Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $55,466,032 | 54,683,753 | 58,510,520 | 41,528,829 | 41,708,829 | 40,484,087 |
|
| Utility | 232,689,616 | 227,808,687 | 215,001,256 | 209,484,053 | 193,113,963 | 187,264,046 |
|
| Sales Tax | 29,628,043 | 31,659,261 | 30,488,647 | 23,457,449 | 22,543,521 | 20,698,994 |
|
| Sales & Services | 10,179,429 | 6,716,959 | 6,595,365 | 6,774,004 | 6,663,614 | 5,655,766 |
|
| Intergovernmental | 33,560,289 | 28,543,724 | 27,035,097 | 21,671,846 | 24,589,679 | 18,064,424 |
|
| Debt Proceeds | - | 20,529,272 | 4,537,000 | 145,974,415 | 3,104,407 | 30,561,253 |
|
| Other Miscellaneous | 27,085,676 | 21,096,084 | 39,902,076 | 25,994,742 | 48,419,825 | 22,473,758 |
|
| Total | $388,609,085 | 391,037,740 | 382,069,961 | 474,885,338 | 340,143,838 | 325,202,328 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $220,623,946 | 167,567,202 | 112,438,954 | 294,621,625 | 187,463,264 | 168,565,846 |
|
| Debt Service | 33,573,490 | 73,963,683 | 104,905,852 | 61,162,547 | 28,746,841 | 35,403,305 |
|
| Transportation | 25,404,294 | 22,953,101 | 24,263,710 | 19,276,616 | 17,963,512 | 17,773,322 |
|
| General Government | 17,697,887 | 17,450,676 | 18,118,586 | 13,020,202 | 11,300,239 | 10,608,173 |
|
| Public Safety | 65,396,187 | 64,092,159 | 60,295,794 | 55,929,626 | 52,884,495 | 45,365,785 |
|
| Other | 26,691,551 | 28,900,946 | 32,694,635 | 27,547,012 | 26,693,600 | 21,997,075 |
|
| Total | $389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 | 325,051,951 | 299,713,506 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $88,074,101 | 82,441,119 | 79,912,398 | 73,748,520 | 68,716,243 | 62,929,311 |
|
| Capital Outlay | 60,605,383 | 60,153,074 | 57,764,732 | 52,226,870 | 61,750,640 | 38,877,283 |
|
| Other Operating + Debt Service | 240,707,871 | 232,333,574 | 215,040,401 | 345,582,238 | 194,585,068 | 197,906,912 |
|
| Total | $389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 | 325,051,951 | 299,713,506 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $306 | 301 | 336 | 238 | 319 | 310 |
|
| Utility | 1,282 | 1,255 | 1,236 | 1,201 | 1,476 | 1,433 |
|
| Sales Tax | 163 | 176 | 177 | 135 | 171 | 158 |
|
| Sales & Services | 56 | 37 | 38 | 39 | 51 | 43 |
|
| Intergovernmental | 185 | 157 | 155 | 124 | 188 | 138 |
|
| Debt Proceeds | - | 113 | 26 | 837 | 24 | 234 |
|
| Other Miscellaneous | 149 | 116 | 229 | 149 | 370 | 172 |
|
| Total | $2,141 | 2,155 | 2,197 | 2,723 | 2,599 | 2,488 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,216 | 923 | 647 | 1,689 | 1,433 | 1,290 |
|
| Debt Service | 185 | 408 | 603 | 351 | 220 | 271 |
|
| Transportation | 140 | 126 | 140 | 111 | 137 | 136 |
|
| General Government | 98 | 97 | 103 | 74 | 86 | 81 |
|
| Public Safety | 360 | 353 | 347 | 321 | 404 | 347 |
|
| Other | 147 | 159 | 188 | 158 | 204 | 168 |
|
| Total | $2,146 | 2,066 | 2,028 | 2,704 | 2,484 | 2,293 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $485 | 454 | 460 | 423 | 525 | 482 |
|
| Capital Outlay | 334 | 332 | 332 | 299 | 472 | 297 |
|
| Other Operating | 1,327 | 1,280 | 1,236 | 1,982 | 1,487 | 1,514 |
|
| Total | $2,146 | 2,066 | 2,028 | 2,704 | 2,484 | 2,293 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Number of Municipalites in Group | 7 | 6 | 6 | 6 | 6 | 6 |
|
| Average Population In Group | 89,553 | 93,335 | 89,628 | 87,652 | 79,352 | 78,573 |
|
| City of Fayetteville Population | 181,481 | 181,453 | 173,910 | 174,422 | 130,850 | 130,692 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 402 | 392 | 391 | 345 | 369 | 349 |
|
| Utility | 1,845 | 1,670 | 1,668 | 1,633 | 1,654 | 1,591 |
|
| Sales Tax | 152 | 168 | 170 | 155 | 167 | 152 |
|
| Sales & Services | 116 | 111 | 117 | 104 | 105 | 103 |
|
| Intergovernmental | 193 | 188 | 183 | 200 | 198 | 176 |
|
| Debt Proceeds | 165 | 212 | 51 | 453 | 188 | 117 |
|
| Other Miscellaneous | 131 | 136 | 204 | 149 | 203 | 150 |
|
| Total | 3,004 | 2,877 | 2,784 | 3,039 | 2,884 | 2,638 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,778 | 1,509 | 1,441 | 1,744 | 1,591 | 1,479 |
|
| Debt Service | 219 | 246 | 306 | 236 | 181 | 180 |
|
| Transportation | 156 | 174 | 165 | 169 | 169 | 160 |
|
| General Government | 115 | 118 | 109 | 126 | 116 | 131 |
|
| Public Safety | 408 | 394 | 384 | 376 | 397 | 358 |
|
| Other | 269 | 255 | 255 | 245 | 274 | 231 |
|
| Total | 2,945 | 2,696 | 2,660 | 2,896 | 2,728 | 2,539 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 650 | 605 | 603 | 596 | 609 | 571 |
|
| Capital Outlay | 290 | 300 | 321 | 347 | 369 | 264 |
|
| Other Operating | 2,005 | 1,791 | 1,736 | 1,953 | 1,750 | 1,704 |
|
| Total | 2,945 | 2,696 | 2,660 | 2,896 | 2,728 | 2,539 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $115,551,666 | 116,415,312 | 118,836,123 | 92,746,919 | 87,833,170 | 77,727,552 |
| General Fund expenditures | 115,849,588 | 118,003,955 | 115,117,872 | 99,932,918 | 92,485,976 | 79,412,013 |
| Operating transfers in | 8,516,480 | 13,215,515 | 9,727,693 | 9,672,311 | 9,624,200 | 9,487,469 |
| Operating transfers out | 15,555,256 | 11,572,367 | 7,292,408 | 6,788,015 | 5,916,009 | 5,657,081 |
| Capital leases and installment purchase proceeds | - | 3,303,940 | - | 3,834,415 | 3,104,407 | 7,851,063 |
| Other items | 246,972 | - | - | - | - | 27,166 |
| Excess of revenues and other sources over (under) expenditures and other uses | (7,089,726) | 3,358,445 | 6,153,536 | (467,288) | 2,159,792 | 10,024,156 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $30,359,985 | 38,291,055 | 32,078,928 | 31,022,074 | 32,600,482 | 28,801,468 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 23.10 | 30.32 | 26.21 | 30.15 | 34.21 | 37.30 |
|
| Group weighted average FBA % | 27.69 | 29.74 | 28.48 | 29.05 | 29.60 | 28.71 |
|
| State weighted average Electric Group | 34.57 | 35.41 | 33.99 | 35.62 | 36.67 | 36.12 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $62,576,616 | 49,699,220 | 57,942,539 | 54,324,601 | 20,603,610 | 36,076,536 |
|
| Quick ratio | 2.27 | 1.84 | 0.99 | 0.60 | 1.38 | 1.63 |
|
| Net income | 36,341,881 | 46,165,209 | 50,419,861 | 29,066,832 | 24,526,543 | 11,513,178 |
|
| Cashflow from operations | 61,392,775 | 119,733,007 | 138,259,384 | 86,466,171 | 49,720,353 | 43,836,636 |
|
| Depreciation & Amortization Expense | 30,496,975 | 28,062,994 | 28,783,844 | 27,717,968 | 25,313,442 | 24,364,937 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 181,481 | 181,453 | 173,910 | 174,422 | 130,850 | 130,692 |
|
| Population Group | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Cash &Investments | $228,771,049 | 205,082,449 | 173,113,948 | 142,115,334 | 162,262,448 | 113,436,177 |
|
| Investment Earnings | 6,822,997 | 8,780,586 | 9,823,895 | 5,097,310 | 4,076,313 | 2,163,048 |
|
| Tax Rate Equivalent | 0.0650 | 0.0860 | 0.0994 | 0.0672 | 0.0552 | 0.0299 |
|
| Tax Rate Equivalent Group weighted average | 0.0461 | 0.0687 | 0.0841 | 0.0646 | 0.0355 | 0.0223 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $10,490,633,216 | 10,204,701,699 | 9,878,929,640 | 7,585,427,875 | 7,382,244,590 | 7,236,322,244 |
|
| Tax Rate | 0.5300 | 0.5300 | 0.5300 | 0.5300 | 0.5300 | 0.5300 |
|
| Tax Rate Group weighted average | 0.5294 | 0.5409 | 0.5144 | 0.5264 | 0.5135 | 0.5419 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 81.72 | 86.00 | 89.65 | 92.46 | 98.33 | 100.00 |
|
| Assessment -to-Sales Ratio Group weighted average | 91.72 | 89.44 | 92.87 | 96.08 | 97.88 | 89.96 |
|
| Assessment -to-Sales Ratio Statewide | 90.81 | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $12,837,289,790 | 11,865,932,208 | 11,019,441,874 | 8,204,010,248 | 7,507,621,875 | 7,236,322,244 |
|
| EffectiveTax Rate | 0.4331 | 0.4558 | 0.4751 | 0.4900 | 0.5211 | 0.5300 |
|
| Group weighted average Effective Tax Rate | 0.4855 | 0.4837 | 0.4778 | 0.5058 | 0.5026 | 0.4875 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 97.38 | 97.27 | 97.01 | 96.48 | 96.50 | 95.84 |
|
| Percent Collected Group weighted average | 97.23 | 97.18 | 97.27 | 97.14 | 97.08 | 96.89 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 99.46 | 99.39 | 99.00 | 98.71 | 98.30 | 97.64 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.25 | 98.55 | 98.50 | 98.50 | 98.14 | 98.30 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 | 98.39 |
|
| Percent Collected Motor Vehicles Only | 80.63 | 80.94 | 81.58 | 81.09 | 81.44 | 80.37 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 83.77 | 84.71 | 85.07 | 84.65 | 87.11 | 85.31 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 1,183,657 | 1,477,723 | 1,569,690 | 1,455,517 | 1,372,253 | 1,597,296 |
|
| Tax Rate Equivalent | 0.0113 | 0.0145 | 0.0159 | 0.0192 | 0.0186 | 0.0221 |
|
| Dominant County: Cumberland |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
|
| Moody's | Aa3 | Aa3 | Aa3 | Aa3 | Aa3 | Aa3 |
|
| S & P | AA+ | AA- | AA- | AA- | AA- | AA- |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $4,811,017 | 6,696,434 | 8,504,890 | 10,303,943 | 12,189,138 | 13,456,760 |
|
| General Government GO Debt | 21,808,983 | 24,443,566 | 27,095,110 | 29,701,057 | 32,260,862 | 26,618,240 |
|
| Total General Obligation Debt | 26,620,000 | 31,140,000 | 35,600,000 | 40,005,000 | 44,450,000 | 40,075,000 |
|
| Per Capita | $147 | 172 | 205 | 229 | 340 | 307 |
|
| Total Per Capita for the Population Group | 813 | 774 | 847 | 864 | 881 | 953 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.2074% | 0.2624% | 0.3231% | 0.4876% | 0.5921% | 0.5538% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.7052% | 0.7179% | 0.8413% | 0.9079% | 0.9273% | 1.0737% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.3909% | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $2,526,931 | 2,956,236 | 3,443,616 | 3,923,354 | 4,198,306 | 0 |
|
| --General Government | 13,406,475 | 15,250,738 | 17,180,692 | 14,385,055 | 16,261,205 | 14,745,012 |
|
| Total* | $15,933,406 | 18,206,974 | 20,624,308 | 18,308,410 | 20,459,511 | 14,745,012 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $174,026,447 | 187,944,696 | 226,439,337 | 310,046,193 | 190,396,102 | 201,085,858 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 181,481 | 181,453 | 173,910 | 174,422 | 130,850 | 130,692 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
|
|
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
|
|
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
|
|
| 1.5A | GASB34 | Governmental Activities Assets | 505,138,534 | 499,753,350 | 500,737,198 | 503,768,290 | 417,481,710 | 390,180,414 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 79,281,299 | 72,003,603 | 69,892,049 | 80,525,630 | 88,972,396 | 74,962,772 |
| 3.5A | SUMMARY | Business Type Activities Assets | 897,819,586 | 865,462,025 | 846,179,736 | 877,238,429 | 732,945,719 | 706,364,271 |
| 3.5B |
| Business Type Activities Liabilties | 223,912,980 | 235,234,013 | 264,339,423 | 345,854,181 | 232,411,675 | 230,356,770 |
| 6.5A |
| Fiduciary Funds Assets | 7,462,954 | 7,690,550 | 8,029,606 | 7,427,455 | 7,191,482 | 7,007,048 |
| 6.5B |
| Fiduciary Funds Liabilties | 38,461 | 45,056 | 35,764 | 5,732 | 24,736 | 11,087 |
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
|
|
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
|
|
| 10 | PART 2 | Current collections of unit-wide levy | 53,901,099 | 52,738,807 | 57,013,310 | 39,855,572 | 39,959,312 | 38,853,889 |
| 11 | TAX | Current collection of special tax districts | 86,981 | 81,923 | 77,392 | 78,384 | 72,574 | 70,791 |
| 12 | REVENUES | Prior years' levy collections | 1,253,509 | 1,624,599 | 1,162,005 | 1,341,604 | 1,417,728 | 1,321,461 |
| 13 |
| Penalties and interest | 311,424 | 320,347 | 335,205 | 331,653 | 331,789 | 308,737 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 14,321,484 | 12,842,160 | 11,911,341 | 9,282,295 | 9,925,170 | 8,624,883 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 5,994,000 | 6,560,544 | 6,540,541 | 4,939,352 | 4,257,027 | 4,142,221 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 5,924,842 | 6,501,227 | 6,486,505 | 4,903,012 | 4,220,512 | 4,103,246 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 3,387,717 | 5,755,330 | 5,550,260 | 4,332,790 | 4,140,812 | 3,828,644 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 684,806 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 1,013,929 | 984,727 | 920,196 | 815,157 | 731,718 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 666,425 | 665,525 | 650,953 | 560,811 | 499,832 | 467,994 |
| 21 |
| Vehicle Tax for Public Transportation | 432,465 |
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 380,944 | 491,902 | 1,243,013 | 1,918,758 | 1,547,289 | 2,016,045 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
| 361,922 | 794,934 | 728,855 | 802,557 | 882,425 |
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 441,381 | 416,176 | 391,124 | 373,114 | 344,913 | 305,860 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 580,771 | 159,967 | 16,697 | 38,725 | 25,292 | 96,542 |
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 221,101 | 226,747 | 162,007 | 430,844 | 359,340 | 447,121 |
| 31 |
| Transportation - Streets |
|
|
|
| -10,260 | 10,260 |
| 32 |
| Transportation - All other | 8,581,851 | 4,045,634 | 4,545,958 | 2,384,336 | 3,259,956 | 2,748,312 |
| 33 |
| Utility franchise tax |
|
| 118,003 | 27,292 | 9,788 | 5,085 |
| 34 |
| Housing/community development | 1,533,868 | 1,976,860 | 1,564,318 | 1,715,055 | 2,733,784 | 1,869,362 |
| 35 |
| All Other |
|
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation | 23,928 | 27,239 | 15,960 | 14,058 | 441,191 | 769,649 |
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax | 97,927 | 111,347 | 262,765 | 36,526 | 40,553 | 60,510 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges | 1,138,897 | 560,102 | 269,666 | 221,644 | 194,283 | 158,745 |
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 9,196,488 | 8,072,069 | 6,554,283 | 5,602,548 | 5,245,207 | 5,121,788 |
| 45 |
| Beer and Wine tax | 814,901 | 801,099 | 788,290 | 578,491 | 578,481 | 561,588 |
| 46 |
| Powell Bill | 5,270,237 | 5,697,369 | 5,108,262 | 3,947,889 | 3,971,946 | 3,597,658 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 75,722 | 62,681 | 31,668 | 28,092 | 32,027 | 35,772 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 247,244 | 448,831 | 335,873 | 191,781 | 252,565 | 406,902 |
| 53 |
| Transportation - Streets |
|
| 91,841 | -20,664 | 36,325 |
|
| 54 |
| Transportation - All other | 1,120,811 | 1,260,814 | 1,478,192 | 940,116 | 1,117,687 | 1,027,138 |
| 55 |
| Environmental protection | 205,997 | 1,351,567 | 62,083 | 51,696 | 45,500 | 23,789 |
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other | 30,913 | 480 | 13,433 | 665,973 | 1,035,403 | 509,027 |
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 563,067 | 132,128 | 1,844,198 | 575,208 | 59,102 | 123,499 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government | 103,549 | 12,295 |
|
|
|
|
| 63 | REVENUES | Public safety | 611,440 | 712,988 | 736,006 | 1,187,526 | 1,802,815 | 477,677 |
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other | 5,497 | 3,551 | 284,398 |
| 7,500 |
|
| 66 |
| Environmental protection | 290,896 | 39,600 |
|
|
|
|
| 67 |
| Economic and physical development |
| 100,000 |
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation | 2,845,184 | 2,740,356 | 2,751,196 | 3,054,710 | 3,351,194 | 14,000 |
| 71 | PERMITS | Building permits | 933,369 | 818,422 | 1,203,578 | 1,553,969 | 1,012,936 | 726,880 |
| 72 | & FEES | Inspection fees | 763,851 | 791,686 | 974,374 | 1,073,416 | 703,201 | 603,344 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 122,929 | 132,364 | 174,380 | 214,094 | 166,248 | 120,243 |
| 74 | SALES & | Parking revenues | 321,324 | 271,650 | 161,278 | 139,752 | 123,965 | 116,617 |
| 75 | SERVICES | Rents and royalties | 452,245 | 476,945 | 464,037 | 453,987 | 438,486 | 360,830 |
| 76 |
| Airport | 3,748,716 | 3,175,588 | 2,821,851 | 2,838,460 | 2,844,791 | 2,442,088 |
| 77 |
| Fire protection charges | 488,310 | 328,424 | 264,034 | 255,028 | 308,174 | 211,474 |
| 78 |
| Solid waste | 2,524,817 | 3,035 | 1,171 |
| 1,456 | 2,350 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 41,809 | 35,050 | 36,925 | 39,675 | 22,500 | 63,800 |
| 81 |
| Recreation service revenues | 773,217 | 688,886 | 618,036 | 672,782 | 619,045 | 359,970 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated | 783,717 | 757,275 | 785,831 | 815,700 | 823,756 | 834,780 |
| 85 |
| Other sales and services | 1,045,274 | 980,106 | 1,442,202 | 1,558,620 | 1,481,441 | 1,263,857 |
| 86 | UTILITY | Water and sewer charges | 57,525,598 | 55,317,032 | 53,107,856 | 51,508,272 | 47,044,634 | 45,282,126 |
| 87 | REVENUES | Electric charges | 169,451,426 | 166,899,655 | 159,647,302 | 155,773,020 | 146,069,329 | 141,981,920 |
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 5,712,592 | 5,592,000 | 2,246,098 | 2,202,761 |
|
|
| 89 | MISC. | On bond proceeds | 47,717 | 179,112 | 341,113 | 601,129 | 373,232 | 38,828 |
| 90 | REVENUES | On general and all other funds | 6,822,997 | 8,780,586 | 9,823,895 | 5,097,310 | 4,076,313 | 2,163,048 |
| 91 |
| Special assessments | 211,692 | 204,316 | 180,073 | 121,444 | 122,907 | 100,411 |
| 92 |
| Private contribution and donations | 6,548,386 | 4,693,129 | 19,686,141 | 7,229,011 | 9,300,660 | 9,395,640 |
| 93 |
| Sales of materials and fixed assets | 105,359 | 182,147 | 61,173 | -243,118 | -143,342 | -995,920 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution |
|
|
|
|
|
|
| 98 |
| Other miscellaneous revenues | 8,507,251 | 2,312,147 | 2,433,512 | 657,605 | 660,734 | 481,507 |
| 99 |
| Proceeds of the sale of bonds and notes |
| 17,225,332 |
| 142,140,000 |
| 22,490,825 |
| 100 |
| Proceeds of capital leases and installment purchases |
| 3,303,940 | 4,537,000 | 3,834,415 | 3,104,407 | 8,070,428 |
| 101 |
| Other |
|
| 946,225 | 5,214,803 | 28,148,053 | 5,411,856 |
| 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 | -6,515 | 203,025 | 337,890 | 592,843 | -2,577,057 | -296,369 |
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes |
|
|
|
|
|
|
| 108 |
| Prepaid privilege licenses | 498,587 | 617,079 | 601,649 | 603,143 | 441,873 | 422,659 |
| 109A | PART 4 | Governing body - Salaries | 260,030 | 248,647 | 237,902 | 251,074 | 260,920 | 252,868 |
| 109B | GENERAL | Governing body - All other Direct | 271,246 | 418,527 | 421,554 | 416,698 | 321,386 | 407,403 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 1,288,361 | 1,463,597 | 1,347,173 | 1,112,410 | 1,005,593 | 808,134 |
| 110B |
| Administration - All other Direct | 727,497 | 769,624 | 771,806 | 725,563 | 599,990 | 427,053 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 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 | 927,388 | 914,789 | 802,011 | 732,382 | 681,246 | 675,972 |
| 112B |
| Finance - All other Direct | 787,894 | 769,369 | 845,629 | 656,508 | 490,838 | 437,744 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 86,224 |
|
|
| 5,500 |
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries | 385,230 | 339,873 | 331,249 | 274,607 | 245,298 | 287,833 |
| 114B |
| Legal - All other Direct | 444,012 | 403,734 | 478,443 | 653,643 | 380,555 | 331,850 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries | 607,605 | 535,418 | 493,490 | 413,596 | 379,953 | 385,012 |
| 115B |
| Public Buildings - All other Direct | 1,152,839 | 1,181,567 | 1,394,605 | 1,271,320 | 990,145 | 778,090 |
| 115C |
| Public Buildings - Construction | 22,105 |
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures | 62,758 |
| 33,875 | 35,595 | 20,972 |
|
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries | 1,207,138 | 875,285 | 834,257 | 705,070 | 523,233 | 446,261 |
| 117B |
| Central Facilities - All other Direct | 1,787,013 | 1,663,208 | 1,010,993 | 1,145,980 | 953,412 | 849,778 |
| 117C |
| Central Facilites - Construction | 66,137 |
|
|
|
| 16,595 |
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 225,590 | 96,244 | 121,945 | 226,710 | 213,984 | 435,883 |
| 118A |
| General Government All Other - Salaries |
|
|
| 245,287 |
| 22,454 |
| 118B |
| General Government All Other - All other Direct | 6,596,260 | 7,128,109 | 8,308,466 | 3,611,569 | 3,700,159 | 3,535,453 |
| 118C |
| General Government All Other - Construction |
|
| 143,240 |
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures | 148,948 |
|
|
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 24,029,524 | 22,634,172 | 22,444,704 | 20,452,331 | 18,499,312 | 16,575,000 |
| 119B | SAFETY | Police and Communications - All other Direct | 12,120,309 | 12,140,493 | 12,251,622 | 10,664,283 | 9,494,823 | 9,309,371 |
| 119C |
| Police and Communications - Construction |
|
|
| 10,007 |
| 121,200 |
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 2,830,841 | 3,564,276 | 1,172,295 | 1,066,998 | 3,694,014 | 2,034,622 |
| 120A |
| Emergency Communications - Salaries | 40,713 | 37,136 |
|
|
| 318,772 |
| 120B |
| Emergency Communications - All other Direct | 504,421 | 540,880 | 604,769 | 504,203 | 541,844 | 698,040 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Land, Equipment and Existing Structures | 296,544 | 6,650 |
| 27,415 | 234,880 | 172,228 |
| 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 | 13,567,284 | 12,438,924 | 11,860,925 | 10,842,244 | 9,512,702 | 8,036,972 |
| 122B |
| Fire - All other Direct | 6,913,362 | 6,876,775 | 6,653,337 | 6,114,476 | 5,040,905 | 4,668,881 |
| 122C |
| Fire - Construction | 3,000 | 1,708,768 | 537,346 | 2,097,293 | 1,527,246 |
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 1,392,288 | 655,478 | 1,515,617 | 1,173,738 | 1,392,243 | 757,743 |
| 123A |
| Inspectors - Salaries | 1,748,030 | 1,775,509 | 1,706,802 | 1,528,202 | 1,320,330 | 1,194,537 |
| 123B |
| Inspectors - All other Direct | 970,139 | 868,404 | 818,320 | 728,107 | 696,291 | 561,875 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures | 43,663 |
|
|
|
| 18,418 |
| 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 | 1,952,856 | 1,856,292 | 1,761,936 | 1,552,425 | 1,409,692 | 1,426,611 |
| 127B | TATION | Traffic Engineering - All other Direct | 1,384,913 | 3,826,779 | 3,301,777 | 3,069,791 | 2,889,908 | 2,538,645 |
| 127C |
| Traffic Engineering - Construction | 22,236 | 11,893 | 8,886 | 14,980 | 32,591 | 91,582 |
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures | 69,025 | 36,736 | 34,771 | 31,517 | 73,809 | 126,649 |
| 128A |
| Streets and Highways - Salaries | 1,458,136 | 1,316,156 | 1,293,953 | 1,000,973 | 684,302 | 665,669 |
| 128B |
| Streets and Highways - All other Direct | 1,690,375 | 1,719,038 | 1,645,603 | 1,684,198 | 1,243,723 | 1,247,017 |
| 128C |
| Streets and Highways - Construction | 697,174 | 1,115,475 | 1,811,798 | 3,077,498 | 2,043,206 | 2,106,240 |
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 439,364 | 181,509 | 103,449 | 361,576 | 208,559 | 543,595 |
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
|
|
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 78,748 | 66,405 | 107,464 | 71,669 |
|
|
| 130C |
| State Street Aid Allocation - Powell Bill - Construction | 2,804,917 | 2,857,167 | 3,272,012 | 1,253,821 | 1,119,976 | 641,598 |
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct | 206,508 | 198,083 | 190,545 | 189,510 | 176,848 | 177,763 |
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries | 1,661,555 | 1,544,092 | 1,789,299 | 1,726,495 | 1,778,164 | 1,874,323 |
| 132B |
| Mass Transit - City - All other Direct | 3,161,978 | 2,933,256 | 2,507,426 | 2,335,723 | 2,089,629 | 1,998,460 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures | 760,403 | 2,303,481 | 159,865 | 148,251 | 209,136 | 104,707 |
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries | 301,527 | 276,644 | 484,506 | 422,394 | 401,455 | 375,815 |
| 134B |
| Airport - All other Direct | 1,677,328 | 1,565,358 | 1,608,875 | 1,415,185 | 1,323,706 | 1,062,060 |
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures | 6,880,950 | 1,123,834 | 4,123,195 | 920,365 | 2,278,754 | 2,491,285 |
| 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 | 3,377,723 | 3,044,463 | 2,713,615 | 2,491,097 | 2,071,053 | 1,975,384 |
| 136B | MENTAL | Solid Waste - All other Direct | 5,995,131 | 7,498,217 | 6,049,094 | 5,220,199 | 3,356,754 | 4,074,669 |
| 136C | PROTECTION | Solid Waste - Construction | 38 |
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 1,380,514 | 2,774,295 | 1,321,997 | 832,882 | 2,322,521 | 350,971 |
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
| 655,082 |
| 137B |
| Drainage and Watershed - All other Direct |
|
| 1,546 | 439 | -11,993 | 1,681,399 |
| 137C |
| Drainage and Watershed - Construction | 38,390 | 116,689 | 184,288 | 421,596 | 36,921 | 507,810 |
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
| 33,851 |
| 138A |
| Cemeteries - Salaries | 76,884 | 92,543 | 90,375 | 111,512 | 102,604 | 102,724 |
| 138B |
| Cemeteries - All other Direct | 63,928 | 52,182 | 76,109 | 88,115 | 89,564 | 51,929 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct | 11,769 |
| 52,739 | 103,540 | 150,068 | 555,100 |
| 139C |
| Environmental Protection - All Other - Construction | 5,984 |
| 262,182 | 1,156,918 | 211,432 | 275,310 |
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
| 125,092 | 252,607 |
| 140A | ECONOMIC | Planning and Zoning - Salaries | 400,172 | 353,144 | 238,480 | 291,273 | 318,035 | 315,801 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 354,509 | 340,332 | 227,500 | 191,479 | 149,181 | 195,400 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries |
|
| 2,302 | 1,290 | 961 | 8,703 |
| 141B |
| Economic Development - All other Direct | 140,897 | 106,315 | 317,259 | 156,425 | 118,995 | 146,494 |
| 141C |
| Economic Development - Construction | 120,288 | 204,582 | 468,662 | 998,467 | 1,240,994 | 535,921 |
| 141D |
| Economic Development - Land, Equipment, and Existing Structures | 198,253 |
| 57 |
| 789,637 |
|
| 142A |
| Community Development - Salaries | 398,066 | 369,724 | 467,877 | 460,316 | 502,743 | 466,423 |
| 142B |
| Community Development - All other Direct | 2,460,204 | 2,294,194 | 2,827,148 | 1,906,881 | 2,951,061 | 1,847,164 |
| 142C |
| Community Development - Construction |
|
|
|
|
| 25,000 |
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
| 18,184 |
|
|
| 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 |
|
|
|
|
|
|
| 144C |
| Special Employment Programs (JTPA) - Construction |
|
|
|
|
|
|
| 144D |
| Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 145A |
| Economic and Physical Development - All Other - Salaries [A] |
|
|
|
|
|
|
| 145B |
| Economic and Physical Development - All Other - All other Direct |
|
|
|
|
|
|
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries | 165,057 | 150,840 | 143,510 | 168,917 | 162,591 | 159,675 |
| 152B |
| Human Services - All Other - All other Direct | 58,799 | 74,270 | 80,352 | 89,802 | 93,790 | 91,937 |
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 4,828,563 | 4,677,685 | 4,503,325 | 4,296,648 | 3,993,207 | 2,563,689 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 6,102,148 | 5,307,069 | 4,862,598 | 4,566,015 | 4,488,436 | 2,919,426 |
| 153C |
| Recreation and Parks - Construction | 284,663 | 769,304 | 5,885,760 | 2,748,755 | 3,071,728 | 1,744,946 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 135,355 | 589,934 | 1,790,192 | 1,072,442 | 189,292 | 410,500 |
| 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 | 14,333,544 | 13,307,945 | 12,750,494 | 12,088,624 | 12,274,635 | 11,786,447 |
| 158B |
| Water and Sewer - All other Direct | 33,574,879 | 25,857,101 | 21,322,461 | 17,939,902 | 16,899,339 | 15,910,290 |
| 158C |
| Water and Sewer - Construction | 3,465,686 | 15,334,485 | 1,193,017 | 10,012,377 | 12,299,466 | 8,274,247 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 16,190,062 | 9,879,977 | 14,152,675 | 8,497,093 | 15,896,932 | 6,102,505 |
| 159A |
| Electric Power - Salaries | 13,942,525 | 13,370,128 | 12,874,971 | 11,859,877 | 11,956,011 | 11,549,150 |
| 159B |
| Electric Power - All other Direct | 113,729,634 | 70,641,752 | 28,778,861 | 216,176,574 | 103,782,942 | 104,241,937 |
| 159C |
| Electric Power - Construction |
|
| 1 | 1,222,478 | 2,952,258 | 1,693,539 |
| 159D |
| Electric Power - Land, Equipment, and Existing Structures | 20,543,419 | 16,680,717 | 19,128,119 | 14,313,093 | 8,977,587 | 9,007,731 |
| 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 | 1,116,190 | 818,113 | 739,242 | 719,476 | 632,203 |
|
| 160.1B |
| Storm water other operating | 2,337,443 | 1,535,404 | 1,159,625 | 1,305,310 | 1,209,981 |
|
| 160.1C |
| Storm water contruction | 827,766 | 4,092 | 2,765 | 209,509 | 446,212 |
|
| 160.1C |
| Storm water land, equipment and existing structures | 562,798 | 137,488 | 336,723 | 277,312 | 135,698 |
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 7,334,834 | 5,430,068 | 5,242,669 | 4,847,993 | 5,710,523 | 6,759,152 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 6,433,130 | 4,786,680 | 4,825,630 | 4,965,346 | 4,517,120 | 15,321,455 |
| 162B |
| Electric - Debt Service Interest Payments | 1,391,834 | 1,821,290 | 4,515,105 | 4,491,732 | 2,007,914 | 2,149,845 |
| 162D |
| Electric - Debt Service Principal Payments | 7,886,635 | 51,113,085 | 78,389,370 | 35,401,220 | 6,737,880 | 3,318,545 |
| 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 | 1,971,921 | 2,099,751 | 2,743,922 | 2,978,113 | 2,749,556 | 2,589,252 |
| 166D |
| All Other - Debt Service Principal Payments | 8,555,136 | 8,712,809 | 9,189,156 | 8,478,143 | 7,023,848 | 5,265,056 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit | 94,216 | 85,164 | 127,668 | 153,820 | 168,933 | 49,160 |
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 491,541 | 465,370 | 344,100 | 301,567 | 239,968 | 275,404 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 444,528 | 379,324 | 385,957 | 418,762 | 689,937 | 622,722 |
| 172B |
| Fringe Benefits Other - (B) |
|
|
|
|
|
|
| 173A |
| Multi-County Library District, County, or Other Municipality Authority |
|
|
| AuthorityCountyMunicipality |
| AuthorityCountyMunicipality |
| 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) | County | County | County | County | County | County |
| 174B |
| General Governmental Actitivies shared with the County (Item number) | 112, 141 | 112 | 112141 | 112, 141 | 112, 141 | 112, 141 |
| 174C |
| General Governmental Actitivies shared with the County (Amount) | 643,612 | 642,685 | 541,948 | 542,190 | 527,055 | 509,790 |
| 175A |
| Highways (Payments to State) (State) | State | State | State | State |
| State |
| 175B |
| Highways (Payments to State) (Item number) | 127 | 127 | 128 | 127 | 127 | 127, 128 |
| 175C |
| Highways (Payments to State) (Amount) | 156,301 | 20,903 | 58,350 | 245 | 54 | 301,303 |
| 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 | 49,240,320 | 47,992,883 | 46,539,585 | 36,066,230 | 35,076,678 | 34,403,234 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 6,109,557 | 6,223,647 | 5,994,597 | 5,244,858 | 4,175,524 | 4,000,845 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 265,218 | 291,302 | 465,697 | 463,855 | 597,212 | 811,948 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 1,183,560 | 1,186,421 | 1,103,993 | 991,662 | 775,041 | 785,348 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 97.38 | 97.27 | 97.01 | 96.48 | 96.50 | 95.84 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 99.46 | 99.39 | 99.00 | 98.71 | 98.30 | 97.64 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 80.63 | 80.94 | 81.58 | 81.09 | 81.44 | 80.37 |
| 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 | 1,401,060 | 8,373,644 | 6,210,864 | 13,966,905 | 24,382,874 | 27,112,156 |
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 228,771,049 | 205,082,449 | 173,113,948 | 142,115,334 | 162,262,448 | 113,436,177 |
| 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 | 414,157,717 | 417,581,713 | 402,907,347 | 495,394,509 | 365,216,370 | 351,412,611 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
| 6,266,212 | 3,815,605 |
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 25,548,632 | 26,543,973 | 20,837,386 | 20,509,171 | 18,806,320 | 22,394,678 |
| 194D |
| Amounts - Net Revenues per AFIR | 388,609,085 | 391,037,740 | 382,069,961 | 474,885,338 | 340,143,838 | 325,202,328 |
|
| Calculated amount | 388,609,085 | 391,037,740 | 382,069,961 | 474,885,338 | 340,143,838 | 325,202,328 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 414,935,987 | 401,471,740 | 373,554,917 | 492,066,799 | 350,123,568 | 325,896,623 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
| 6,265,297 | 3,788,439 |
| 195C |
| Amounts - Subtract interfund transfers out | 25,548,632 | 26,543,973 | 20,837,386 | 20,509,171 | 18,806,320 | 22,394,678 |
| 195D |
| Amounts Net Expenditures per AFIR | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 | 325,051,951 | 299,713,506 |
|
| Calculated amount | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 | 325,051,951 | 299,713,506 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Lisa Smith |
|
|
|
| 951 |
| Title of Official | Chief Financial Officer |
|
|
|
| 952 |
| Date Certified | 12/31/2009 | 01/16/2009 | 12/28/2007 |
|
|
|
| 953 |
| Person to Contact | Dena Dail |
|
|
|
| 954 |
| Title of Person to Contact | Finance Manager |
|
|
|
| 955 |
| Telephone Number | 910-433-1682 |
|
|
|
| 956 |
| Facsimile Number | 910-433-1680 |
|
|
|