Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $127,728,211 | 122,598,863 | 115,934,684 | 109,254,091 | 101,319,907 | 94,715,551 |
|
| Utility | 83,318,822 | 84,888,834 | 73,936,575 | 64,501,429 | 62,097,253 | 64,100,350 |
|
| Sales Tax | 31,442,145 | 29,906,598 | 37,884,616 | 38,725,144 | 38,731,810 | 35,075,998 |
|
| Sales & Services | 23,369,055 | 18,113,393 | 21,082,255 | 22,085,707 | 21,353,312 | 17,875,888 |
|
| Intergovernmental | 45,191,409 | 60,267,447 | 45,884,648 | 48,813,085 | 39,293,346 | 34,666,365 |
|
| Debt Proceeds | 102,910,878 | - | 47,230,924 | - | 21,961,800 | 25,978,281 |
|
| Other Miscellaneous | 56,440,826 | 30,958,041 | 50,405,482 | 60,460,816 | 90,755,215 | 36,734,891 |
|
| Total | $470,401,346 | 346,733,176 | 392,359,184 | 343,840,272 | 375,512,643 | 309,147,324 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $86,014,202 | 67,544,479 | 55,571,616 | 49,810,778 | 47,070,396 | 40,881,113 |
|
| Debt Service | 34,558,712 | 34,332,704 | 33,463,398 | 32,615,430 | 31,321,976 | 34,295,125 |
|
| Transportation | 58,213,755 | 65,179,076 | 52,792,243 | 53,774,974 | 47,630,595 | 42,671,348 |
|
| General Government | 51,808,959 | 50,343,911 | 63,696,629 | 69,071,432 | 50,710,688 | 41,663,268 |
|
| Public Safety | 84,071,663 | 84,216,920 | 87,070,687 | 76,824,188 | 72,340,998 | 71,786,194 |
|
| Other | 78,423,764 | 89,287,551 | 94,801,350 | 92,845,622 | 68,566,087 | 65,422,391 |
|
| Total | $393,091,055 | 390,904,641 | 387,395,923 | 374,942,424 | 317,640,740 | 296,719,439 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $115,367,328 | 111,688,122 | 110,948,220 | 104,889,617 | 98,766,657 | 92,065,415 |
|
| Capital Outlay | 74,337,764 | 75,394,043 | 67,477,813 | 73,667,888 | 39,335,167 | 36,780,319 |
|
| Other Operating + Debt Service | 203,385,963 | 203,822,476 | 208,969,890 | 196,384,919 | 179,538,916 | 167,873,705 |
|
| Total | $393,091,055 | 390,904,641 | 387,395,923 | 374,942,424 | 317,640,740 | 296,719,439 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $557 | 524 | 507 | 491 | 472 | 453 |
|
| Utility | 363 | 363 | 324 | 290 | 289 | 307 |
|
| Sales Tax | 137 | 128 | 165 | 174 | 181 | 167 |
|
| Sales & Services | 102 | 77 | 92 | 99 | 100 | 85 |
|
| Intergovernmental | 197 | 257 | 201 | 219 | 183 | 166 |
|
| Debt Proceeds | 448 | - | 207 | - | 102 | 124 |
|
| Other Miscellaneous | 246 | 132 | 221 | 272 | 423 | 176 |
|
| Total | $2,050 | 1,481 | 1,717 | 1,545 | 1,750 | 1,478 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $375 | 288 | 243 | 224 | 219 | 195 |
|
| Debt Service | 151 | 147 | 146 | 147 | 146 | 164 |
|
| Transportation | 254 | 278 | 231 | 242 | 222 | 204 |
|
| General Government | 225 | 216 | 280 | 310 | 236 | 200 |
|
| Public Safety | 366 | 360 | 381 | 345 | 337 | 343 |
|
| Other | 342 | 381 | 415 | 417 | 320 | 313 |
|
| Total | $1,713 | 1,670 | 1,696 | 1,685 | 1,480 | 1,419 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $503 | 477 | 486 | 471 | 460 | 440 |
|
| Capital Outlay | 324 | 322 | 295 | 331 | 183 | 176 |
|
| Other Operating | 886 | 871 | 915 | 883 | 837 | 803 |
|
| Total | $1,713 | 1,670 | 1,696 | 1,685 | 1,480 | 1,419 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Number of Municipalites in Group | 17 | 11 | 11 | 10 | 10 | 10 |
|
| Average Population In Group | 176,186 | 213,963 | 208,221 | 219,011 | 209,977 | 203,653 |
|
| City of Durham Population | 229,466 | 234,140 | 228,480 | 222,491 | 214,559 | 209,123 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 477 | 486 | 484 | 463 | 452 | 427 |
|
| Utility | 616 | 333 | 310 | 325 | 322 | 313 |
|
| Sales Tax | 143 | 153 | 168 | 190 | 193 | 187 |
|
| Sales & Services | 127 | 177 | 187 | 197 | 194 | 175 |
|
| Intergovernmental | 220 | 245 | 228 | 258 | 253 | 224 |
|
| Debt Proceeds | 314 | 368 | 318 | 396 | 414 | 348 |
|
| Other Miscellaneous | 183 | 222 | 197 | 321 | 424 | 305 |
|
| Total | 2,080 | 1,984 | 1,892 | 2,150 | 2,252 | 1,979 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 590 | 370 | 391 | 428 | 413 | 380 |
|
| Debt Service | 197 | 309 | 318 | 268 | 279 | 263 |
|
| Transportation | 204 | 335 | 369 | 347 | 391 | 367 |
|
| General Government | 147 | 140 | 154 | 155 | 133 | 137 |
|
| Public Safety | 396 | 402 | 413 | 394 | 391 | 380 |
|
| Other | 348 | 395 | 429 | 383 | 363 | 348 |
|
| Total | 1,882 | 1,951 | 2,074 | 1,975 | 1,970 | 1,875 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 522 | 525 | 531 | 514 | 502 | 473 |
|
| Capital Outlay | 293 | 506 | 573 | 549 | 579 | 548 |
|
| Other Operating | 1,067 | 920 | 970 | 912 | 889 | 854 |
|
| Total | 1,882 | 1,951 | 2,074 | 1,975 | 1,970 | 1,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $176,120,209 | 193,343,964 | 196,596,209 | 191,145,004 | 182,072,656 | 168,500,057 |
| General Fund expenditures | 173,499,512 | 181,313,536 | 181,420,172 | 181,895,868 | 168,426,484 | 167,404,335 |
| Operating transfers in | 2,956,672 | 4,756,212 | 1,165,411 | 3,211,351 | 3,053,398 | 4,501,425 |
| Operating transfers out | 28,979,837 | 16,058,417 | 20,321,145 | 15,112,486 | 14,305,240 | 10,369,246 |
| Capital leases and installment purchase proceeds | 19,511,319 | 1,106,037 | 616,093 | 14,048 | 21,172,173 | 11,099,453 |
| Other items | - | - | - | - | (19,142,319) | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (3,891,149) | 1,834,260 | (3,363,604) | (2,637,951) | 4,424,184 | 6,327,354 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 27,006,327 | 23,798,388 | 24,204,055 | 26,200,791 | 26,213,315 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 13.76 | 11.83 | 12.29 | 16.22 | 15.73 |
|
| Group weighted average FBA % | 28.78 | 25.19 | 24.26 | 22.35 | 23.61 | 24.59 |
|
| State weighted average Non-Electric Group | 38.21 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Solid Waste, Storm Water, Transportation, Parking Facilities, Other |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $83,117,615 | 76,262,149 | 78,082,204 | 89,708,473 | 80,370,970 | 70,342,108 |
|
| Quick ratio | 3.23 | 2.41 | 3.08 | 2.97 | 3.24 | 3.08 |
|
| Net income | 25,730,221 | 32,825,277 | 30,604,148 | 21,306,907 | 38,801,048 | 27,982,410 |
|
| Cashflow from operations | 29,926,400 | 35,843,928 | 20,157,786 | 19,674,789 | 23,433,172 | 28,414,780 |
|
| Depreciation & Amortization Expense | 14,761,302 | 14,638,325 | 14,270,103 | 14,034,962 | 13,995,249 | 12,914,611 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 229,466 | 234,140 | 228,480 | 222,491 | 214,559 | 209,123 |
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Cash &Investments | $216,535,092 | $154,576,288 | $179,269,406 | $167,497,907 | $190,871,867 | $159,637,102 |
|
| Investment Earnings | 2,396,559 | 3,377,304 | 18,931,319 | 14,081,221 | 13,451,016 | 6,812,569 |
|
| Tax Rate Equivalent | 0.0105 | 0.0151 | 0.0860 | 0.0811 | 0.0810 | 0.0426 |
|
| Tax Rate Equivalent Group weighted average | 0.0253 | 0.0411 | -0.0008 | 0.0627 | 0.1306 | 0.0738 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2008 | 2008 | 2008 | 2001 | 2001 | 2001 |
|
| January 1, Prior Year Assessed Valuation | $22,722,567,472 | 22,336,156,191 | 22,022,844,890 | 17,365,710,984 | 16,613,198,445 | 15,976,282,997 |
|
| Tax Rate | 0.5519 | 0.5385 | 0.6130 | 0.6130 | 0.6030 | 0.5200 |
|
| Tax Rate Group weighted average | 0.4634 | 0.4525 | 0.4817 | 0.4782 | 0.4849 | 0.4576 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 102.68 | 99.87 | 100.00 | 86.54 | 88.37 | 91.92 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.57 | 96.75 | 90.78 | 87.34 | 90.02 | 92.79 |
|
| Assessment -to-Sales Ratio Statewide | 101.47 | 98.27 | 90.81 | 88.53 | 88.41 | 92.28 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $22,129,496,954 | 22,365,230,991 | 22,022,844,890 | 20,066,687,063 | 18,799,590,862 | 17,380,638,596 |
|
| EffectiveTax Rate | 0.5667 | 0.5378 | 0.6130 | 0.5305 | 0.5329 | 0.4780 |
|
| Group weighted average Effective Tax Rate | 0.4706 | 0.4378 | 0.4373 | 0.4177 | 0.4365 | 0.4246 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 100.0000 | 98.3900 | 100.0000 | 100.0000 | 100.0000 | 98.3600 |
|
| Percent Collected Group weighted average | 98.26 | 98.16 | 98.18 | 98.31 | 98.25 | 98.16 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 100.00 | 98.76 | 100.00 | 100.00 | 100.00 | 99.19 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.98 | 98.86 | 98.90 | 99.14 | 99.09 | 99.04 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.35 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 100.00 | 91.93 | 100.00 | 100.00 | 100.00 | 88.94 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.23 | 87.19 | 88.26 | 88.24 | 88.33 | 88.07 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 6,900,071 | 8,456,275 | 7,675,702 | 8,480,376 | 7,830,279 | 8,332,531 |
|
| Tax Rate Equivalent | 0.0304 | 0.0379 | 0.0349 | 0.0488 | 0.0471 | 0.0522 |
|
| Dominant County: Durham |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
| AAA | AAA | AAA | AAA | AAA |
|
| Moody's |
| Aaa | Aaa | Aaa | Aaa | Aaa |
|
| S & P |
| AAA | AAA | AAA | AAA | AAA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 61,300,675 | 71,312,464 | 76,434,261 | 85,686,879 | 91,619,727 |
|
| General Government GO Debt | 0 | 146,374,325 | 156,552,536 | 111,660,739 | 120,938,121 | 110,730,273 |
|
| Total General Obligation Debt | 0 | 207,675,000 | 227,865,000 | 188,095,000 | 206,625,000 | 202,350,000 |
|
| Per Capita | $0 | 887 | 997 | 845 | 963 | 968 |
|
| Total Per Capita for the Population Group | #N/A | 797 | 813 | 774 | 847 | 864 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.9286% | 1.0347% | 0.9373% | 1.0991% | 1.1642% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.7347% | 0.7052% | 0.7179% | 0.8413% | 0.9079% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 | 73,427,000 | 105,942,000 | 119,997,000 | 119,712,000 | 94,430,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 46,838,141 | 49,574,228 | 52,137,030 | 54,706,629 | 22,964,633 |
|
| --General Government | 0 | 51,338,859 | 59,691,772 | 67,907,970 | 52,033,371 | 46,415,367 |
|
| Total* | $0 | 98,177,000 | 109,266,000 | 120,045,000 | 106,740,000 | 69,380,000 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 33,850,000 | 37,475,000 | 40,925,000 | 44,300,000 | 47,510,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 229,466 | 234,140 | 228,480 | 222,491 | 214,559 | 209,123 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 760,410,680 | 693,606,764 | 692,481,282 | 696,604,570 | 654,495,856 | 550,651,373 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 325,639,677 | 267,990,534 | 282,257,244 | 286,707,034 | 263,802,855 | 206,126,967 |
| 3.5A |
| Business Type Activities Assets | 800,862,384 | 722,909,636 | 703,801,022 | 650,958,572 | 644,663,749 | 612,209,406 |
| 3.5B |
| Business Type Activities Liabilties | 247,486,282 | 201,818,494 | 214,184,565 | 192,561,671 | 205,348,484 | 213,466,948 |
| 6.5A |
| Fiduciary Funds Assets | 1,560,810 | 1,627,229 | 1,702,791 | 1,935,801 | 2,194,658 | 2,431,540 |
| 6.5B |
| Fiduciary Funds Liabilties | 82,579 | 60,802 | 950,789 |
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 127,351,513 | 120,818,236 | 114,511,861 | 107,396,229 | 99,611,121 | 92,781,990 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 3,952 | 1,378,523 | 1,034,920 | 1,487,886 | 1,347,673 | 1,557,048 |
| 13.0 |
| Penalties and Interest | 372,746 | 402,104 | 387,903 | 369,976 | 361,113 | 376,513 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 14,494,299 | 13,495,895 | 18,274,070 | 16,058,451 | 16,634,238 | 14,963,736 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 7,415,322 | 7,306,948 | 7,545,447 | 8,231,805 | 8,001,250 | 7,180,897 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 9,445,291 | 8,969,136 | 7,424,998 | 8,127,295 | 7,897,222 | 7,100,688 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 87,233 | 134,619 | 4,640,101 | 6,307,593 | 6,199,100 | 5,830,677 |
| 19.0 |
| Privilege Licenses | 3,140,901 | 2,715,680 | 2,868,405 | 2,436,499 | 2,470,791 | 2,419,973 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
|
|
|
|
|
|
| 21.0 |
| Vehicle Tax for Public Transportation | 2,234,990 | 1,740,999 | 1,536,644 | 1,522,267 | 1,471,571 | 1,468,249 |
| 22.0 |
| Other Licenses |
|
|
| 185,422 | 1,630,034 | 1,899,291 |
| 23.0 |
| Local Occupancy Tax | 2,791,538 | 2,550,493 | 2,920,267 | 3,468,457 | 5,842,823 | 1,521,689 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
| 2,410,048 | 997,436 | 886,636 | 3,705,335 |
| 26.0 |
| Gross Short Term lease and Rental Tax | 227,651 | 213,852 | 218,527 | 220,488 | 205,435 | 199,273 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
| 110,000 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 423,206 | 845,278 | 992,921 | 1,463,917 | 874,118 | 413,971 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 1,601,618 | 2,289,092 | 1,728,461 | 1,425,376 | 2,437,589 | 557,130 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other | 7,659,203 | 17,360,634 | 7,319,669 | 9,675,663 | 7,059,999 | 4,309,999 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 7,802,839 | 6,646,365 | 6,192,004 | 5,182,165 | 2,546,925 | 4,636,630 |
| 35.0 |
| Econ. & Phys. Dev. - All Other | 2,203,179 | 5,656,315 | 3,113,811 | 3,757,266 | 3,168,218 | 3,614,217 |
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
| 39,624 | 63,381 | 69,520 |
|
| 38.0 |
| Culture & Recreation |
|
| 464,522 | 394,675 | 50,037 | 135,540 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
| 27,810 |
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) | 1,517,247 | 1,589,757 |
|
|
|
|
| 42.2 |
| ETSF Interest Income | 9,126 |
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 13,149,615 | 13,134,835 | 12,436,940 | 11,562,804 | 9,643,872 | 8,298,312 |
| 45.0 |
| Beer and Wine Tax | 1,031,946 | 325,874 | 999,202 | 988,347 | 944,971 | 904,514 |
| 46.0 |
| Powell Bill | 5,661,934 | 5,520,097 | 6,120,187 | 6,670,153 | 5,862,783 | 5,870,994 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
| 23,780 |
|
|
| 53.0 |
| Transportation - Streets | 949,677 | 861,304 | 1,118,556 | 858,733 | 721,384 | 547,608 |
| 54.0 |
| Transportation - All Other | 2,954,168 | 5,119,185 | 3,070,629 | 4,227,370 | 2,984,567 | 2,788,971 |
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
| 3,845 | 65,467 | 22,938 | 318,494 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
| 25,000 |
| 150,000 | 62,061 |
| 63.0 | REVENUES | Public Safety |
| 581,476 | 1,895,633 | 2,178,612 | 2,423,649 | 1,827,551 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
| 123,383 | 145,117 | 54,888 | 127,341 | 43,290 |
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
| 1,282,427 | 2,278,391 | 4,950,095 | 1,119,388 |
| 71.0 | PERMITS | Building Permits | 1,558,569 | 1,377,260 | 1,470,420 | 1,784,090 | 1,890,738 | 1,919,181 |
| 72.0 | & FEES | Inspection Fees | 2,669,853 | 1,758,039 | 1,397,119 | 2,117,900 | 2,477,667 | 2,323,440 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 422,784 | 127,392 | 1,980,196 | 287,867 | 247,379 | 181,987 |
| 74.0 | SALES & | Parking Revenues | 2,630,399 | 1,978,580 |
| 2,023,879 | 1,716,431 | 1,656,532 |
| 75.0 | SERVICES | Rents and Royalties |
| 180,611 | 183,254 | 180,068 | 75,444 | 77,410 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
| 300,161 |
| 78.0 |
| Solid Waste | 7,659,710 | 7,231,493 | 9,074,604 | 9,810,091 | 9,910,497 | 9,585,684 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 466,031 | 492,718 | 472,431 | 694,211 | 564,780 | 463,752 |
| 81.0 |
| Recreation Service Revenues | 3,807,448 | 3,379,588 | 4,142,978 | 4,886,976 | 4,674,965 | 2,102,238 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 5,217,053 | 2,138,249 | 2,348,187 | 1,576,715 | 1,397,990 | 875,115 |
| 84.0 |
| Mass Transit - City Operated | 3,165,630 | 2,584,762 | 2,880,605 | 2,625,900 | 2,765,826 | 2,633,009 |
| 85.0 |
| Other Sales and Services | 6,975,777 | 11,470,657 | 9,428,838 | 7,243,580 | 6,415,408 | 8,338,400 |
| 86.0 | UTILITY | Water and Sewer Charges | 76,343,045 | 73,418,177 | 64,507,737 | 57,257,849 | 55,681,845 | 55,761,950 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 10,892,409 | 9,531,517 | 8,686,226 | 8,381,887 | 8,665,321 | 7,691,618 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 2,396,559 | 3,377,304 | 18,931,319 | 14,081,221 | 13,451,016 | 6,812,569 |
| 91.0 |
| Special Assessments | 5,042,285 | 5,418,433 | 5,208,848 | 6,579,182 | 7,493,525 | 4,701,086 |
| 92.0 |
| Private Contributions and Donations | 113,497 | 466,648 | 1,129,498 | 414,469 | 1,141,476 | 154,821 |
| 93.0 |
| Sales of Materials and Fixed Assets | 543,499 | 942,780 | 389,703 | 1,053,197 | 1,016,841 | 351,131 |
| 94.0 |
| Sale of Real Property | 211,300 | 916,527 | 2,057,565 | 1,694,420 | 2,568,775 | 605,536 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 101,000 | 162,361 | 116,993 | 85,978 | 67,906 | 41,584 |
| 98.0 |
| Other Miscellaneous Revenues |
|
|
|
|
| 978,281 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 102,910,878 |
| 47,230,924 |
| 21,961,800 | 25,000,000 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 24,744,426 |
|
| 13,380,000 | 34,730,000 |
|
| 101.0 |
| Other |
|
|
|
|
|
|
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
| 236,318 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
| -1,318 |
| 107.0 |
| Prepaid Taxes |
|
|
|
|
| 125,399 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
| -655,687 |
| 109A | PART 4 | Governing Body - Salaries & Wages | 130,412 | 114,264 | 133,434 | 110,406 | 89,103 | 89,285 |
| 109B | GENERAL | Governing Body - Other Direct | 302,474 | 527,469 | 339,560 | 495,899 | 226,599 | 507,386 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 3,194,096 | 2,943,573 | 2,815,986 | 2,687,221 | 2,436,480 | 2,331,393 |
| 110B |
| Administration - Other Direct | 4,809,903 | 4,369,434 | 3,912,513 | 2,899,008 | 3,412,544 | 8,025,327 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 2,782,044 | 2,827,332 | 3,230,339 | 3,469,676 | 3,107,176 | 2,979,773 |
| 112B |
| Finance - Other Direct | 2,869,497 | 781,664 | 1,092,315 | 20,591,262 | 15,986,535 | 1,822,978 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
| 28,190 |
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct | 1,721,239 | 2,178,744 | 1,681,709 | 2,073,903 | 1,703,189 | 1,355,658 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 1,157,057 | 1,156,026 | 1,109,765 | 875,076 | 859,581 | 772,200 |
| 114B |
| Legal - Other Direct | 397,700 | 338,923 | 354,558 | 297,130 | 284,851 | 252,978 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 4,514,838 | 4,585,059 | 4,595,052 | 4,419,013 | 4,350,213 | 3,573,361 |
| 115B |
| Public Buildings - Other Direct | 4,841,777 | 4,277,520 | 6,155,660 | 5,064,578 | 4,368,198 | 3,700,733 |
| 115C |
| Public Buildings - Construction | 2,327,604 | 2,621,249 | 8,817,018 | 4,899,430 | 1,097,830 |
|
| 115D |
| Public Buildings - Purchase of P,P&E |
| 593,564 |
| 147,453 | 367,234 | 63,630 |
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages | 4,916,484 | 4,926,344 | 4,595,052 | 4,273,504 | 4,092,837 | 3,800,174 |
| 117B |
| Central Services - Other Direct | 4,262,280 | 4,484,347 | 4,682,662 | 4,216,301 | 3,460,139 | 3,431,474 |
| 117C |
| Central Services - Construction | 272,535 | 302,828 | 6,624,377 | 6,211,015 | 1,820,342 | 998,402 |
| 117D |
| Central Services - Purchase of P,P&E | 152,251 | 552,943 | 337,331 | 1,103,576 | 272,219 | 519,723 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 1,863,899 | 1,870,890 | 1,900,943 | 1,803,515 | 1,599,836 | 1,555,085 |
| 118B |
| Gen. Govt. All Other - Other Direct | 11,292,869 | 10,891,738 | 11,318,355 | 3,433,466 | 1,026,550 | 5,855,518 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
| 149,232 |
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 30,985,514 | 30,567,846 | 29,257,814 | 27,868,387 | 26,832,884 | 26,115,751 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 20,497,019 | 19,316,642 | 18,160,163 | 15,781,440 | 16,931,854 | 14,303,453 |
| 119C |
| Police & Comm - Traffic Control - Construction | 129,942 | 1,521 | 4,320,501 | 2,221,476 | 392,657 |
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 75,507 | 273,507 |
| 662,955 | 143,188 | 155,916 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
| 3,047,442 | 2,598,170 | 2,260,743 | 2,110,230 |
| 120B |
| Emergency Communications - Other Direct |
| 4,655,103 | 3,775,193 | 1,525,677 | 1,518,985 | 814,523 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
| 94,106 | 2,434,036 |
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction | 1,452,698 |
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases | 571,581 |
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages | 2,966,832 |
|
|
|
| 72,088 |
| 121B |
| Emergency Mgmt - Other Direct | 194,153 | 296,611 | 72,963 | 195,154 | 144,684 | 1,338,781 |
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
| 1,432,115 |
| 122A |
| Fire - Salaries & Wages | 15,785,486 | 15,678,800 | 14,774,162 | 13,882,528 | 13,342,245 | 12,511,240 |
| 122B |
| Fire - Other Direct | 6,697,071 | 5,505,640 | 6,720,631 | 6,430,550 | 6,283,542 | 5,530,780 |
| 122C |
| Fire - Construction | 382,190 | 3,056,963 | 252,540 | 175,139 | 790,112 | 575,605 |
| 122D |
| Fire - Purchase of P,P&E | 946 | 102,310 | 1,800,870 | 552,293 |
| 1,101,250 |
| 123A |
| Inspectors - Salaries & Wages | 2,216,519 | 2,391,957 | 2,469,429 | 2,361,713 | 2,246,495 | 2,181,323 |
| 123B |
| Inspectors - Other Direct | 833,476 | 808,953 | 940,844 | 1,096,047 | 885,337 | 795,079 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E | 7,807 |
|
|
| 9,660 |
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
| 14,257 | 77,986 | 54,440 | 70,286 | 86,429 |
| 126B |
| Pub. Safety All Other - Other Direct | 4,268 | 325,009 | 196,052 | 186,399 | 313,382 | 158,778 |
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 2,787,573 | 2,598,345 | 2,569,653 | 2,319,986 | 2,136,698 | 1,936,278 |
| 127B | TATION | Traffic Engineering - Other Direct | 819,274 | 627,825 | 1,186,628 | 804,698 | 866,122 | 574,021 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
| 79,399 | 445,898 | 57,125 |
|
| 128A |
| Streets and Highways - Salaries & Wages | 3,943,929 | 4,243,922 | 2,569,653 | 3,940,848 | 3,470,104 | 2,923,349 |
| 128B |
| Streets and Highways - Other Direct | 2,789,723 | 7,943,592 | 10,182,966 | 7,293,450 | 6,391,682 | 6,041,118 |
| 128C |
| Streets and Highways - Construction |
| 1,018,669 | 319,237 | 101,012 | 389,408 |
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 14,653,263 |
| 116,743 | 2,556,389 | 6,101,893 | 3,110,240 |
| 129A |
| Street Cleaning - Salaries & Wages | 798,499 | 812,296 | 855,593 | 763,003 | 744,977 | 690,536 |
| 129B |
| Street Cleaning - Other Direct | 960,023 | 926,409 | 943,745 | 894,472 | 878,102 | 637,412 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
| 253,173 |
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 5,378,399 | 2,775,491 | 3,967,423 | 1,860,511 | 1,646,411 | 991,390 |
| 130C |
| Powell Bill - Construction | 165,752 | 568,556 | 424,257 | 1,896,574 | 4,320,221 | 4,942,565 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages | 48,637 | 48,268 | 855,593 | 34,529 | 43,489 | 43,139 |
| 131B |
| Parking Facilities - Other Direct | 2,186,243 | 2,109,176 | 1,357,742 | 2,130,838 | 2,050,684 | 2,058,927 |
| 131C |
| Parking Facilities - Construction | 1,960,392 | 8,256,905 | 444,650 | 804,649 | 131,091 |
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
| 396,062 | 1,034 |
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages | 258,796 | 364,328 | 362,521 | 314,414 | 327,748 | 272,218 |
| 132B |
| Mass Transit - City - Other Direct | 20,331,680 | 19,205,774 | 18,181,627 | 17,161,035 | 15,545,131 | 14,231,257 |
| 132C |
| Mass Transit - City - Construction | 72,459 |
| 7,161,780 | 6,588,832 |
| 1,722,811 |
| 132D |
| Mass Transit - City - Purchase of P,P&E |
| 12,140,588 | 48,638 | 2,735,738 | 1,465,028 | 322,811 |
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct | 12,500 | 12,500 | 12,500 | 25,000 |
| 12,500 |
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages | 660,157 | 785,821 | 749,629 | 719,704 | 654,911 | 961,611 |
| 135B |
| Transpor. All Other - Other Direct | 386,456 | 344,549 | 401,232 | 383,394 | 331,365 | 820,971 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
| 78,405 | 125,021 |
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 4,785,666 | 4,571,486 | 4,715,842 | 4,289,721 | 4,067,874 | 4,008,022 |
| 136B | MENTAL | Solid Waste - Other Direct | 13,714,565 | 12,213,306 | 15,750,853 | 11,444,159 | 11,936,146 | 14,659,216 |
| 136C | PROTECTION | Solid Waste - Construction | 73,189 | 745,232 | 43,333 | 93,348 |
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 30,091 | 10,500 |
| 15,307 | 256,242 | 1,510,262 |
| 137A |
| Drainage & Watershed - Salaries & Wages | 3,212,709 | 2,917,496 | 2,856,281 | 2,440,478 | 2,088,299 | 1,638,654 |
| 137B |
| Drainage & Watershed - Other Direct | 2,665,639 | 2,574,632 | 2,451,869 | 3,491,705 | 2,865,863 | 1,942,253 |
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
| 16,633 | 6,881 | 101,832 | 460,461 |
| 138A |
| Cemeteries - Salaries & Wages | 480,843 | 511,512 | 518,163 | 490,517 | 444,467 | 402,384 |
| 138B |
| Cemeteries - Other Direct | 242,095 | 233,147 | 291,398 | 271,909 | 272,727 | 411,198 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E | 6,177 | 13,728 | 25,269 | 26,718 | 12,447 | 25,557 |
| 139A |
| Environ. All Other - Salaries & Wages | 79,522 | 76,591 | 50,298 | 46,123 | 42,299 | 772 |
| 139B |
| Environ. All Other - Other Direct | 270,864 | 347,126 | 215,289 | 99,646 | 46,071 | 15,562 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 2,152,486 | 2,412,082 | 2,509,935 | 2,279,288 | 2,204,066 | 2,105,014 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 816,882 | 795,523 | 918,060 | 849,631 | 809,176 | 741,730 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
| 29,956 |
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
| 36,864 | 28,780 |
| 141A |
| Economic Development - Salaries & Wages | 1,020,876 | 620,243 | 602,517 | 608,303 | 533,542 | 178,256 |
| 141B |
| Economic Development - Other Direct | 3,093,283 | 449,348 | 956,369 | 554,292 | 381,657 | 37,634 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages | 814,680 | 818,830 | 534,766 | 469,554 | 480,104 | 1,429,155 |
| 142B |
| Community Development - Other Direct | 7,351,778 | 7,857,379 | 5,347,499 | 4,210,826 | 4,503,162 | 3,723,466 |
| 142C |
| Community Development - Construction |
|
|
|
| 18,440 |
|
| 142D |
| Community Development - Purchase of P,P&E | 51,548 | 3,049,346 | 1,816,594 |
| 417,211 | 69,130 |
| 143A |
| Housing & Urban Renewal - Salaries & Wages | 2,400,424 | 2,292,100 | 2,448,098 | 2,335,549 | 1,981,230 | 1,315,867 |
| 143B |
| Housing & Urban Renewal - Other Direct | 2,257,952 | 4,099,359 | 4,678,985 | 4,082,734 | 3,213,694 | 5,227,993 |
| 143C |
| Housing & Urban Renewal - Construction |
|
| 1,613,975 | 564,614 |
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E | 481,056 | 1,072,297 | 2,118,034 | 375,514 | 270,022 | 3,807,609 |
| 144A |
| Special Empl Programs - Salaries & Wages | 234,198 | 1,279,918 | 626,546 | 482,227 | 600,903 | 412,729 |
| 144B |
| Special Empl Programs - Other Direct | 518,782 | 1,715,068 | 1,219,189 | 1,523,047 | 1,729,167 | 1,983,894 |
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct | 188,483 | 712,190 | 601,358 | 611,206 | 623,288 | 461,172 |
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct | 86,647 | 106,257 | 102,756 | 162,364 | 110,336 |
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 5,701,005 | 5,551,109 | 5,923,372 | 5,792,239 | 5,215,025 | 4,531,735 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 4,943,601 | 4,791,716 | 5,922,101 | 5,091,925 | 5,160,601 | 3,770,506 |
| 153C |
| Recreation & Parks - Construction | 8,033,350 | 17,025,895 | 20,445,328 | 31,911,312 | 10,515,530 | 3,054,104 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 1,709,449 | 2,873,917 | 1,838,069 | 1,606,275 | 869,895 | 1,514,066 |
| 154A |
| Coliseum - Salaries & Wages | 28,907 | 31,362 | 32,734 | 32,473 |
|
|
| 154B |
| Coliseum - Other Direct | 1,567,575 | 3,053,087 | 3,410,390 | 3,506,096 | 3,783,088 | 3,629,497 |
| 154C |
| Coliseum - Construction | 1,067,007 |
|
| 956,247 |
|
|
| 154D |
| Coliseum - Purchase of P,P&E | 3,915,086 | 103,011 |
|
|
| 9,349 |
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct | 4,343,271 | 4,274,865 | 4,118,880 | 2,015,829 | 1,839,636 | 1,326,330 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 15,445,240 | 14,676,065 | 14,159,622 | 13,127,012 | 12,443,042 | 11,037,364 |
| 158B |
| Water & Sewer - Other Direct | 33,415,064 | 30,741,183 | 31,203,496 | 29,095,713 | 25,114,667 | 20,305,515 |
| 158C |
| Water & Sewer - Construction | 31,914,687 | 15,357,436 | 5,616,703 | 2,391,379 | 556,751 | 1,402,631 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 4,091,451 | 5,003,711 | 2,827,568 | 3,833,916 | 8,600,182 | 7,112,882 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct | 408,014 | 1,512,779 | 1,396,295 | 608,766 | 355,754 | 1,022,721 |
| 161.1C |
| Storm Water - Construction | 708,253 |
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E | 31,493 | 253,305 | 367,932 | 753,992 |
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 3,416,112 | 3,488,690 | 4,254,530 | 4,553,956 | 4,801,682 | 6,958,281 |
| 161D | SERVICE | Water & Sewer - Principal | 11,456,265 | 11,818,815 | 11,886,100 | 10,003,448 | 9,296,000 | 11,021,044 |
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 163B |
| Gas - Interest & Fees |
|
|
|
|
|
|
| 163D |
| Gas - Principal |
|
|
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 7,951,282 | 7,015,885 | 6,690,772 | 6,013,791 | 7,155,878 | 7,800,479 |
| 166D |
| All Other - Principal | 11,735,053 | 12,009,314 | 10,631,996 | 12,044,235 | 10,068,416 | 8,515,321 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees |
|
|
|
| 1,135,183 | 990,034 |
| 171B |
| Supplemental Retirement - Law Enforcement | 1,270,654 | 1,221,801 | 1,204,097 | 1,231,820 | 80,838 | 68,817 |
| 172B |
| Fringe Benefits Other | 84,078 | 87,893 | 80,567 | 77,609 |
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 176B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 176C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 177A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 177B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 120,326,494. | 122,363,594.00 | 112,784,604.00 | 100,335,933.00 | 93,197,776.00 | 86,740,885.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 6,900,071. | 6,940,665.00 | 7,675,702.00 | 8,480,376.00 | 7,830,279.00 | 7,628,723.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 1,515,610.00 | 0.00 | 0.00 | 0.00 | 703,808.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 559,797 |
|
|
| 843,981 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 100.00 | 98.39 | 100.00 | 100.00 | 100.00 | 98.36 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 100.00 | 98.76 | 100.00 | 100.00 | 100.00 | 99.19 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 100.00 | 91.93 | 100.00 | 100.00 | 100.00 | 88.94 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service | 6,069,049 |
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 59,038,253 | 22,357,113 | 41,009,044 | 68,872,224 | 74,579,086 | 37,861,073 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 210,466,043 | 154,576,288 | 179,269,406 | 167,497,907 | 190,871,867 | 159,637,102 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 191.0 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 192.0 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 547,722,285 | 404,836,161 | 435,993,446 | 386,788,902 | 456,261,468 | 385,848,017 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds | 25,480,429 | 21,927,575 |
|
| 38,628,063 | 45,035,184 |
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 51,840,510 | 36,175,410 | 43,634,262 | 42,948,630 | 42,120,762 | 31,665,509 |
| 194D |
| Amount - Net Revenues | 470,401,346 | 346,733,176 | 392,359,184 | 343,840,272 | 375,512,643 | 309,147,324 |
|
| Calculated amount | 470,401,346 | 346,733,176 | 392,359,184 | 343,840,272 | 375,512,643 | 309,147,324 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 468,942,395 | 449,047,381 | 431,030,185 | 417,891,054 | 398,059,870 | 371,709,166 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent | 24,010,830 | 21,967,330 |
|
| 38,298,368 | 43,324,218 |
| 195C |
| Amount - Subtract Interfund Transfers Out | 51,840,510 | 36,175,410 | 43,634,262 | 42,948,630 | 42,120,762 | 31,665,509 |
| 195D |
| Amount - Net Expenditures | 393,091,055 | 390,904,641 | 387,395,923 | 374,942,424 | 317,640,740 | 296,719,439 |
|
| Calculated amount | 393,091,055 | 390,904,641 | 387,395,923 | 374,942,424 | 317,640,740 | 296,719,439 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 9,023 | 8,238 | 9,522 | 9,976,000 |
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 6,531 | 7,431 | 8,265 | 7,819,000 |
|
|
| 403A |
| Total amount billed in units - Water | 7,845 | 7,659 | 7,455 | 8,530,000 |
|
|
| 403B |
| Total amount billed in units - Sewer | 6,007 | 6,421 | 6,471 | 7,349,000 |
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 4,790 | 3,637 | 4,359 | 3,760,000 |
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
|
|
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
|
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 40,003,119 | 38,044,534 | 29,998,148 | 23,710,890 |
|
|
| 408A |
| Dollars related to 403A above | 34,565,548 | 36,897,204 | 36,219,748 | 34,125,084 |
|
|
| 408B |
| Dollars related to 403B above | 40,003,119 | 25,018,086 | 19,539,637 | 10,991,623 |
|
|
| 409A |
| Dollars related to 404A above | 34,565,548 | 26,824,267 | 26,153,620 | 18,721,821 |
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 76,784 | 75,801 | 76,782 | 74,962 |
|
|
| 421A |
| Number of residential accounts billed - Water | 74,241 | 70,858 | 72,595 | 71,385 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 6,574 | 8,954 | 6,900 | 6,620 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 5,782 | 7,550 | 5,533 | 5,463 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | David Boyd, CPA, CFE |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 11/14/2011 | 11/10/2010 | 11/18/2009 | 11/10/2008 | 12/17/2007 | 02/23/2007 |
| 953.0 |
| Contact | Youssef Hammad, MBA |
|
|
| 954.0 |
| Title | Financial Reporting Manager |
|
|
| 955.0 |
| Phone | (919)560-4125 |
|
|
|
|
|
| 956.0 |
| Fax | (919)560-4125 ext 18269 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|