Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 58,572,948 | 55,466,032 | 54,683,753 | 58,510,520 | 41,528,829 |
|
| Utility | - | 238,559,489 | 228,022,298 | 223,196,793 | 214,197,360 | 208,839,912 |
|
| Sales Tax | - | 30,789,881 | 29,628,043 | 31,659,261 | 30,488,647 | 23,457,449 |
|
| Sales & Services | - | 9,950,617 | 9,257,084 | 5,869,217 | 5,327,543 | 5,429,478 |
|
| Intergovernmental | - | 33,859,016 | 31,156,486 | 26,219,544 | 24,675,025 | 18,990,250 |
|
| Debt Proceeds | - | 223,621,832 | 8,507,251 | 19,537,479 | 2,433,512 | 142,797,605 |
|
| Other Miscellaneous | - | 31,763,653 | 26,571,891 | 29,871,693 | 45,491,129 | 28,627,012 |
|
| Total | $0 | 627,117,436 | 388,609,085 | 391,037,740 | 381,123,736 | 469,670,535 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 373,961,337 | 220,623,946 | 167,567,202 | 112,438,954 | 294,621,625 |
|
| Debt Service | - | 30,326,962 | 33,573,490 | 73,963,683 | 104,905,852 | 61,162,547 |
|
| Transportation | - | 24,974,504 | 25,404,294 | 22,953,101 | 24,263,710 | 19,276,616 |
|
| General Government | - | 19,128,884 | 17,054,275 | 16,807,991 | 17,576,638 | 12,478,012 |
|
| Public Safety | - | 70,724,929 | 65,396,187 | 64,092,159 | 60,295,794 | 55,929,626 |
|
| Other | - | 29,702,475 | 27,335,163 | 29,543,631 | 33,236,583 | 28,089,202 |
|
| Total | $0 | 548,819,091 | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 90,631,807 | 88,074,101 | 82,441,119 | 79,912,398 | 73,748,520 |
|
| Capital Outlay | - | 68,379,781 | 60,605,383 | 60,153,074 | 57,764,732 | 52,226,870 |
|
| Other Operating + Debt Service | - | 389,807,503 | 240,707,871 | 232,333,574 | 215,040,401 | 345,582,238 |
|
| Total | $0 | 548,819,091 | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $0 | 282 | 306 | 301 | 336 | 238 |
|
| Utility | - | 1,148 | 1,256 | 1,230 | 1,232 | 1,197 |
|
| Sales Tax | - | 148 | 163 | 175 | 174 | 135 |
|
| Sales & Services | - | 48 | 51 | 32 | 31 | 31 |
|
| Intergovernmental | - | 163 | 172 | 144 | 142 | 109 |
|
| Debt Proceeds | - | 1,076 | 47 | 108 | 14 | 819 |
|
| Other Miscellaneous | - | 153 | 146 | 165 | 262 | 164 |
|
| Total | $0 | 3,018 | 2,141 | 2,155 | 2,191 | 2,693 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | 1,800 | 1,216 | 923 | 647 | 1,689 |
|
| Debt Service | - | 146 | 185 | 408 | 603 | 351 |
|
| Transportation | - | 120 | 140 | 126 | 140 | 111 |
|
| General Government | - | 92 | 94 | 93 | 100 | 71 |
|
| Public Safety | - | 340 | 360 | 353 | 347 | 321 |
|
| Other | - | 143 | 151 | 163 | 191 | 161 |
|
| Total | $0 | 2,641 | 2,146 | 2,066 | 2,028 | 2,704 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $0 | 436 | 485 | 454 | 460 | 423 |
|
| Capital Outlay | - | 329 | 334 | 332 | 332 | 299 |
|
| Other Operating | - | 1,876 | 1,327 | 1,280 | 1,236 | 1,982 |
|
| Total | $0 | 2,641 | 2,146 | 2,066 | 2,028 | 2,704 |
|
|
|
|
|
|
|
|
|
| Population Group | No 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 | 17 | 7 | 7 | 6 | 6 | 6 |
|
| Average Population In Group | 176,186 | 94,302 | 89,553 | 93,335 | 89,628 | 87,652 |
|
| City of Fayetteville Population | 208,291 | 207,779 | 181,481 | 181,453 | 173,910 | 174,422 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 477 | 395 | 402 | 392 | 391 | 345 |
|
| Utility | 616 | 1,794 | 1,826 | 1,649 | 1,661 | 1,622 |
|
| Sales Tax | 143 | 140 | 152 | 168 | 170 | 154 |
|
| Sales & Services | 127 | 92 | 101 | 101 | 100 | 96 |
|
| Intergovernmental | 220 | 202 | 187 | 183 | 178 | 193 |
|
| Debt Proceeds | 314 | 415 | 110 | 184 | 41 | 431 |
|
| Other Miscellaneous | 183 | 162 | 209 | 190 | 220 | 186 |
|
| Total | 2,080 | 3,200 | 2,987 | 2,867 | 2,761 | 3,027 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 590 | 1,900 | 1,778 | 1,509 | 1,441 | 1,744 |
|
| Debt Service | 197 | 184 | 219 | 246 | 306 | 236 |
|
| Transportation | 204 | 150 | 156 | 174 | 165 | 169 |
|
| General Government | 147 | 102 | 115 | 118 | 109 | 126 |
|
| Public Safety | 396 | 396 | 408 | 394 | 384 | 376 |
|
| Other | 348 | 281 | 269 | 255 | 255 | 245 |
|
| Total | 1,882 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 522 | 647 | 650 | 605 | 603 | 596 |
|
| Capital Outlay | 293 | 292 | 290 | 300 | 321 | 347 |
|
| Other Operating | 1,067 | 2,074 | 2,005 | 1,791 | 1,736 | 1,953 |
|
| Total | 1,882 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $124,132,892 | 120,554,918 | 115,551,666 | 116,415,312 | 118,836,123 | 92,746,919 |
| General Fund expenditures | 125,274,135 | 116,299,665 | 115,849,588 | 118,003,955 | 115,117,872 | 99,932,918 |
| Operating transfers in | 12,339,363 | 9,161,901 | 8,516,480 | 13,215,515 | 9,727,693 | 9,672,311 |
| Operating transfers out | 9,376,123 | 14,932,174 | 15,555,256 | 11,572,367 | 7,292,408 | 6,788,015 |
| Capital leases and installment purchase proceeds | - | 1,980,667 | - | 3,303,940 | - | 3,834,415 |
| Other items | 296,816 | 203,916 | 246,972 | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 2,118,813 | 669,563 | (7,089,726) | 3,358,445 | 6,153,536 | (467,288) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 31,651,055 | 30,359,985 | 37,623,695 | 31,427,919 | 31,022,074 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 24.49 | 23.10 | 29.80 | 25.67 | 30.15 |
|
| Group weighted average FBA % | 28.78 | 26.70 | 27.32 | 29.59 | 28.33 | 29.05 |
|
| State weighted average Electric Group | 38.21 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Solid Waste, Airport Operation, Electric, Water/Sewer, Transportation |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $103,769,263 | 101,332,102 | 62,576,616 | 49,699,220 | 57,942,539 | 54,324,601 |
|
| Quick ratio | 3.69 | 3.36 | 2.27 | 1.84 | 0.99 | 0.60 |
|
| Net income | 57,309,139 | 61,879,574 | 36,341,881 | 46,165,209 | 50,419,861 | 29,066,832 |
|
| Cashflow from operations | 73,167,846 | 84,061,284 | 61,392,775 | 119,733,007 | 138,259,384 | 86,466,171 |
|
| Depreciation & Amortization Expense | 30,726,227 | 29,508,866 | 30,496,975 | 28,062,994 | 28,783,844 | 27,717,968 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 208,291 | 207,779 | 181,481 | 181,453 | 173,910 | 174,422 |
|
| Population Group | No 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 | $0 | $271,447,843 | $228,771,049 | $205,082,449 | $173,113,948 | $142,115,334 |
|
| Investment Earnings | 0 | 4,319,667 | 6,822,997 | 8,780,586 | 9,823,895 | 5,097,310 |
|
| Tax Rate Equivalent | 0.0000 | 0.0338 | 0.0650 | 0.0860 | 0.0994 | 0.0672 |
|
| Tax Rate Equivalent Group weighted average | 0.0253 | 0.0276 | 0.0461 | 0.0687 | 0.0841 | 0.0646 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2009 | 2009 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $12,824,069,228 | 12,790,564,484 | 10,490,633,216 | 10,204,701,699 | 9,878,929,640 | 7,585,427,875 |
|
| Tax Rate | 0.4560 | 0.4560 | 0.5300 | 0.5300 | 0.5300 | 0.5300 |
|
| Tax Rate Group weighted average | 0.4634 | 0.5062 | 0.5294 | 0.5409 | 0.5144 | 0.5264 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 100.07 | 99.84 | 81.72 | 86.00 | 89.65 | 92.46 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.57 | 99.45 | 91.72 | 89.44 | 92.87 | 96.08 |
|
| 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 | $12,815,098,659 | 12,811,062,183 | 12,837,289,790 | 11,865,932,208 | 11,019,441,874 | 8,204,010,248 |
|
| EffectiveTax Rate | 0.4563 | 0.4553 | 0.4331 | 0.4558 | 0.4751 | 0.4900 |
|
| Group weighted average Effective Tax Rate | 0.4706 | 0.5034 | 0.4855 | 0.4837 | 0.4778 | 0.5058 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 0.0000 | 97.7900 | 97.3800 | 97.2700 | 97.0100 | 96.4800 |
|
| Percent Collected Group weighted average | 98.26 | 97.13 | 96.96 | 97.18 | 97.27 | 97.14 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 0.00 | 99.36 | 99.46 | 99.39 | 99.00 | 98.71 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.98 | 98.26 | 98.25 | 98.55 | 98.50 | 98.50 |
|
| 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 | 0.00 | 81.83 | 80.63 | 80.94 | 81.58 | 81.09 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.23 | 83.85 | 83.77 | 84.71 | 85.07 | 84.65 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 0 | 5,576,376 | 6,374,775 | 6,514,949 | 6,460,294 | 5,708,713 |
|
| Tax Rate Equivalent | 0.0000 | 0.0436 | 0.0608 | 0.0638 | 0.0654 | 0.0753 |
|
| 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 |
| Aa1 | Aa3 | Aa3 | Aa3 | Aa3 |
|
| S & P |
| 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 | $0 | 3,580,926 | 4,811,017 | 6,696,434 | 8,504,890 | 10,303,943 |
|
| General Government GO Debt | 0 | 18,709,074 | 21,808,983 | 24,443,566 | 27,095,110 | 29,701,057 |
|
| Total General Obligation Debt | 0 | 22,290,000 | 26,620,000 | 31,140,000 | 35,600,000 | 40,005,000 |
|
| Per Capita | $0 | 107 | 147 | 172 | 205 | 229 |
|
| 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% | 0.1740% | 0.2074% | 0.2624% | 0.3231% | 0.4876% |
|
| 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 2,148,057 | 2,526,931 | 2,956,236 | 3,443,616 | 3,923,354 |
|
| --General Government | 0 | 9,716,781 | 13,406,475 | 15,250,738 | 17,180,692 | 14,385,055 |
|
| Total* | $0 | 11,864,838 | 15,933,406 | 18,206,974 | 20,624,308 | 18,308,410 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 187,373,796 | 174,026,447 | 187,944,696 | 226,439,337 | 310,046,193 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 208,291 | 207,779 | 181,481 | 181,453 | 173,910 | 174,422 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets |
| 503,525,985 | 505,138,534 | 499,753,350 | 500,737,198 | 503,768,290 |
| 1.5B | SUMMARY | Governmental Activities Liabilities |
| 80,797,692 | 79,281,299 | 72,003,603 | 69,892,049 | 80,525,630 |
| 3.5A |
| Business Type Activities Assets |
| 979,417,997 | 897,819,586 | 865,462,025 | 846,179,736 | 877,238,429 |
| 3.5B |
| Business Type Activities Liabilties |
| 243,631,817 | 223,912,980 | 235,234,013 | 264,339,423 | 345,854,181 |
| 6.5A |
| Fiduciary Funds Assets |
| 3,602,926 | 7,462,954 | 7,690,550 | 8,029,606 | 7,427,455 |
| 6.5B |
| Fiduciary Funds Liabilties |
| 19,953 | 38,461 | 45,056 | 35,764 | 5,732 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy |
| 57,126,776 | 53,901,099 | 52,738,807 | 57,013,310 | 39,855,572 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
| 127,009 | 86,981 | 81,923 | 77,392 | 78,384 |
| 12.0 | REVENUES | Prior Years' Levy Collections |
| 1,120,016 | 1,253,509 | 1,624,599 | 1,162,005 | 1,341,604 |
| 13.0 |
| Penalties and Interest |
| 326,156 | 311,424 | 320,347 | 335,205 | 331,653 |
| 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 |
| 17,552,283 | 14,321,484 | 12,842,160 | 11,911,341 | 9,282,295 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) |
| 6,134,951 | 5,994,000 | 6,560,544 | 6,540,541 | 4,939,352 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) |
| 6,568,885 | 5,924,842 | 6,501,227 | 6,486,505 | 4,903,012 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) |
| 533,762 | 3,387,717 | 5,755,330 | 5,550,260 | 4,332,790 |
| 19.0 |
| Privilege Licenses |
| 983,146 | 1,013,929 | 984,727 | 920,196 | 815,157 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses |
| 630,853 | 666,425 | 665,525 | 650,953 | 560,811 |
| 21.0 |
| Vehicle Tax for Public Transportation |
| 649,160 | 432,465 |
|
|
|
| 22.0 |
| Other Licenses |
| 372,226 | 380,944 | 491,902 | 1,243,013 | 1,918,758 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
| 361,922 | 794,934 | 728,855 |
| 26.0 |
| Gross Short Term lease and Rental Tax |
| 477,886 | 441,381 | 416,176 | 391,124 | 373,114 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
| 113,045 | 580,771 | 159,967 | 16,697 | 38,725 |
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
| 2,153,766 | 221,101 | 226,747 | 162,007 | 430,844 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
| 6,057,460 | 8,581,851 | 4,045,634 | 4,545,958 | 2,384,336 |
| 33.0 |
| Environmental Protection |
| 575,597 |
|
| 118,003 | 27,292 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
| 2,545,261 | 1,533,868 | 1,976,860 | 1,564,318 | 1,715,055 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
| 215,509 |
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
| 99,835 | 23,928 | 27,239 | 15,960 | 14,058 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
| 160,259 | 97,927 | 111,347 | 262,765 | 36,526 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
| 1,138,897 | 560,102 | 269,666 | 221,644 |
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
| 1,060,306 |
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
| 640,513 |
|
|
|
|
| 44.0 |
| Utility Franchise Tax |
| 9,394,679 | 9,196,488 | 8,072,069 | 6,554,283 | 5,602,548 |
| 45.0 |
| Beer and Wine Tax |
| 295,870 | 814,901 | 801,099 | 788,290 | 578,491 |
| 46.0 |
| Powell Bill |
| 5,158,654 | 5,270,237 | 5,697,369 | 5,108,262 | 3,947,889 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
| 66,002 | 75,722 | 62,681 | 31,668 | 28,092 |
| 51.0 |
| General Government |
| 23,660 |
|
|
|
|
| 52.0 |
| Public Safety |
| 125,637 | 247,244 | 448,831 | 335,873 | 191,781 |
| 53.0 |
| Transportation - Streets |
| 11,087 |
|
| 91,841 | -20,664 |
| 54.0 |
| Transportation - All Other |
| 1,335,359 | 1,120,811 | 1,260,814 | 1,478,192 | 940,116 |
| 55.0 |
| Environmental Protection |
| 71,540 | 205,997 | 1,351,567 | 62,083 | 51,696 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
| 5,500 | 30,913 | 480 | 13,433 | 665,973 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
| 1,976,168 | 563,067 | 132,128 | 1,844,198 | 575,208 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
| 92,977 | 103,549 | 12,295 |
|
|
| 63.0 | REVENUES | Public Safety |
| 866,725 | 611,440 | 712,988 | 736,006 | 1,187,526 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
| 5,497 | 3,551 | 284,398 |
|
| 66.0 |
| Environmental Protection |
| 335,721 | 290,896 | 39,600 |
|
|
| 67.0 |
| Economic and Physical Development |
|
|
| 100,000 |
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
| 3,385,172 | 2,845,184 | 2,740,356 | 2,751,196 | 3,054,710 |
| 71.0 | PERMITS | Building Permits |
| 899,441 | 933,369 | 818,422 | 1,203,578 | 1,553,969 |
| 72.0 | & FEES | Inspection Fees |
| 770,229 | 763,851 | 791,686 | 974,374 | 1,073,416 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
| 154,217 | 122,929 | 132,364 | 174,380 | 214,094 |
| 74.0 | SALES & | Parking Revenues |
| 310,906 | 321,324 | 271,650 | 161,278 | 139,752 |
| 75.0 | SERVICES | Rents and Royalties |
| 500,884 | 452,245 | 476,945 | 464,037 | 453,987 |
| 76.0 |
| Airport |
| 4,562,523 | 3,748,716 | 3,175,588 | 2,821,851 | 2,838,460 |
| 77.0 |
| Fire Protection Charges |
| 430,705 | 488,310 | 328,424 | 264,034 | 255,028 |
| 78.0 |
| Solid Waste |
| 2,262,687 | 2,524,817 | 3,035 | 1,171 |
|
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
| 51,025 | 41,809 | 35,050 | 36,925 | 39,675 |
| 81.0 |
| Recreation Service Revenues |
| 851,624 | 773,217 | 688,886 | 618,036 | 672,782 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
| 826,046 | 783,717 | 757,275 | 785,831 | 815,700 |
| 85.0 |
| Other Sales and Services |
| 1,011,174 | 1,045,274 | 980,106 | 1,442,202 | 1,558,620 |
| 86.0 | UTILITY | Water and Sewer Charges |
| 64,355,514 | 57,525,598 | 55,317,032 | 53,107,856 | 51,508,272 |
| 87.0 | REVENUES | Electric Charges |
| 173,192,801 | 169,451,426 | 166,899,655 | 159,647,302 | 155,773,020 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
| 5,113,112 | 5,712,592 | 5,592,000 | 2,246,098 | 2,202,761 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
| 1,664 | 47,717 | 179,112 | 341,113 | 601,129 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds |
| 4,319,667 | 6,822,997 | 8,780,586 | 9,823,895 | 5,097,310 |
| 91.0 |
| Special Assessments |
| 198,103 | 211,692 | 204,316 | 180,073 | 121,444 |
| 92.0 |
| Private Contributions and Donations |
| 7,268,623 | 6,548,386 | 4,693,129 | 19,686,141 | 7,229,011 |
| 93.0 |
| Sales of Materials and Fixed Assets |
| -104,350 | 105,359 | 182,147 | 61,173 | -243,118 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution |
|
|
|
|
|
|
| 98.0 |
| Other Miscellaneous Revenues |
| 11,880,075 | 8,507,251 | 2,312,147 | 2,433,512 | 657,605 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 211,741,757 |
| 17,225,332 |
| 142,140,000 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 7,149,598 |
| 3,303,940 | 4,537,000 | 3,834,415 |
| 101.0 |
| Other |
| 18,174,557 |
|
| 946,225 | 5,214,803 |
| 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 |
| -301,523 | -6,515 | 203,025 | 337,890 | 592,843 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
| 564,274 | 498,587 | 617,079 | 601,649 | 603,143 |
| 109A | PART 4 | Governing Body - Salaries & Wages |
| 250,581 | 260,030 | 248,647 | 237,902 | 251,074 |
| 109B | GENERAL | Governing Body - Other Direct |
| 485,245 | 271,246 | 418,527 | 421,554 | 416,698 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages |
| 1,407,026 | 1,288,361 | 1,463,597 | 1,347,173 | 1,112,410 |
| 110B |
| Administration - Other Direct |
| 778,762 | 727,497 | 769,624 | 771,806 | 725,563 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
| 24,850 |
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages |
| 915,081 | 927,388 | 914,789 | 802,011 | 732,382 |
| 112B |
| Finance - Other Direct |
| 871,339 | 787,894 | 769,369 | 845,629 | 656,508 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 48,945 | 86,224 |
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
| 444,975 | 385,230 | 339,873 | 331,249 | 274,607 |
| 114B |
| Legal - Other Direct |
| 708,934 | 444,012 | 403,734 | 478,443 | 653,643 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
| 594,107 | 607,605 | 535,418 | 493,490 | 413,596 |
| 115B |
| Public Buildings - Other Direct |
| 1,049,364 | 1,152,839 | 1,181,567 | 1,394,605 | 1,271,320 |
| 115C |
| Public Buildings - Construction |
|
| 22,105 |
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
| 62,758 |
| 33,875 | 35,595 |
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
| 1,285,962 | 1,207,138 | 875,285 | 834,257 | 705,070 |
| 117B |
| Central Services - Other Direct |
| 1,490,773 | 1,787,013 | 1,663,208 | 1,010,993 | 1,145,980 |
| 117C |
| Central Services - Construction |
| 78,386 | 66,137 |
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
| 65,495 | 225,590 | 96,244 | 121,945 | 226,710 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
| 245,287 |
| 118B |
| Gen. Govt. All Other - Other Direct |
| 8,629,059 | 6,596,260 | 7,128,109 | 8,308,466 | 3,611,569 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
| 143,240 |
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
| 148,948 |
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages |
| 25,039,305 | 24,029,524 | 22,634,172 | 22,444,704 | 20,452,331 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct |
| 15,686,425 | 12,120,309 | 12,140,493 | 12,251,622 | 10,664,283 |
| 119C |
| Police & Comm - Traffic Control - Construction |
| 18,943 |
|
|
| 10,007 |
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E |
| 2,774,008 | 2,830,841 | 3,564,276 | 1,172,295 | 1,066,998 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
| 40,713 | 37,136 |
|
|
| 120B |
| Emergency Communications - Other Direct |
|
| 504,421 | 540,880 | 604,769 | 504,203 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
| 296,544 | 6,650 |
| 27,415 |
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
| 660,884 |
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
| 289,830 |
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages |
| 14,035,201 | 13,567,284 | 12,438,924 | 11,860,925 | 10,842,244 |
| 122B |
| Fire - Other Direct |
| 7,471,268 | 6,913,362 | 6,876,775 | 6,653,337 | 6,114,476 |
| 122C |
| Fire - Construction |
|
| 3,000 | 1,708,768 | 537,346 | 2,097,293 |
| 122D |
| Fire - Purchase of P,P&E |
| 1,164,769 | 1,392,288 | 655,478 | 1,515,617 | 1,173,738 |
| 123A |
| Inspectors - Salaries & Wages |
| 1,677,971 | 1,748,030 | 1,775,509 | 1,706,802 | 1,528,202 |
| 123B |
| Inspectors - Other Direct |
| 817,700 | 970,139 | 868,404 | 818,320 | 728,107 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
| 42,087 | 43,663 |
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
| 1,857,408 | 1,952,856 | 1,856,292 | 1,761,936 | 1,552,425 |
| 127B | TATION | Traffic Engineering - Other Direct |
| 2,216,475 | 1,384,913 | 3,826,779 | 3,301,777 | 3,069,791 |
| 127C |
| Traffic Engineering - Construction |
| 11,226 | 22,236 | 11,893 | 8,886 | 14,980 |
| 127D |
| Traffic Engineering - Purchase of P,P&E |
| 8,777 | 69,025 | 36,736 | 34,771 | 31,517 |
| 128A |
| Streets and Highways - Salaries & Wages |
| 1,357,654 | 1,458,136 | 1,316,156 | 1,293,953 | 1,000,973 |
| 128B |
| Streets and Highways - Other Direct |
| 1,653,651 | 1,690,375 | 1,719,038 | 1,645,603 | 1,684,198 |
| 128C |
| Streets and Highways - Construction |
| 1,320,547 | 697,174 | 1,115,475 | 1,811,798 | 3,077,498 |
| 128D |
| Streets and Highways - Purchase of P,P&E |
| 234,068 | 439,364 | 181,509 | 103,449 | 361,576 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct |
| 54,471 | 78,748 | 66,405 | 107,464 | 71,669 |
| 130C |
| Powell Bill - Construction |
| 1,699,673 | 2,804,917 | 2,857,167 | 3,272,012 | 1,253,821 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
| 285,716 | 206,508 | 198,083 | 190,545 | 189,510 |
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
| 2,014,355 | 1,661,555 | 1,544,092 | 1,789,299 | 1,726,495 |
| 132B |
| Mass Transit - City - Other Direct |
| 2,856,141 | 3,161,978 | 2,933,256 | 2,507,426 | 2,335,723 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
| 1,835,441 | 760,403 | 2,303,481 | 159,865 | 148,251 |
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
| 304,785 | 301,527 | 276,644 | 484,506 | 422,394 |
| 134B |
| Airport - Other Direct |
| 1,768,401 | 1,677,328 | 1,565,358 | 1,608,875 | 1,415,185 |
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
| 5,221,510 | 6,880,950 | 1,123,834 | 4,123,195 | 920,365 |
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
| 3,117,294 | 3,377,723 | 3,044,463 | 2,713,615 | 2,491,097 |
| 136B | MENTAL | Solid Waste - Other Direct |
| 6,134,096 | 5,995,131 | 7,498,217 | 6,049,094 | 5,220,199 |
| 136C | PROTECTION | Solid Waste - Construction |
| 69,371 | 38 |
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 567,384 | 1,380,514 | 2,774,295 | 1,321,997 | 832,882 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
| 982 |
|
| 1,546 | 439 |
| 137C |
| Drainage & Watershed - Construction |
| 902,283 | 38,390 | 116,689 | 184,288 | 421,596 |
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
| 73,007 | 76,884 | 92,543 | 90,375 | 111,512 |
| 138B |
| Cemeteries - Other Direct |
| 45,225 | 63,928 | 52,182 | 76,109 | 88,115 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
| 92,357 | 11,769 |
| 52,739 | 103,540 |
| 139C |
| Environ. All Other - Construction |
|
| 5,984 |
| 262,182 | 1,156,918 |
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
| 378,905 | 400,172 | 353,144 | 238,480 | 291,273 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct |
| 270,399 | 354,509 | 340,332 | 227,500 | 191,479 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
| 2,302 | 1,290 |
| 141B |
| Economic Development - Other Direct |
| 280,519 | 140,897 | 106,315 | 317,259 | 156,425 |
| 141C |
| Economic Development - Construction |
| 391,204 | 120,288 | 204,582 | 468,662 | 998,467 |
| 141D |
| Economic Development - Purchase of P,P&E |
| 316,490 | 198,253 |
| 57 |
|
| 142A |
| Community Development - Salaries & Wages |
| 431,778 | 398,066 | 369,724 | 467,877 | 460,316 |
| 142B |
| Community Development - Other Direct |
| 3,125,438 | 2,460,204 | 2,294,194 | 2,827,148 | 1,906,881 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
| 18,184 |
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
|
|
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
| 165,102 | 165,057 | 150,840 | 143,510 | 168,917 |
| 152B |
| Human Serv. All Other - Other Direct |
| 62,603 | 58,799 | 74,270 | 80,352 | 89,802 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages |
| 4,644,597 | 4,828,563 | 4,677,685 | 4,503,325 | 4,296,648 |
| 153B | RECREATION | Recreation & Parks - Other Direct |
| 6,451,084 | 6,102,148 | 5,307,069 | 4,862,598 | 4,566,015 |
| 153C |
| Recreation & Parks - Construction |
| 1,149,284 | 284,663 | 769,304 | 5,885,760 | 2,748,755 |
| 153D |
| Recreation & Parks - Purchase of P,P&E |
| 305,438 | 135,355 | 589,934 | 1,790,192 | 1,072,442 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
| 5,998 |
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 30,244 |
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages |
| 14,855,472 | 14,333,544 | 13,307,945 | 12,750,494 | 12,088,624 |
| 158B |
| Water & Sewer - Other Direct |
| 158,993,886 | 33,574,879 | 25,857,101 | 21,322,461 | 17,939,902 |
| 158C |
| Water & Sewer - Construction |
| 16,399,039 | 3,465,686 | 15,334,485 | 1,193,017 | 10,012,377 |
| 158D |
| Water & Sewer - Purchase of P,P&E |
| 15,146,009 | 16,190,062 | 9,879,977 | 14,152,675 | 8,497,093 |
| 159A |
| Electric Power - Salaries & Wages |
| 14,145,855 | 13,942,525 | 13,370,128 | 12,874,971 | 11,859,877 |
| 159B |
| Electric Power - Other Direct |
| 133,557,495 | 113,729,634 | 70,641,752 | 28,778,861 | 216,176,574 |
| 159C |
| Electric Power - Construction |
|
|
|
| 1 | 1,222,478 |
| 159D |
| Electric Power - Purchase of P,P&E |
| 17,393,795 | 20,543,419 | 16,680,717 | 19,128,119 | 14,313,093 |
| 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 |
| 968,504 | 1,116,190 | 818,113 | 739,242 | 719,476 |
| 161.1B |
| Storm Water - Other Direct |
| 1,600,353 | 2,337,443 | 1,535,404 | 1,159,625 | 1,305,310 |
| 161.1C |
| Storm Water - Construction |
| 865,174 | 827,766 | 4,092 | 2,765 | 209,509 |
| 161.1D |
| Storm Water - Purchase of P,P&E |
| 35,755 | 562,798 | 137,488 | 336,723 | 277,312 |
| 161B | DEBT | Water & Sewer - Interest & Fees |
| 6,618,794 | 7,334,834 | 5,430,068 | 5,242,669 | 4,847,993 |
| 161D | SERVICE | Water & Sewer - Principal |
| 9,952,552 | 6,433,130 | 4,786,680 | 4,825,630 | 4,965,346 |
| 162B |
| Electric - Interest & Fees |
| 983,829 | 1,391,834 | 1,821,290 | 4,515,105 | 4,491,732 |
| 162D |
| Electric - Principal |
| 1,807,213 | 7,886,635 | 51,113,085 | 78,389,370 | 35,401,220 |
| 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 |
| 1,673,634 | 1,971,921 | 2,099,751 | 2,743,922 | 2,978,113 |
| 166D |
| All Other - Principal |
| 9,290,940 | 8,555,136 | 8,712,809 | 9,189,156 | 8,478,143 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
| 58,920 | 94,216 | 85,164 | 127,668 | 153,820 |
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
| 534,601 | 491,541 | 465,370 | 344,100 | 301,567 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
| 511,937 | 444,528 | 379,324 | 385,957 | 418,762 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
| AuthorityCountyMunicipality |
| 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 |
|
| County | County | County | County |
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
| 112, 141 | 112, 141 | 112 | 112141 | 112, 141 |
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
| 632,473 | 643,612 | 642,685 | 541,948 | 542,190 |
| 175A |
| Highways (Payments to State) - Recipient |
|
| State | State | State | State |
| 175B |
| Highways (Payments to State) - Item No. |
| 127 | 127 | 127 | 128 | 127 |
| 175C |
| Highways (Payments to State) - Amount |
| 274,205 | 156,301 | 20,903 | 58,350 | 245 |
| 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 | . | 53,182,187.00 | 49,240,320.00 | 47,992,883.00 | 46,539,585.00 | 36,066,230.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | . | 5,236,219.00 | 6,109,557.00 | 6,223,647.00 | 5,994,597.00 | 5,244,858.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | . | 340,157.00 | 265,218.00 | 291,302.00 | 465,697.00 | 463,855.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles |
| 951,472 | 1,183,560 | 1,186,421 | 1,103,993 | 991,662 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 0.00 | 97.79 | 97.38 | 97.27 | 97.01 | 96.48 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 0.00 | 99.36 | 99.46 | 99.39 | 99.00 | 98.71 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 0.00 | 81.83 | 80.63 | 80.94 | 81.58 | 81.09 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
| 2,198,653 | 1,401,060 | 8,373,644 | 6,210,864 | 13,966,905 |
| 189C | INVEST | Cash On Hand & in Bank - All Other |
| 271,447,843 | 228,771,049 | 205,082,449 | 173,113,948 | 142,115,334 |
| 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 |
| 678,511,432 | 414,157,717 | 417,581,713 | 402,907,347 | 495,394,509 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
| 8,759,246 |
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
| 24,460,193 | 25,548,632 | 26,543,973 | 20,837,386 | 20,509,171 |
| 194D |
| Amount - Net Revenues |
| 645,291,993 | 388,609,085 | 391,037,740 | 382,069,961 | 474,885,338 |
|
| Calculated amount |
| 645,291,993 | 388,609,085 | 391,037,740 | 382,069,961 | 474,885,338 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures |
| 581,879,592 | 414,935,987 | 401,471,740 | 373,554,917 | 492,066,799 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
| 8,600,308 |
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
| 24,460,193 | 25,548,632 | 26,543,973 | 20,837,386 | 20,509,171 |
| 195D |
| Amount - Net Expenditures |
| 548,819,091 | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 |
|
| Calculated amount |
| 548,819,091 | 389,387,355 | 374,927,767 | 352,717,531 | 471,557,628 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 913,910 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 131,360 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
| 8,967 | 8,901 | 9,262,663 | 9,056,000 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
| 9,694 | 9,252 | 8,769,000 | 9,152,000 |
|
| 403A |
| Total amount billed in units - Water |
| 7,843 | 6,519 | 7,894,590 | 7,911,000 |
|
| 403B |
| Total amount billed in units - Sewer |
| 5,578 | 5,431 | 6,014,627 | 5,849,000 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
| 4,030 | 3,930 | 4,008,897 | 4,267,000 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 1,764,410 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 1,026,140 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 913,910 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 517,280 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 424,000 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 72,190 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
| 27,924,042 | 21,028,151 | 24,818,232 | 23,282,758 |
|
| 408A |
| Dollars related to 403A above |
| 33,702,509 | 27,347,921 | 28,099,416 | 26,233,406 |
|
| 408B |
| Dollars related to 403B above |
| 16,515,977 | 15,023,709 | 14,698,343 | 15,191,316 |
|
| 409A |
| Dollars related to 404A above |
| 21,052,886 | 18,316,530 | 16,764,877 | 17,365,361 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 5,294,540 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 4,259,406 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 3,556,187 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 2,472,866 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 784,881 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 221,495 |
|
| 412B |
| Dollars related to 407B above |
| 75,456 | 73,879 | 72,385 |
|
|
| 421A |
| Number of residential accounts billed - Water |
| 72,062 | 62,480 | 60,517 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
| 6,357 | 5,912 | 12,248 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
| 5,242 | 4,902 | 11,672 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer |
| 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Dena Dail |
|
|
| 951.0 |
| Title | Deputy Finance Officer |
|
|
| 952.0 |
| Date |
|
|
|
|
|
|
| 953.0 |
| Contact | Dena Dail |
|
|
| 954.0 |
| Title | Deputy Finance Officer |
|
|
| 955.0 |
| Phone | 910-433-1677 |
|
|
|
|
|
| 956.0 |
| Fax | 910-433-1680 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|