Municipality Revenues and Expenditures Financial Profile Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $4,027,379 | 3,779,058 | 3,583,962 | 3,367,478 | 3,052,092 | 2,700,867 |
|
| Utility | 39,327 | 34,698 | 18,582 | - | - | - |
|
| Sales Tax | 1,037,032 | 990,549 | 970,149 | 1,023,955 | 805,037 | 512,558 |
|
| Sales & Services | 359,123 | 308,521 | 289,826 | 256,134 | 227,182 | 176,417 |
|
| Intergovernmental | 1,156,628 | 2,052,550 | 1,474,569 | 1,363,377 | 1,222,797 | 1,777,626 |
|
| Debt Proceeds | 1,355,210 | - | 1,614,000 | 858,728 | 889,464 | 2,109,346 |
|
| Other Miscellaneous | 1,513,552 | 2,308,815 | 969,515 | 426,929 | 457,678 | 343,917 |
|
| Total | $9,488,251 | 9,474,191 | 8,920,603 | 7,296,601 | 6,654,250 | 7,620,731 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | - | - |
|
| Debt Service | 943,862 | 776,984 | 805,330 | 693,538 | 128,851 | 204,107 |
|
| Transportation | 952,541 | 2,968,845 | 1,895,642 | 1,204,856 | 787,924 | 727,276 |
|
| General Government | 1,203,519 | 1,199,836 | 976,318 | 983,386 | 1,334,140 | 773,752 |
|
| Public Safety | 2,581,035 | 1,659,357 | 1,779,861 | 1,951,301 | 1,880,963 | 1,576,750 |
|
| Other | 3,555,565 | 2,944,450 | 2,722,468 | 2,443,580 | 2,492,954 | 4,011,030 |
|
| Total | $9,236,522 | 9,549,472 | 8,179,619 | 7,276,661 | 6,624,832 | 7,292,915 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $3,023,287 | 2,782,108 | 2,725,326 | 2,565,564 | 2,479,974 | 2,079,336 |
|
| Capital Outlay | 1,819,611 | 1,578,222 | 842,740 | 317,587 | 1,400,005 | 3,204,080 |
|
| Other Operating + Debt Service | 4,393,624 | 5,189,142 | 4,611,553 | 4,393,510 | 2,744,853 | 2,009,499 |
|
| Total | $9,236,522 | 9,549,472 | 8,179,619 | 7,276,661 | 6,624,832 | 7,292,915 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $413 | 415 | 439 | 420 | 388 | 361 |
|
| Utility | 4 | 4 | 2 | - | - | - |
|
| Sales Tax | 106 | 108 | 118 | 127 | 102 | 68 |
|
| Sales & Services | 37 | 34 | 35 | 32 | 29 | 24 |
|
| Intergovernmental | 119 | 226 | 181 | 170 | 156 | 237 |
|
| Debt Proceeds | 139 | - | 198 | 107 | 113 | 282 |
|
| Other Miscellaneous | 155 | 254 | 119 | 53 | 58 | 46 |
|
| Total | $973 | 1,041 | 1,092 | 909 | 846 | 1,018 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | - | - |
|
| Debt Service | 97 | 85 | 99 | 86 | 16 | 27 |
|
| Transportation | 98 | 326 | 232 | 150 | 100 | 97 |
|
| General Government | 122 | 133 | 119 | 123 | 171 | 103 |
|
| Public Safety | 265 | 182 | 218 | 243 | 239 | 211 |
|
| Other | 365 | 324 | 333 | 305 | 317 | 536 |
|
| Total | $947 | 1,050 | 1,001 | 907 | 843 | 974 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $310 | 306 | 334 | 320 | 315 | 278 |
|
| Capital Outlay | 187 | 173 | 103 | 40 | 178 | 428 |
|
| Other Operating | 450 | 571 | 564 | 547 | 350 | 268 |
|
| Total | $947 | 1,050 | 1,001 | 907 | 843 | 974 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 119 | 121 | 119 | 116 | 114 | 111 |
|
| Average Population In Group | 4,702 | 4,808 | 4,820 | 4,759 | 4,871 | 4,838 |
|
| Town of Davidson Population | 9,751 | 9,099 | 8,168 | 8,024 | 7,862 | 7,489 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 339 | 312 | 306 | 296 | 284 | 282 |
|
| Utility | 315 | 316 | 326 | 307 | 292 | 279 |
|
| Sales Tax | 160 | 158 | 154 | 146 | 140 | 120 |
|
| Sales & Services | 81 | 79 | 74 | 70 | 68 | 67 |
|
| Intergovernmental | 182 | 176 | 160 | 165 | 184 | 179 |
|
| Debt Proceeds | 174 | 109 | 95 | 65 | 77 | 69 |
|
| Other Miscellaneous | 126 | 161 | 126 | 110 | 97 | 132 |
|
| Total | 1,377 | 1,311 | 1,241 | 1,159 | 1,142 | 1,128 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 377 | 334 | 305 | 290 | 305 | 298 |
|
| Debt Service | 103 | 97 | 98 | 101 | 104 | 97 |
|
| Transportation | 112 | 112 | 112 | 105 | 100 | 90 |
|
| General Government | 170 | 160 | 156 | 154 | 159 | 136 |
|
| Public Safety | 322 | 312 | 280 | 268 | 261 | 249 |
|
| Other | 233 | 237 | 209 | 218 | 199 | 214 |
|
| Total | 1,317 | 1,252 | 1,160 | 1,136 | 1,128 | 1,084 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 421 | 408 | 390 | 385 | 359 | 354 |
|
| Capital Outlay | 284 | 254 | 205 | 179 | 208 | 172 |
|
| Other Operating | 612 | 590 | 565 | 572 | 561 | 558 |
|
| Total | 1,317 | 1,252 | 1,160 | 1,136 | 1,128 | 1,084 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| General Fund revenues | $7,832,541 | 7,247,935 | 6,768,973 | 6,181,608 | 5,620,746 | 5,441,339 |
| General Fund expenditures | 8,225,368 | 6,711,324 | 6,368,917 | 6,533,242 | 6,431,631 | 7,286,905 |
| Operating transfers in | - | - | - | - | - | - |
| Operating transfers out | 324,140 | 408,601 | 108,684 | - | - | - |
| Capital leases and installment purchase proceeds | 730,210 | - | - | 815,438 | - | 2,109,346 |
| Other items | 300,500 | - | - | 43,290 | 899,869 | 36,022 |
| Excess of revenues and other sources over (under) expenditures and other uses | 313,743 | 128,010 | 291,372 | 507,094 | 88,984 | 299,802 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $3,170,015 | 2,327,095 | 2,012,404 | 2,286,190 | 2,082,516 | 2,120,348 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 40.54 | 32.68 | 31.07 | 39.98 | 32.38 | 40.95 |
|
| Group weighted average FBA % | 65.07 | 64.31 | 62.33 | 62.22 | 61.38 | 60.00 |
|
| State weighted average Non-Electric Group | 36.47 | 37.14 | 36.51 | 36.90 | 36.42 | 36.42 |
|
| State weighted average FBA % | 36.20 | 36.37 | 36.31 | 36.76 | 36.35 | 36.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| None |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital |
| | | | | |
|
| Quick ratio |
|
|
|
|
|
|
|
| Net income |
|
|
|
|
|
|
|
| Cashflow from operations |
|
|
|
|
|
|
|
| Depreciation & Amortization Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 9,751 | 9,099 | 8,168 | 8,024 | 7,862 | 7,489 |
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $3,453,887 | 2,670,273 | 3,513,173 | 2,479,761 | 2,610,076 | 2,460,358 |
|
| Investment Earnings | 143,214 | 158,071 | 135,537 | 74,542 | 55,492 | 70,601 |
|
| Tax Rate Equivalent | 0.0121 | 0.0147 | 0.0129 | 0.0073 | 0.0059 | 0.0093 |
|
| Tax Rate Equivalent Group weighted average | 0.0296 | 0.0439 | 0.0322 | 0.0212 | 0.0115 | 0.0166 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 | 0.0332 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 1998 |
|
| January 1, Prior Year Assessed Valuation | $1,183,139,162 | 1,073,896,822 | 1,051,635,746 | 1,015,298,050 | 944,333,881 | 762,113,921 |
|
| Tax Rate | 0.3450 | 0.1900 | 0.3450 | 0.3450 | 0.3550 | 0.3550 |
|
| Tax Rate Group weighted average | 0.2682 | 0.3126 | 0.3191 | 0.3626 | 0.3759 | 0.3833 |
|
| Tax Rate State Wide | 0.4254 | 0.4455 | 0.4321 | 0.4448 | 0.4566 | 0.4594 |
|
| Assessment -to-Sales Ratio | 87.33 | 93.76 | 95.06 | 95.80 | 98.08 | 87.61 |
|
| Assessment -to-Sales Ratio Group weighted average | 90.92 | 83.47 | 91.52 | 85.31 | 89.22 | 88.07 |
|
| Assessment -to-Sales Ratio Statewide | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 | 89.54 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $1,354,791,208 | 1,145,367,771 | 1,106,286,289 | 1,059,810,073 | 962,820,025 | 869,893,758 |
|
| EffectiveTax Rate | 0.3013 | 0.1781 | 0.3280 | 0.3305 | 0.3482 | 0.3110 |
|
| Group weighted average Effective Tax Rate | 0.2438 | 0.2610 | 0.2921 | 0.3093 | 0.3354 | 0.3376 |
|
| Statewide weighted average Effective Tax Rate | 0.3765 | 0.3939 | 0.3987 | 0.4108 | 0.4209 | 0.4113 |
|
| Percent Collected | 98.55 | 98.19 | 97.88 | 98.26 | 98.45 | 97.74 |
|
| Percent Collected Group weighted average | 97.46 | 96.76 | 96.72 | 96.85 | 96.72 | 96.35 |
|
| Percent Collected Statewide | 97.97 | 97.59 | 97.55 | 97.42 | 97.31 | 96.96 |
|
| Percent Collected Excluding Motor Vehicles | 98.90 | 98.61 | 98.28 | 98.68 | 98.91 | 98.18 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.08 | 98.00 | 98.08 | 97.96 | 97.91 | 97.84 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.66 | 98.59 | 98.61 | 98.36 | 98.26 | 98.31 |
|
| Percent Collected Motor Vehicles Only | 94.26 | 92.95 | 93.23 | 92.96 | 92.86 | 92.88 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.75 | 86.04 | 86.22 | 85.87 | 85.76 | 84.39 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.74 | 86.71 | 86.80 | 87.31 | 87.62 | 86.69 |
|
| Tax Uncollected | 18,057 | 69,159 | 77,076 | 60,900 | 47,953 | 61,655 |
|
| Tax Rate Equivalent | 0.0015 | 0.0064 | 0.0073 | 0.0060 | 0.0051 | 0.0081 |
|
| Dominant County: Mecklenburg |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 | 5,000 to 9,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Per Capita for the Population Group | 71 | 93 | 117 | 131 | 171 | #N/A |
|
| Total Per Capita Statewide | 456 | 478 | 495 | 505 | 548 | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0577% | 0.0861% | 0.1199% | 0.1450% | 0.2078% | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% | #N/A |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 4,638,580 | 4,364,435 | 4,766,784 | 3,550,536 | 3,220,509 | 3,072,898 |
|
| Total* | $4,638,580 | 4,364,435 | 4,766,784 | 3,550,536 | 3,220,509 | 3,072,898 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 9,751 | 9,099 | 8,168 | 8,024 | 7,862 | 7,489 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
| 2,921,480 |
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
| 460,454 |
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
| 158,194 |
| 1.5A | GASB34 | Governmental Activities Assets | 16,206,909 | 14,853,803 | 11,958,860 | 11,090,947 | 10,581,265 |
|
| 1.5B | FISCAL | Governmental Activities Liabilities | 6,009,071 | 5,404,184 | 6,120,423 | 4,867,943 | 4,610,234 |
|
| 3.5A | SUMMARY | Business Type Activities Assets |
|
|
|
|
|
|
| 3.5B |
| Business Type Activities Liabilties |
|
|
|
|
|
|
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
| 8,690,729 |
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
| 3,737,850 |
| 10 | PART 2 | Current collections of unit-wide levy | 3,965,640 | 3,711,796 | 3,576,017 | 3,358,052 | 3,021,679 | 2,661,393 |
| 11 | TAX | Current collection of special tax districts | 101,155 | 45,075 |
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 47,377 | 52,128 |
|
| 19,283 | 22,179 |
| 13 |
| Penalties and interest | 14,362 | 15,134 | 7,945 | 9,426 | 11,130 | 17,295 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax | 1,010 | 800 | 770 | 1,310 | 930 | 780 |
| 16 |
| 1% Local government sales and use tax | 537,077 | 516,287 | 500,567 | 615,565 | 434,492 | 314,033 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 155,080 | 147,157 | 136,715 | 120,819 | 111,335 | 89,506 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 152,751 | 145,048 | 135,018 | 118,988 | 109,112 | 88,219 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 192,124 | 182,057 | 197,849 | 168,583 | 150,098 | 20,800 |
| 19 |
| Licenses Privilege |
|
|
|
|
|
|
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes |
|
|
|
|
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV |
|
|
|
|
| 69,213 |
| 23 |
| Local occupancy tax | 24,827 | 21,990 | 23,770 | 22,944 | 17,376 | 18,000 |
| 24 |
| Prepared food tax | 79,373 | 90,019 | 81,410 | 62,948 | 42,374 | 27,039 |
| 25 |
| 911 charges | 23,962 | 50,839 | 43,284 | 47,734 | 54,049 | 25,754 |
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases |
|
|
|
|
|
|
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 43,000 | 20,000 | 20,969 | 197,348 | 194,510 |
|
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development |
|
|
| 64,392 | 133,635 |
|
| 35 |
| All Other |
|
| 241,848 | 191,873 |
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
|
|
|
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax |
|
|
|
|
|
|
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
| 39,714 | 30,506 |
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 577,733 | 482,650 | 460,685 | 462,501 | 448,879 | 341,127 |
| 45 |
| Beer and Wine tax | 41,909 | 37,791 | 35,442 | 34,800 | 32,163 | 31,035 |
| 46 |
| Powell Bill | 298,486 | 246,431 | 241,140 | 236,249 | 203,891 | 214,840 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees |
|
|
|
|
|
|
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety |
|
|
|
| 17,713 | 109,050 |
| 53 |
| Transportation - Streets |
| 350,000 |
|
|
| 55,688 |
| 54 |
| Transportation - All other |
|
|
|
|
|
|
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation |
| 614,945 |
|
|
| 34,024 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes | 108,000 | 108,000 | 107,000 | 69,000 | 94,000 | 63,000 |
| 62 | INTERGOV | General government |
|
|
|
|
| 836,362 |
| 63 | REVENUES | Public safety | 87,500 | 87,500 | 87,500 | 67,500 | 67,500 | 67,500 |
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
| 25,000 |
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
| 105,233 | 279,985 |
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
|
|
|
|
| 71 | PERMITS | Building permits |
|
|
|
|
|
|
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 305,479 | 457,413 | 97,077 | 34,345 | 28,772 | 16,475 |
| 74 | SALES & | Parking revenues | 7,405 | 13,920 | 4,277 | 9,193 | 9,335 | 13,605 |
| 75 | SERVICES | Rents and royalties | 87,361 | 81,242 | 90,587 | 89,771 | 98,071 |
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste |
|
|
|
|
|
|
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 17,600 | 30,500 | 8,300 | 14,900 | 8,200 | 4,000 |
| 81 |
| Recreation service revenues | 246,757 | 182,859 | 185,684 |
|
| 72,683 |
| 82 |
| Library service revenues |
|
|
|
|
| 74,662 |
| 83 |
| Other cultural and recreational service revenues |
|
|
| 136,192 | 107,303 |
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services |
|
| 978 | 6,078 | 4,273 | 11,467 |
| 86 | UTILITY | Water and sewer charges |
|
|
|
|
|
|
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 39,327 | 34,698 | 18,582 |
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 143,214 | 158,071 | 135,537 | 74,542 | 55,492 | 70,601 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations | 53,774 | 1,419,950 | 519,512 | 42,308 | 160,349 |
|
| 93 |
| Sales of materials and fixed assets |
|
|
|
|
|
|
| 94 |
| Sales of real property | 300,500 |
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 44,625 | 42,500 | 42,500 | 40,000 | 37,525 | 34,375 |
| 98 |
| Other miscellaneous revenues | 435,633 | 22,158 | 25,655 | 100,798 | 50,406 | 45,658 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
|
| 43,290 | 39,490 |
|
| 100 |
| Proceeds of capital leases and installment purchases | 1,355,210 |
| 1,614,000 | 815,438 | 849,974 | 2,109,346 |
| 101 |
| Other |
|
|
|
| 10,405 | 36,022 |
| 102 | NON-REV | Supplemental schools taxes - current levy collections |
|
|
|
|
|
|
| 103 | RECEIPTS | Prior years' levy collections |
|
|
|
|
|
|
| 104 |
| Tax collections for units other than reporting unit |
|
|
|
|
|
|
| 105 |
| Utilities customers' deposits |
|
|
|
|
|
|
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes |
|
|
|
|
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 30,194 | 26,487 |
|
|
| 20,300 |
| 109B | GENERAL | Governing body - All other Direct | 51,492 | 50,690 | 78,597 | 69,353 | 61,842 | 24,187 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 506,471 | 504,365 | 496,198 | 440,328 | 397,666 | 332,803 |
| 110B |
| Administration - All other Direct | 430,780 | 371,459 | 196,758 | 191,477 | 136,901 | 143,678 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 10,107 | 9,294 |
|
|
| 5,929 |
| 111A |
| Elections (cost of) - Salaries |
|
|
|
|
|
|
| 111B |
| Elections (cost of) - All other Direct |
|
|
|
|
|
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 112A |
| Finance - Salaries |
|
|
|
|
|
|
| 112B |
| Finance - All other Direct |
|
|
|
|
|
|
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
| 41,614 | 23,375 |
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries |
|
|
|
|
|
|
| 114B |
| Legal - All other Direct | 45,158 | 56,311 | 37,901 | 48,864 | 58,346 | 50,936 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct | 129,317 | 134,916 | 131,449 | 155,883 | 283,404 | 109,195 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
|
|
| 48,972 | 360,628 | 71,343 |
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries |
|
|
|
|
|
|
| 117B |
| Central Facilities - All other Direct |
|
|
|
|
|
|
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 118A |
| General Government All Other - Salaries |
|
|
|
|
|
|
| 118B |
| General Government All Other - All other Direct |
| 4,700 | 1,290 | 28,509 | 35,353 | 15,381 |
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
| 10,750 |
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 1,293,122 | 1,124,880 | 1,177,949 | 1,214,451 | 1,166,652 | 967,214 |
| 119B | SAFETY | Police and Communications - All other Direct | 210,876 | 266,835 | 298,355 | 303,009 | 305,203 | 162,530 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
| 31,135 |
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 197,624 | 8,500 | 55,500 | 118,372 | 176,304 | 230,319 |
| 120A |
| Emergency Communications - Salaries |
|
|
|
|
|
|
| 120B |
| Emergency Communications - All other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 121A |
| Emergency Management - Salaries |
|
|
|
|
|
|
| 121B |
| Emergency Management - All other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 122A |
| Fire - Salaries | 180,394 | 139,197 | 119,214 | 104,230 | 77,186 | 63,973 |
| 122B |
| Fire - All other Direct | 104,457 | 104,515 | 105,564 | 142,925 | 127,835 | 83,200 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 577,985 |
| 10,600 | 64,285 | 21,740 |
|
| 123A |
| Inspectors - Salaries |
|
|
|
|
|
|
| 123B |
| Inspectors - All other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 289,769 | 257,649 | 225,357 | 200,991 | 193,532 | 181,912 |
| 128B |
| Streets and Highways - All other Direct | 313,381 | 1,012,402 | 857,319 | 876,478 | 278,593 | 296,843 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 197,891 | 1,534,976 | 732,620 | 27,756 | 192,947 | 110,050 |
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
| 96,852 |
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 151,500 | 163,818 | 80,346 | 74,745 | 26,000 | 138,471 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
| 24,886 |
|
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - All other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - All other Direct | 635,103 | 560,980 | 470,804 | 405,454 | 357,677 | 312,204 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
|
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries | 294,361 | 283,886 | 261,072 | 231,647 | 207,922 | 193,482 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 274,045 | 236,379 | 128,918 | 103,935 | 102,370 | 86,044 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
| 7,911 | 5,377 |
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
| 57,286 |
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
| 45,314 | 43,239 |
|
|
|
| 142B |
| Community Development - All other Direct | 254,567 | 218,846 | 314,617 | 302,750 | 215,654 | 60,982 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
| 26,520 |
| 290,000 |
|
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
|
|
|
|
| 143B |
| Housing and Urban Renewal - All other Direct |
|
|
|
|
|
|
| 143C |
| Housing and Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 144A |
| Special Employment Programs (JTPA) - Salaries |
|
|
|
|
|
|
| 144B |
| Special Employment Programs (JTPA) - All other Direct | 307,392 |
|
|
|
|
|
| 144C |
| Special Employment Programs (JTPA) - Construction |
|
|
|
|
|
|
| 144D |
| Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 145A |
| Economic and Physical Development - All Other - Salaries [A] |
|
|
|
|
|
|
| 145B |
| Economic and Physical Development - All Other - All other Direct |
| 52,500 | 47,500 | 47,500 | 56,500 | 72,500 |
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries |
|
|
|
|
|
|
| 152B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 428,976 | 400,330 | 402,297 | 373,917 | 340,164 | 319,652 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 525,117 | 1,120,763 | 963,465 | 945,061 | 564,281 | 210,862 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 836,004 | 25,452 | 6,750 | 33,316 | 350,475 | 2,749,927 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries |
|
|
|
|
|
|
| 158B |
| Water and Sewer - All other Direct |
|
|
|
|
|
|
| 158C |
| Water and Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments |
|
|
|
|
|
|
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments |
|
|
|
|
|
|
| 162B |
| Electric - Debt Service Interest Payments |
|
|
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments |
|
|
|
|
|
|
| 163B |
| Gas - Debt Service Interest Payments |
|
|
|
|
|
|
| 163D |
| Gas - Debt Service Principal Payments |
|
|
|
|
|
|
| 164B |
| School - Debt Service Interest Payments |
|
|
|
|
|
|
| 164D |
| School - Debt Service Principal Payments |
|
|
|
|
|
|
| 165B |
| Hospital - Debt Service Interest Payments |
|
|
|
|
|
|
| 165D |
| Hospital - Debt Service Principal Payments |
|
|
|
|
|
|
| 166B |
| All Other - Debt Service Interest Payments | 943,862 | 205,463 | 211,375 | 185,954 | 48,601 | 127,150 |
| 166D |
| All Other - Debt Service Principal Payments |
| 571,521 | 593,955 | 507,584 | 80,250 | 76,957 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) |
|
|
|
|
| 6,043 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 16,577 | 15,430 | 12,679 | 4,029 | 6,043 | 32,336 |
| 172B |
| Fringe Benefits Other - (B) |
|
|
|
|
|
|
| 173A |
| Multi-County Library District, County, or Other Municipality Authority |
|
|
|
|
|
|
| 173B | INTERGOV | Multi-County Library District, County, or Other Municipality (Item number) |
|
|
|
|
|
|
| 173C | EXPEND | Multi-County Library District, County, or Other Municipality (Amount) |
|
|
|
|
|
|
| 174A |
| General Governmental Actitivies shared with the County (County) |
|
|
|
|
|
|
| 174B |
| General Governmental Actitivies shared with the County (Item number) |
|
|
|
|
|
|
| 174C |
| General Governmental Actitivies shared with the County (Amount) |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) (State) |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) (Item number) |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) (Amount) |
|
|
|
|
|
|
| 176A |
| Others - Name of Payee #1 |
|
|
|
|
|
|
| 176B |
| Others - 1 (B) |
|
|
|
|
|
|
| 176C |
| Others - 1 (C) |
|
|
|
|
|
|
| 177A |
| Others - Name of Payee #2 |
|
|
|
|
|
|
| 177B |
| Others - 2 (B) |
|
|
|
|
|
|
| 177C |
| Others - 2 (C) |
|
|
|
|
|
|
| 178A |
| Others - Name of Payee #3 |
|
|
|
|
|
|
| 178B |
| Others - 3 (B) |
|
|
|
|
|
|
| 178C |
| Others - 3 (C) |
|
|
|
|
|
|
| 179 | PART 6 | Current Year Levy Excluding Motor Vehicles | 3,784,254 | 3,530,205 | 3,354,920 | 3,247,376 | 2,860,593 | 2,494,846 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 312,753 | 286,482 | 283,712 | 254,994 | 235,216 | 229,672 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 41,622 | 48,965 | 57,870 | 42,955 | 31,156 | 45,301 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 17,958 | 20,194 | 19,206 | 17,945 | 16,797 | 16,354 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 98.55 | 98.19 | 97.88 | 98.26 | 98.45 | 97.74 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 98.9 | 98.61 | 98.28 | 98.68 | 98.91 | 98.18 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 94.26 | 92.95 | 93.23 | 92.96 | 92.86 | 92.88 |
| 186 |
| Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal |
|
|
|
|
|
|
| 187A |
| Capital Reserve or Available Funds - Schools - July 1, Previous Year |
|
|
|
|
|
|
| 187B |
| Capital Reserve or Available Funds - Schools - June 30, Current Year |
|
|
|
|
|
|
| 188A |
| Capital Reserve or Available Funds - Hospitals - July 1, Previous Year |
|
|
|
|
|
|
| 188B |
| Capital Reserve or Available Funds - Hospitals - June 30, Current Year |
|
|
|
|
|
|
| 189A | PART 7 | Cash on Hand and in Bank, and Securities - Held in Debt Service Fund |
|
|
|
|
|
|
| 189B | CASH & | Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds |
|
|
|
|
|
|
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 3,453,887 | 2,670,273 | 3,513,173 | 2,479,761 | 2,610,076 | 2,460,358 |
| 190A | PART | Appropriations made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures made during the fiscal year pursuant to subsections b (1- 7) |
|
|
|
|
|
|
| 191 |
| Investment in Property Acquired at any time under G.S. 158 |
|
|
|
|
|
|
| 192 |
| Amount Expended during the fiscal year pursuant to subsections b (5) and b (7) |
|
|
|
|
|
|
| 193 |
| Amount of Tax Revenues taken into account under G.S. |
|
|
|
|
|
|
| 194A | PART 9 | Amounts - Total Revenues and other financing sources per audit | 9,812,391 | 9,474,191 | 8,920,603 | 7,296,601 | 6,654,250 | 7,620,731 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 324,140 |
|
|
|
|
|
| 194D |
| Amounts - Net Revenues per AFIR | 9,488,251 | 9,474,191 | 8,920,603 | 7,296,601 | 6,654,250 | 7,620,731 |
|
| Calculated amount | 9,488,251 | 9,474,191 | 8,920,603 | 7,296,601 | 6,654,250 | 7,620,731 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 9,560,662 | 9,549,472 | 8,179,619 | 7,276,661 | 6,624,832 | 7,292,915 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 324,140 |
|
|
|
|
|
| 195D |
| Amounts Net Expenditures per AFIR | 9,236,522 | 9,549,472 | 8,179,619 | 7,276,661 | 6,624,832 | 7,292,915 |
|
| Calculated amount | 9,236,522 | 9,549,472 | 8,179,619 | 7,276,661 | 6,624,832 | 7,292,915 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Peggy Smith |
|
|
|
| 951 |
| Title of Official | Finance Officer |
|
|
|
| 952 |
| Date Certified | 12/03/2008 | 11/29/2007 | 11/16/2006 |
|
|
|
| 953 |
| Person to Contact | Peggy Smith |
|
|
|
| 954 |
| Title of Person to Contact | Finance Officer |
|
|
|
| 955 |
| Telephone Number | 704-940-9620 |
|
|
|
| 956 |
| Facsimile Number | 704-892-3971 |
|
|
|