | 38,104 | 499,504 | 1,844,837 | 1,678,487 | 27,239 |
| 62 |
| Econ. & Phys. Dev. - Housing/Community Dev | 15,973 |
|
|
|
|
|
| 62.1 |
| State intergov - sewers |
|
|
|
|
|
|
| 63 |
| Econ. & Phys. Dev. - All Other |
| 29,950 |
|
|
| 3,000 |
| 64 |
| Human Services: Health |
|
|
|
|
|
|
| 65 |
| Human Services: Mental Health |
|
|
|
|
|
|
| 66 |
| Human Services: Hospitals |
|
|
|
|
|
|
| 67 |
| Human Services: Social Services | 3,214,824 | 3,121,134 | 2,736,371 | 2,614,339 | 2,482,122 | 2,518,821 |
| 68 |
| Human Services: All Other | 220,219 | 254,719 | 262,412 | 244,549 | 213,512 | 172,217 |
| 69 |
| Culture and Recreation | 486,379 |
|
|
|
| 1,000 |
| 70 | LOCAL | Other State Intergov. | 119,908 | 116,302 | 116,915 | 111,884 | 108,759 | 739,580 |
| 71 | INTERGOV | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 72 | REVENUES | General Government |
|
|
|
|
|
|
| 73 |
| Public Safety | 106,009 | 79,768 | 108,593 | 132,458 | 81,666 |
|
| 74 |
| Transportation |
|
|
|
|
|
|
| 75 |
| Environmental Protection |
|
|
| 1,048,353 |
|
|
| 76 |
| Economic And Physical Development |
|
|
|
|
|
|
| 77 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 78 |
| Human Services: Social Services |
| 160 |
|
|
|
|
| 79 |
| Human Services: All Other | 19,186 | 18,698 |
|
|
|
|
| 80 | PERMITS | Culture And Recreation |
|
|
|
|
|
|
| 81 | & FEES | Building Permits | 62,103 | 77,509 | 102,575 | 108,931 | 68,231 | 280,893 |
| 82 |
| Register of Deeds | 71,705 | 80,436 | 89,783 | 92,033 | 88,583 | 90,806 |
| 83 |
| Inspection Fees |
|
|
|
|
|
|
| 84 |
| Concealed Handgun Permits | 7,125 | 1,610 | 1,925 | 2,230 | 1,095 | 1,845 |
| 85 |
| Other Permits | 66,453 | 63,684 | 48,784 | 7,626 | 11,349 | 11,172 |
| 86 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 87 | SERVICES | Rents and Royalties | 861,160 | 856,115 | 856,725 | 855,645 | 854,139 | 853,792 |
| 88 |
| Airport |
|
|
|
|
|
|
| 89 |
| Fire Protection Charges |
|
|
|
|
|
|
| 90 |
| Solid Waste | 1,515,335 | 1,571,988 | 1,686,173 | 1,469,602 | 1,384,330 | 1,573,509 |
| 91 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 92 |
| Cemeteries |
|
|
|
|
|
|
| 93 |
| Recreation Service Revenues | 7,440 | 9,322 | 8,973 | 7,243 | 7,637 | 5,912 |
| 94 |
| Library Service Revenues |
|
|
|
|
|
|
| 95 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 96 |
| Client and Third Party Payments - Health |
|
|
|
|
|
|
| 97 |
| Client and Third Party Payments - Ment Hlth |
|
|
|
|
|
|
| 98 |
| Client and Third Party Payments - Soc Serv |
|
|
|
|
|
|
| 99 |
| Client and Third Party Payments - Cty Home |
|
|
|
|
|
|
| 100 | UTILITY | Mass Transit - County Operated |
|
|
| 154,284 |
|
|
| 101 | MISC. | Other Sales and Services | 85,848 | 82,627 | 101,564 | 1,417,205 | 58,420 | 55,536 |
| 102 | REVENUES | Water and Sewer Charges | 1,782,486 | 1,592,326 | 1,580,898 |
| 1,329,129 | 1,315,010 |
| 103 |
| Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 104 |
| Investment Earnings - All Other Funds | 235,004 | 561,118 | 866,125 | 548,067 | 212,041 | 104,455 |
| 105 |
| Special Assessments |
|
|
|
|
|
|
| 106 |
| Private Contributions and Other Donations |
|
| 2,200 |
|
| 25,000 |
| 107 |
| Sales of Materials and Fixed Assets | 4,223 | 3,791 | 16,194 |
| 47,665 | 15,000 |
| 108 |
| Sale of Real Property | 30,423 | 21,243 | 2,500 |
| 49,661 | 6,200 |
| 109 |
| 1 Cent and 5 Cent Bottle Tax | 2,807 | 3,345 | 3,692 | 3,831 | 3,855 | 3,683 |
| 110 |
| Mixed Drink Surcharge |
|
|
|
|
|
|
| 111 |
| ABC Profit Distribution |
|
| 2,389 | 8,000 | 8,000 | 14,454 |
| 112 |
| Other Miscellaneous Revenues | 390,589 | 300,764 | 523,626 | 190,333 | 291,007 | 809,206 |
| 113 |
| Proceeds of the Sale of Bonds & Notes |
|
|
|
|
|
|
| 114 |
| Proceeds of Capital Leases & Install Purch |
|
| 3,300,000 | 6,000,000 |
| 1,000,000 |
| 115 |
| Other |
| 2,329,562 | 147,862 | 103,562 | 84,100 | 3,970,285 |
| 116 | NON-REV | Fines and Forfeitures | 29,940 | 147,931 | 158,968 | 204,858 | 136,985 | 111,673 |
| 117 | RECEIPTS | School - Current Levy Collections |
|
|
|
|
|
|
| 118 |
| School - Prior Years' Levy Collections |
|
|
|
|
|
|
| 119 |
| Tax Collections for Other Units | 667,861 | 660,706 |
| 635,356 |
| 617,727 |
| 120 |
| Utilities Customers' Deposits | 1,577 | 5,619 | 10,746 | 2,922 | 13,826 | 12,592 |
| 121 |
| Deposits Other Than Utility |
|
|
|
|
|
|
| 122 |
| Prepaid Taxes | 17,481 | 17,012 | 27,341 | 17,705 | 22,206 | 21,662 |
| 123 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 124 |
| Assistance Passed Directly To Recipients | 52,436,648 | 50,613,076 | 49,081,763 | 45,191,462 | 42,646,283 | 40,030,769 |
| 125A | PART 4 | Governing Body - Salaries & Wages | 80,958 | 78,792 | 70,677 | 69,549 | 67,436 | 66,116 |
| 125B | GENERAL | Governing Body - Other Direct | 101,615 | 99,939 | 97,329 | 95,552 | 88,683 | 81,630 |
| 125C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 125D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Administration - Salaries & Wages | 342,131 | 344,975 | 306,021 | 311,777 | 306,699 | 265,288 |
| 126B |
| Administration - Other Direct | 44,518 | 17,877 | 34,992 | 23,480 | 24,256 | 21,824 |
| 126C |
| Administration - Construction |
|
|
|
|
|
|
| 126D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 127A |
| Elections - Salaries & Wages | 74,707 | 74,359 | 56,020 | 55,910 | 72,126 | 45,119 |
| 127B |
| Elections - Other Direct | 23,121 | 30,880 | 26,124 | 33,847 | 47,061 | 14,760 |
| 127C |
| Elections - Construction |
|
|
|
|
|
|
| 127D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Finance - Salaries & Wages | 169,970 | 165,003 | 144,109 | 128,275 | 132,655 | 122,860 |
| 128B |
| Finance - Other Direct | 48,328 | 50,292 | 64,645 | 46,952 | 43,202 | 40,988 |
| 128C |
| Finance - Construction |
|
|
|
|
|
|
| 128D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 129A |
| Taxes - Salaries & Wages | 332,186 | 322,127 | 238,579 | 280,461 | 266,573 | 272,849 |
| 129B |
| Taxes - Other Direct | 127,986 | 183,133 | 201,850 | 150,397 | 282,191 | 306,740 |
| 129C |
| Taxes - Construction |
|
|
|
|
|
|
| 129D |
| Taxes - Purchase of P,P&E |
|
| 6,260 |
|
|
|
| 130A |
| Legal - Salaries & Wages |
|
|
|
| 85,953 |
|
| 130B |
| Legal - Other Direct | 87,193 | 110,388 | 103,178 | 111,909 |
| 84,858 |
| 130C |
| Legal - Construction |
|
|
|
|
|
|
| 130D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Register of Deeds - Salaries & Wages | 157,899 | 169,562 | 159,571 | 159,271 | 147,248 | 147,204 |
| 131B |
| Register of Deeds - Other Direct | 80,107 | 112,406 | 146,965 | 113,089 | 98,270 | 77,075 |
| 131C |
| Register of Deeds - Construction |
|
|
|
|
|
|
| 131D |
| Register of Deeds - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Public Buildings - Salaries & Wages | 201,455 | 204,884 | 194,817 | 181,680 | 146,153 | 142,667 |
| 132B |
| Public Buildings - Other Direct | 96,823 | 93,405 | 76,683 | 78,297 | 102,914 | 50,989 |
| 132C |
| Public Buildings - Construction | 68,955 |
|
|
|
|
|
| 132D |
| Public Buildings - Purchase of P,P&E |
| 42,320 | 14,556 | 6,930 | 13,983 |
|
| 133A |
| Court Facilities - Salaries & Wages | 84,300 |
|
|
|
|
|
| 133B |
| Court Facilities - Other Direct |
| 84,253 | 85,396 | 64,799 | 77,756 | 76,627 |
| 133C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 133D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 134A |
| Central Services - Salaries & Wages | 138,558 | 134,115 | 123,892 | 123,354 | 128,921 | 3,914 |
| 134B |
| Central Services - Other Direct | 102,291 | 84,892 | 98,981 | 91,747 | 100,048 | 646,755 |
| 134C |
| Central Services - Construction |
|
|
|
|
|
|
| 134D |
| Central Services - Purchase of P,P&E |
|
|
|
| 1,722 |
|
| 135A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | PUBLIC | Sheriff & Communications - Salaries & Wages | 1,453,731 | 1,319,334 | 1,218,142 | 990,789 | 1,160,023 | 978,134 |
| 136B | SAFETY | Sheriff & Communications - Other Direct | 218,558 | 326,265 | 300,159 | 231,363 | 236,151 | 225,159 |
| 136C |
| Sheriff & Communications - Construction |
|
|
|
|
|
|
| 136D |
| Sheriff & Communications - Purchase of P,P&E | 105,202 | 88,702 | 92,090 | 90,510 | 128,976 | 125,019 |
| 137A |
| Jail - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Jail - Other Direct | 776,099 | 726,475 | 688,243 | 678,960 | 552,000 | 575,000 |
| 137C |
| Jail - Construction |
|
|
|
|
|
|
| 137D |
| Jail - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Emergency Communications - Salaries & Wages |
|
|
| 161,219 |
|
|
| 138B |
| Emergency Communications - Other Direct | 72,731 | 88,545 | 87,347 | 78,951 | 58,989 | 92,002 |
| 138C |
| Emergency Communications - Construction |
|
|
|
|
| 163,959 |
| 138D |
| Emergency Communications - Purchase of P,P&E |
|
|
| 282,303 | 197,328 |
|
| 139A |
| Emergency Management - Salaries & Wages | 55,373 | 53,562 | 50,397 | 48,748 | 47,084 | 45,648 |
| 139B |
| Emergency Management - Other Direct | 31,971 | 19,842 | 14,255 | 44,273 | 112,851 | 48,233 |
| 139C |
| Emergency Management - Construction |
|
|
|
|
|
|
| 139D |
| Emergency Management - Purchase of P,P&E |
|
|
|
|
| 40,076 |
| 140A |
| Fire - Salaries & Wages |
|
| 130,000 |
|
|
|
| 140B |
| Fire - Other Direct | 144,020 | 160,981 |
| 120,000 | 120,000 | 120,000 |
| 140C |
| Fire - Construction |
|
|
|
|
|
|
| 140D |
| Fire - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Inspectors - Salaries & Wages | 226,856 | 214,771 | 157,874 | 149,677 | 101,282 | 82,546 |
| 141B |
| Inspectors - Other Direct | 43,906 | 75,535 | 25,020 | 20,227 | 11,506 | 11,014 |
| 141C |
| Inspectors - Construction |
|
|
|
|
|
|
| 141D |
| Inspectors - Purchase of P,P&E |
| 20,508 | 29,112 |
|
|
|
| 142A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Rescue Units - Other Direct | 170,000 | 162,000 | 178,000 | 162,000 | 161,000 | 156,000 |
| 142C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 142D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Animal Control - Salaries & Wages | 42,762 | 43,029 | 65,737 | 35,126 | 31,853 | 48,110 |
| 143B |
| Animal Control - Other Direct | 21,814 | 22,348 | 24,390 | 30,820 | 13,489 | 9,480 |
| 143C |
| Animal Control - Construction |
|
|
|
|
|
|
| 143D |
| Animal Control - Purchase of P,P&E | 7,101 |
|
| 20,982 |
|
|
| 144A |
| Med Examiner/Coroner - Salaries & Wages |
|
| 11,300 |
|
|
|
| 144B |
| Med Examiner/Coroner - Other Direct | 9,900 | 4,200 |
| 12,100 | 15,650 | 11,250 |
| 144C |
| Med Examiner/Coroner - Construction |
|
|
|
|
|
|
| 144D |
| Med Examiner/Coroner - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Pub. Safety All Other - Salaries & Wages | 74,315 | 79,427 | 120,866 | 139,118 | 135,699 | 97,580 |
| 145B |
| Pub. Safety All Other - Other Direct | 171,086 | 137,391 | 227,523 | 330,801 | 344,604 | 193,435 |
| 145C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 145D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
| 7,460 |
|
|
| 146A | TRANS | Improvements Subdivisions and Streets - Salaries & Wages |
|
|
|
|
|
|
| 146B | PORTATION | Improvements Subdivisions and Streets - Other Direct |
|
|
|
|
|
|
| 146C |
| Improvements Subdivisions and Streets - Construction |
|
|
|
|
|
|
| 146D |
| Improvements Subdivisions and Streets - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 147C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 147D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Airport - Other Direct | 15,000 | 15,000 | 10,000 |
| 12,000 | 12,000 |
| 148C |
| Airport - Construction |
|
|
| 10,000 |
|
|
| 148D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 149A |
| Mass Transit-County - Salaries & Wages |
|
|
|
|
|
|
| 149B |
| Mass Transit-County - Other Direct |
|
|
|
|
|
|
| 149C |
| Mass Transit-County - Construction |
|
|
|
|
|
|
| 149D |
| Mass Transit-County - Purchase of P,P&E |
|
|
|
|
|
|
| 150B |
| Mass Transit-Private - Other Direct | 48,563 | 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| 151A |
| Trans. All Other - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Trans. All Other - Other Direct |
| 38,865 | 42,563 | 35,213 | 21,769 | 22,532 |
| 151C |
| Trans. All Other - Construction |
|
|
|
|
|
|
| 151D |
| Trans. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 152A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 152B | MENTAL | Solid Waste - Other Direct | 460,349 | 448,600 | 426,602 | 393,746 | 377,168 | 368,741 |
| 152C | PROTECT. | Solid Waste - Construction |
|
|
|
|
|
|
| 152D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 153A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 153B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 153C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 153D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 154A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 154C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 154D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Environ. All Other - Salaries & Wages | 91,015 | 88,827 | 82,832 | 80,362 | 77,990 |
|
| 155B |
| Environ. All Other - Other Direct | 96,868 | 111,723 | 304,636 | 330,701 | 74,089 | 422,079 |
| 155C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 155D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 156A | ECON & | Planning & Zoning - Salaries & Wages |
|
|
|
|
|
|
| 156B | PHYS | Planning & Zoning - Other Direct |
|
|
|
|
|
|
| 156C | DEVELOP. | Planning & Zoning - Construction |
|
|
|
|
|
|
| 156D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Economic Development - Salaries & Wages | 63,501 | 62,331 | 56,301 | 54,526 | 52,548 | 50,973 |
| 157B |
| Economic Development - Other Direct | 9,828 | 10,971 | 9,167 | 8,565 | 14,448 | 19,473 |
| 157C |
| Economic Development - Construction |
|
|
|
|
|
|
| 157D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
| 230,078 |
| 158A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 158B |
| Community Development - Other Direct | 544,603 | 54,268 | 220,333 | 141,517 | 366,086 |
|
| 158C |
| Community Development - Construction |
|
|
|
|
| 651,606 |
| 158D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 159A |
| Agriculture Extension - Salaries & Wages | 103,075 | 110,838 | 95,805 | 108,947 | 100,001 | 99,744 |
| 159B |
| Agriculture Expansion - Other Direct | 29,277 | 30,955 | 28,642 | 22,733 | 25,597 | 19,691 |
| 159C |
| Agriculture Expansion - Construction |
|
|
|
|
|
|
| 159D |
| Agriculture Expansion - Purchase Of P,P&E |
|
|
|
|
|
|
| 160A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 160C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 160D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 161A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
| 177,340 |
| 161B |
| Econ. Dev. All Other - Other Direct | 24,300 | 10,000 | 9,500 | 9,000 | 8,000 | 143,226 |
| 161C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 161D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 162A | HUMAN | Health - Salaries & Wages |
|
|
|
|
| 10,296 |
| 162B | SERVICES | Health - Other Direct | 13,122 | 13,211 | 14,134 |
|
| 55,748 |
| 162C |
| Health - Construction |
|
|
| 8,741 | 672,448 | 281,481 |
| 162D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 163A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 163B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 163C |
| Mental Health - Construction |
|
|
|
|
|
|
| 163D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 164A |
| Administration - Salaries & Wages | 2,145,178 | 2,043,029 | 1,894,056 | 1,848,288 | 1,775,750 | 1,747,284 |
| 164B |
| Administration - Other Direct | 183,961 | 150,552 | 196,719 | 197,536 | 294,395 | 147,421 |
| 164C |
| Administration - Construction | 231,090 | 2,986,947 | 543,039 |
|
|
|
| 164D |
| Administration - Purchase of P,P&E |
| 16,053 |
|
| 13,241 | 206,000 |
| 165B |
| Assistance Programs - Other Direct | 1,607,155 | 1,519,433 | 1,464,704 | 1,429,300 | 1,395,251 | 1,375,173 |
| 166B |
| Hospital-County - Other Direct |
|
|
|
|
| 120,000 |
| 167B |
| Hospital-Private - Other Direct | 120,000 | 120,000 | 120,000 | 120,000 |
|
|
| 168A |
| Other Human Services - Salaries & Wages | 20,551 | 19,611 | 17,144 | 16,646 |
| 15,756 |
| 168B |
| Other Human Services - Other Direct | 1,268 | 1,437 | 1,399 | 1,631 | 16,274 | 1,219 |
| 168C |
| Other Human Services - Construction |
|
|
|
| 854 |
|
| 168D |
| Other Human Services - Purchase of P,P&E |
|
|
|
|
|
|
| 169A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 169B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 169C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 169D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 170A |
| Human Serv. All Other - Salaries & Wages | 172,978 | 168,939 | 152,056 | 136,710 | 119,386 | 112,058 |
| 170B |
| Human Serv. All Other - Other Direct | 217,127 | 241,349 | 220,596 | 191,423 | 148,758 | 139,506 |
| 170C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 170D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 171A | CULTURE | Recreation & Parks - Salaries & Wages | 90,831 | 84,346 | 66,785 | 60,197 | 57,251 | 36,020 |
| 171B | AND | Recreation & Parks - Other Direct | 33,611 | 55,574 | 54,577 | 24,083 | 110,900 | 47,872 |
| 171C | RECREAT. | Recreation & Parks - Construction | 954,599 | 18,159 | 122,161 | 587,624 |
|
|
| 171D |
| Recreation & Parks - Purchase of P,P&E |
|
| 11,309 | 37,500 |
| 111,000 |
| 172A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 172B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 172C |
| Coliseum - Construction |
|
|
|
|
|
|
| 172D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 173A |
| Museums - Salaries & Wages |
|
|
|
|
| 16,500 |
| 173B |
| Museums - Other Direct | 25,000 | 25,000 | 24,000 | 22,000 | 22,000 |
|
| 173C |
| Museums - Construction |
|
|
|
|
|
|
| 173D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 174A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 174B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 174C |
| Libraries - Construction |
|
|
|
|
|
|
| 174D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 175A |
| All Other - Salaries & Wages |
|
|
|
|
|
|
| 175B |
| All Other - Other Direct | 5,000 | 5,000 | 9,800 | 9,800 | 15,600 | 19,800 |
| 175C | UTILITY | All Other - Construction |
|
|
|
|
|
|
| 175D |
| All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 176A |
| Water & Sewer - Salaries & Wages | 289,487 | 272,495 | 237,225 | 236,724 | 213,286 | 202,231 |
| 176B |
| Water & Sewer - Other Direct | 643,278 | 575,382 | 611,519 | 464,779 | 421,355 | 285,415 |
| 176C |
| Water & Sewer - Construction |
| 73,267 | 498,039 | 2,083,055 | 3,366,625 | 2,926,519 |
| 176D |
| Water & Sewer - Purchase of P,P&E |
|
| 11,785 |
|
|
|
| 177B | DEBT | Water & Sewer - Interest & Fees | 664,482 | 674,816 | 686,280 | 696,418 | 706,100 | 715,344 |
| 177D | SERVICE | Water & Sewer - Principal | 232,500 | 221,500 | 210,500 | 201,000 | 192,000 | 183,500 |
| 178B |
| Public School - Interest & Fees | 165,629 | 175,404 | 195,345 | 113,793 | 6,300 | 22,169 |
| 178D |
| Public School - Principal | 721,641 | 612,181 | 612,181 | 412,181 | 287,181 | 175,000 |
| 179B |
| Comm/Tech College - Interest & Fees |
|
|
|
|
|
|
| 179D |
| Comm/Tech College - Principal |
|
|
|
|
|
|
| 180B |
| Hospital - Interest & Fees | 428,253 | 450,983 | 470,141 | 489,434 | 507,683 | 524,938 |
| 180D |
| Hospital - Principal | 398,397 | 375,667 | 356,509 | 337,216 | 318,967 | 301,712 |
| 181B |
| All Other - Interest & Fees | 145,341 | 156,439 | 29,057 | 32,697 | 38,821 | 24,836 |
| 181D |
| All Other - Principal | 286,667 | 286,667 | 66,667 | 102,416 | 186,902 | 173,168 |
| 182B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 183B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 184B | BENEFITS | Separation Allowance - Law Enforcement | 8,709 | 8,709 | 8,709 | 8,709 | 8,709 | 8,709 |
| 185B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 186B |
| Supplemental Retirement - Law Enforcement | 41,163 | 37,595 | 35,526 | 33,004 | 34,670 | 30,330 |
| 187B |
| Other |
|
|
|
|
|
|
| 188A | INTERGOV | Medicaid Payments Cty - Recipient |
|
|
|
|
|
|
| 188B | EXPEND | Medicaid Payments Cty - Item Number |
|
|
|
|
|
|
| 188C |
| Medicaid Payments Cty - Amount | 1,098,366 | 2,218,779 | 2,469,738 | 2,294,126 | 2,122,517 | 1,741,043 |
| 189A |
| AFDC Payments Cty - Recipient |
|
|
|
|
|
|
| 189B |
| AFDC Payments Cty - Item Number |
|
|
|
|
|
|
| 189C |
| AFDC Payments Cty - Amount | 146,029 | 846 |
| 343 | 1,945 | 315 |
| 190A |
| Special Assistance to Adults - Recipient |
|
|
|
|
|
|
| 190B |
| Special Assistance to Adults - Item Number |
|
|
|
|
|
|
| 190C |
| Special Assistance to Adults - Amount | 314,985 | 301,366 | 274,302 | 287,478 | 292,999 | 297,740 |
| 191A |
| Education - School Current Exp - Recipient |
|
|
|
|
|
|
| 191B |
| Education - School Current Exp - Item Number |
|
|
|
|
|
|
| 191C |
| Education - School Current Exp - Amount | 2,750,000 | 2,500,000 | 2,263,000 | 2,057,000 | 2,050,000 | 2,034,340 |
| 192A |
| Education - School Capital Outlay - Recipient |
|
|
|
|
|
|
| 192B |
| Education - School Capital Outlay - Item # |
|
|
|
|
|
|
| 192C |
| Education - School Capital Outlay - Amount | 605,107 | 2,487,910 | 17,072,102 | 1,433,380 | 4,036,906 | 1,751,800 |
| 193A |
| Education - Comm College - Current Recipient |
|
|
|
|
|
|
| 193B |
| Education - Comm College - Current - Item # |
|
|
|
|
|
|
| 193C |
| Education - Comm College - Current - Amount | 95,000 | 95,000 | 75,000 | 72,000 | 72,000 | 73,800 |
| 194A |
| Education - Comm College - Cap Outlay - Recipient |
|
|
|
|
|
|
| 194B |
| Education - Comm College - Cap Outlay - Item |
|
|
|
|
|
|
| 194C |
| Education - Comm College - Cap Outlay - Amount |
|
|
|
|
|
|
| 195A |
| Multi-Cty Health Dist - Recipient |
|
|
|
|
|
|
| 195B |
| Multi-Cty Health Dist - Item Number |
|
|
|
|
|
|
| 195C |
| Multi-Cty Health Dist - Amount | 186,000 | 165,000 | 165,000 | 183,108 | 199,378 | 205,000 |
| 196A |
| Multi-Cty Area Mental Hlth Auth - Recipient |
|
|
|
|
|
|
| 196B |
| Multi-Cty Area Mental Hlth Auth - Item # |
|
|
|
|
|
|
| 196C |
| Multi-Cty Area Mental Hlth Auth - Amount | 49,390 | 49,390 | 49,390 | 49,390 | 49,390 | 49,390 |
| 197A |
| Multi-Cty or Mun Library District - Recipient |
|
|
|
|
|
|
| 197B |
| Multi-Cty or Mun Library District - Item # |
|
|
|
|
|
|
| 197C |
| Multi-Cty or Mun Library District - Amount | 121,842 | 121,819 | 108,529 | 105,000 | 98,853 | 85,000 |
| 198A |
| Fire Protection to a Munic - Recipient |
|
|
|
|
|
|
| 198B |
| Fire Protection to a Munic - Item # |
|
|
|
|
|
|
| 198C |
| Fire Protection to a Munic - Amount |
|
|
|
|
|
|
| 199A |
| Gen Govt Activities W/ City - Recipient |
|
|
|
|
|
|
| 199B |
| Gen Govt Activities W/ City - Item # |
|
|
|
|
|
|
| 199C |
| Gen Govt Activities W/ City - Amount |
|
|
|
|
|
|
| 200A |
| Other - Recipient |
|
|
|
|
|
|
| 200B |
| Other - Item Number |
|
|
|
|
|
|
| 200C |
| Other - Amount |
|
|
|
| 168,726 | 165,451 |
| 201A |
| Other - Recipient | Family Resource Ctr- |
|
|
|
|
|
| 201B |
| Other - Item Number |
|
|
|
|
|
|
| 201C |
| Other - Amount | 7,500 |
|
|
| 6,747 | 10,658 |
| 202A |
| Other - Recipient | MIid East |
|
|
|
|
|
| 202B |
| Other - Item Number |
|
|
|
|
|
|
| 202C |
| Other - Amount | 5,032 |
|
|
| 55,500 | 5,377 |
| 203A |
| Other - Recipient | JCPC | CBA-MID EAST--MID EAST RC &D-CADA | CBA-MID EAST-MID EAST RC & D-CADA | CBA-MID EAST-MID EAST RC & D-CADA |
|
|
| 203B |
| Other - Item Number |
|
|
|
|
|
|
| 203C |
| Other - Amount | 100,940 | 111,129 | 120,729 | 111,541 | 8,392 | 30,500 |
| 204A |
| Other - Recipient |
| CBA TASK FORCE-FAMILY RESOURCE CTR | CBA TASK FORCE-INTERAGENCY | CBA TASK FORCE-INTERAGENCY |
|
|
| 204B |
| Other - Item Number |
|
|
|
|
|
|
| 204C |
| Other - Amount |
| 11,000 | 3,718 | 3,212 |
| 265,869 |
| 204.1A |
| Other - Recipient |
|
|
|
|
|
|
| 204.1B |
| Other - Item Number |
|
|
|
|
|
|
| 204.1C |
| Other - Amount |
|
|
|
|
|
|
| 204.2A |
| Other - Recipient |
|
|
|
|
|
|
| 204.2B |
| Other - Item Number |
|
|
|
|
|
|
| 204.2C |
| Other - Amount |
|
|
|
|
|
|
| 205 | PART 6 | Current year's levy -- Excluding motor vehicles | 7,369,952 | 7,209,689 | 6,845,292 | 6,706,488 | 6,444,057 | 6,021,461 |
| 206 | OTHER | Current year's levy -- Motor vehicles (only) | 1,085,369 | 1,120,477 | 1,035,146 | 1,008,883 | 1,060,249 | 1,245,019 |
| 207 | DATA | Uncollected Taxes - Curr Year's Levy Exclude Motor Vehicles | 157,807 | 198,305 | 199,608 | 221,304 | 210,949 | 205,854 |
| 208 |
| Uncollected Taxes - Curr Year's Levy Motor Vehicles | 181,396 | 162,975 | 150,767 | 156,111 | 170,360 | 213,774 |
| 209 |
| Percentage of Taxes Collected All Property % | 95.99 | 95.66 | 95.55 | 95.11 | 94.92 | 94.23 |
| 210 |
| Percentage of Taxes Collected Exclude Motor Vehicles % | 97.86 | 97.25 | 97.08 | 96.70 | 96.73 | 96.58 |
| 211 |
| Percentage of Taxes Collected Motor Vehicles % | 83.29 | 85.45 | 85.44 | 84.53 | 83.93 | 82.83 |
| 212 |
| Total Amount of Exp for Salaries & Wages |
|
|
|
|
|
|
| 213A |
| Capital Rev Funds - Schools - Beginning Balance | 1,098,878 |
|
| 1,389,717 | 1,215,293 | 1,377,441 |
| 213B |
| Capital Rev Funds - Schools - Ending Balance | 1,492,692 |
|
| 1,323,559 | 1,389,717 | 1,215,293 |
| 214A |
| Capital Rev Funds - Hosp - Beginning Balance |
|
|
|
|
|
|
| 214B |
| Capital Rev Funds - Hosp - Ending Balance |
|
|
|
|
|
|
| 215A | PART 7 | Cash On Hand & in Bank - Debt Service Fund |
|
|
|
|
|
|
| 215B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
| 6,171,469 | 55,566 | 3,316,183 |
| 215C | INVEST | Cash On Hand & in Bank - All Other Funds | 7,948,122 | 8,760,878 | 12,093,611 | 6,998,425 | 6,697,824 | 7,868,752 |
| 216A | PART 8-A | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 216B |
| Expenditures Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 217 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 218 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 219 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 220A | PART 8-B | Opening Balance(s) White Goods Account Designated | 23,609 |
|
|
|
|
|
| 220B |
| Opening Balance(s) White Goods Account Undesignated |
| 23,609 | 23,609 | 23,609 | 23,609 | 23,609 |
| 221 |
| Total Revenue Credited to white Goods Account | 2,760 |
|
|
|
|
|
| 222A |
| Total Expenditures for Operations |
|
|
|
|
|
|
| 222B |
| Total Expenditures for Capital Improvements |
|
|
|
|
|
|
| 222C |
| Expenditures for illegal dump cleanups |
|
|
|
|
|
|
| 223A |
| Ending Balance in White Goods Account Designated |
| 23,609 |
|
|
|
|
| 223B |
| Ending Balance in White Goods Account Undesignated | 26,369 |
| 23,609 | 23,609 | 23,609 | 23,609 |
| 224B |
| The Amount of White Goods Tax Actually Received | 2,760 |
|
|
|
|
|
| 225B |
| Amount in 218 that would have been received if 100% eligible | 6,278 | 7,602 | 6,447 | 7,777 | 7,707 | 7,406 |
| 226 |
| Calculate Threshold Amount. | 1,570 | 1,901 | 1,612 | 1,944 | 1,927 | 1,852 |
| 227 |
| Total Tonnage of White Goods Scrap Metal Collected |
|
|
|
|
|
|
| 228 |
| Name of Recycler or Disposal Facility |
|
|
|
|
|
|
| 229A | PART 9 | Amount - Total Revenues & Other Financing Sources | 24,048,973 | 27,387,603 | 36,155,761 | 32,658,882 | 22,656,361 | 29,730,800 |
| 229B | FISCAL | Amount - Subtract Refunding Debt Proceeds |
|
|
|
|
|
|
| 229C | SUMMARY | Amount - Subtract Interfund Transfers In | 1,503,483 | 3,393,474 | 317,152 | 1,609,569 | 364,107 | 630,288 |
| 229D |
| Amount - Net Revenues Per AFIR | 22,545,490 | 23,994,129 | 35,838,609 | 31,049,313 | 22,292,254 | 29,100,512 |
|
| Calculated amount | 22,545,490 | 23,994,129 | 35,838,609 | 31,049,313 | 22,292,254 | 29,100,512 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 230A |
| Amount - Total Expend & Other Financing Uses | 24,305,597 | 29,784,353 | 38,828,103 | 25,077,065 | 27,260,198 | 25,081,967 |
| 230B |
| Amount - Subtract Pymts to Refunded Debt Agent |
|
|
|
|
|
|
| 230C |
| Amount - Subtract Interfund Transfers Out | 1,503,483 | 3,393,474 | 317,152 | 1,609,569 | 364,107 | 630,288 |
| 230D |
| Amount - Net Expenditures Per AFIR | 22,802,114 | 26,390,879 | 38,510,951 | 23,467,496 | 26,896,091 | 24,451,679 |
|
| Calculated amount | 22,802,114 | 26,390,879 | 38,510,951 | 23,467,496 | 26,896,091 | 24,451,679 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 | PART 10 | Official | Lydia Hoggard |
|
| 951 | CERTI- | Title | Finance Officer |
|
| 952 | FICATION | Date | 02/23/2010 | 02/19/2009 | 02/18/2008 | 10/27/2006 | 02/01/2006 | 12/20/2004 |
| 953 |
| Contact | Lydia Hoggard |
|
| 954 |
| Title | Finance Officer |
|
| 955 |
| Telephone | 2527945360 |
|
| 956 |
| Fax # | 2527945327 |
|