Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $13,051,612 | 12,609,274 | 12,409,972 | 11,935,226 | 11,055,867 | 10,702,890 |
|
| Utility | 13,587,428 | 13,473,834 | 14,828,963 | 13,353,501 | 11,777,788 | 11,112,544 |
|
| Sales Tax | 5,615,126 | 6,111,961 | 6,071,408 | 5,724,056 | 5,620,443 | 5,370,194 |
|
| Sales & Services | 3,343,597 | 3,212,781 | 3,044,035 | 3,037,130 | 3,085,773 | 2,951,565 |
|
| Intergovernmental | 5,602,248 | 5,320,929 | 6,633,662 | 4,967,566 | 5,136,310 | 5,195,714 |
|
| Debt Proceeds | 4,500,000 | 3,737,606 | 5,604,335 | 705,100 | 5,965,000 | 1,510,262 |
|
| Other Miscellaneous | 2,969,413 | 3,317,156 | 3,815,981 | 3,167,039 | 2,531,970 | 1,935,056 |
|
| Total | $48,669,424 | 47,783,541 | 52,408,356 | 42,889,618 | 45,173,151 | 38,778,225 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $10,158,667 | 10,055,528 | 11,045,892 | 8,398,202 | 8,403,935 | 8,184,864 |
|
| Debt Service | 7,106,536 | 7,276,670 | 6,875,952 | 7,093,281 | 6,974,479 | 5,395,792 |
|
| Transportation | 2,663,689 | 3,403,367 | 2,887,426 | 3,860,971 | 3,173,859 | 3,113,318 |
|
| General Government | 2,992,379 | 2,209,875 | 2,067,359 | 2,615,774 | 1,991,643 | 2,235,038 |
|
| Public Safety | 14,611,706 | 13,535,802 | 13,267,287 | 13,149,828 | 12,583,796 | 11,194,275 |
|
| Other | 14,621,455 | 13,219,288 | 11,704,339 | 11,203,743 | 9,146,352 | 7,888,957 |
|
| Total | $52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 | 42,274,064 | 38,012,244 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $23,841,898 | 22,455,895 | 20,895,370 | 20,584,312 | 19,906,603 | 18,700,014 |
|
| Capital Outlay | 5,968,472 | 4,901,057 | 6,658,934 | 6,131,908 | 4,154,786 | 2,932,091 |
|
| Other Operating + Debt Service | 22,344,062 | 22,343,578 | 20,293,951 | 19,605,579 | 18,212,675 | 16,380,139 |
|
| Total | $52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 | 42,274,064 | 38,012,244 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $347 | 338 | 332 | 313 | 287 | 278 |
|
| Utility | 361 | 361 | 397 | 350 | 306 | 288 |
|
| Sales Tax | 148 | 164 | 162 | 149 | 146 | 140 |
|
| Sales & Services | 89 | 86 | 81 | 80 | 80 | 77 |
|
| Intergovernmental | 149 | 142 | 177 | 130 | 133 | 135 |
|
| Debt Proceeds | 119 | 100 | 150 | 18 | 155 | 39 |
|
| Other Miscellaneous | 79 | 89 | 102 | 83 | 66 | 50 |
|
| Total | $1,292 | 1,280 | 1,401 | 1,123 | 1,173 | 1,007 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $270 | 269 | 295 | 220 | 218 | 212 |
|
| Debt Service | 189 | 195 | 184 | 186 | 181 | 140 |
|
| Transportation | 71 | 91 | 77 | 101 | 82 | 81 |
|
| General Government | 79 | 60 | 56 | 69 | 53 | 58 |
|
| Public Safety | 388 | 362 | 355 | 344 | 327 | 291 |
|
| Other | 388 | 354 | 313 | 293 | 237 | 205 |
|
| Total | $1,385 | 1,331 | 1,280 | 1,213 | 1,098 | 987 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $633 | 601 | 559 | 539 | 517 | 485 |
|
| Capital Outlay | 158 | 131 | 178 | 161 | 108 | 76 |
|
| Other Operating | 594 | 599 | 543 | 513 | 473 | 426 |
|
| Total | $1,385 | 1,331 | 1,280 | 1,213 | 1,098 | 987 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 41 | 38 | 34 | 32 | 32 | 30 |
|
| Average Population In Group | 19,477 | 20,391 | 20,926 | 20,968 | 20,289 | 20,607 |
|
| City of Goldsboro Population | 37,661 | 37,341 | 37,396 | 38,186 | 38,517 | 38,522 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 408 | 403 | 387 | 370 | 362 | 348 |
|
| Utility | 280 | 312 | 308 | 307 | 290 | 277 |
|
| Sales Tax | 135 | 158 | 158 | 150 | 144 | 135 |
|
| Sales & Services | 65 | 72 | 64 | 62 | 58 | 56 |
|
| Intergovernmental | 150 | 154 | 143 | 153 | 156 | 150 |
|
| Debt Proceeds | 180 | 248 | 156 | 73 | 149 | 117 |
|
| Other Miscellaneous | 98 | 126 | 151 | 122 | 112 | 81 |
|
| Total | 1,316 | 1,473 | 1,367 | 1,237 | 1,271 | 1,164 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 292 | 270 | 291 | 263 | 266 | 257 |
|
| Debt Service | 140 | 137 | 126 | 136 | 127 | 128 |
|
| Transportation | 145 | 128 | 125 | 129 | 127 | 114 |
|
| General Government | 145 | 230 | 140 | 145 | 144 | 136 |
|
| Public Safety | 325 | 327 | 320 | 313 | 305 | 291 |
|
| Other | 234 | 252 | 260 | 228 | 222 | 212 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 448 | 455 | 445 | 434 | 425 | 405 |
|
| Capital Outlay | 261 | 292 | 247 | 214 | 242 | 199 |
|
| Other Operating | 572 | 597 | 570 | 566 | 524 | 534 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $29,000,621 | 28,322,096 | 28,043,964 | 26,541,164 | 25,990,216 | 24,383,544 |
| General Fund expenditures | 35,392,238 | 28,669,184 | 27,441,010 | 27,270,050 | 25,864,381 | 24,010,666 |
| Operating transfers in | 421,559 | - | - | - | 158,003 | - |
| Operating transfers out | - | - | - | 60,000 | 268,446 | - |
| Capital leases and installment purchase proceeds | 4,500,000 | 237,606 | - | - | 268,446 | 283,063 |
| Other items | - | - | - | 705,100 | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (1,470,058) | (109,482) | 602,954 | (83,786) | 283,838 | 655,941 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $5,961,879 | 6,771,263 | 9,158,083 | 8,557,917 | 8,101,967 | 7,960,971 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 19.30 | 23.82 | 33.37 | 31.31 | 31.32 | 33.55 |
|
| Group weighted average FBA % | 41.08 | 43.40 | 40.44 | 38.05 | 37.21 | 36.30 |
|
| State weighted average Non-Electric Group | 37.77 | 36.63 | 37.38 | 37.38 | 36.82 | 36.42 |
|
| 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, Hospital |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $6,505,373 | 7,208,467 | 8,768,855 | 5,375,910 | 4,698,588 | 4,045,972 |
|
| Quick ratio | 2.06 | 2.02 | 2.40 | 1.80 | 1.73 | 1.73 |
|
| Net income | (184,358) | 740,227 | 3,474,241 | 1,553,742 | 678,115 | (211,644) |
|
| Cashflow from operations | 3,335,876 | 5,395,608 | 6,472,981 | 6,357,470 | 6,823,286 | 3,263,867 |
|
| Depreciation & Amortization Expense | 3,256,422 | 3,255,491 | 3,082,506 | 3,048,807 | 3,055,322 | 2,790,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 37,661 | 37,341 | 37,396 | 38,186 | 38,517 | 38,522 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $24,872,138 | 29,310,310 | 29,995,366 | 26,064,674 | 28,480,349 | 17,467,880 |
|
| Investment Earnings | 437,615 | 1,208,717 | 1,591,821 | 1,143,860 | 592,680 | 278,713 |
|
| Tax Rate Equivalent | 0.0219 | 0.0622 | 0.0831 | 0.0623 | 0.0329 | 0.0152 |
|
| Tax Rate Equivalent Group weighted average | 0.0262 | 0.0393 | 0.0523 | 0.0385 | 0.0208 | 0.0095 |
|
| 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 | $1,996,753,456 | 1,942,808,874 | 1,916,532,140 | 1,835,686,620 | 1,800,186,719 | 1,838,634,691 |
|
| Tax Rate | 0.6500 | 0.6500 | 0.6500 | 0.6500 | 0.6000 | 0.6200 |
|
| Tax Rate Group weighted average | 0.4335 | 0.4564 | 0.4754 | 0.4663 | 0.4680 | 0.4734 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 82.81 | 87.95 | 90.83 | 94.52 | 98.22 | 99.87 |
|
| Assessment -to-Sales Ratio Group weighted average | 92.44 | 89.99 | 90.63 | 93.35 | 94.44 | 95.74 |
|
| 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 | $2,411,246,777 | 2,208,992,466 | 2,110,021,072 | 1,942,114,494 | 1,832,810,750 | 1,841,028,027 |
|
| EffectiveTax Rate | 0.5383 | 0.5717 | 0.5904 | 0.6144 | 0.5893 | 0.6192 |
|
| Group weighted average Effective Tax Rate | 0.4007 | 0.4107 | 0.4309 | 0.4353 | 0.4419 | 0.4533 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 95.11 | 95.32 | 95.09 | 95.03 | 95.20 | 94.79 |
|
| Percent Collected Group weighted average | 97.32 | 97.39 | 97.23 | 97.48 | 97.36 | 96.78 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 97.22 | 97.69 | 97.88 | 97.58 | 97.77 | 97.09 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.92 | 98.34 | 98.30 | 98.54 | 98.42 | 97.92 |
|
| 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 | 77.66 | 77.30 | 73.27 | 74.71 | 75.22 | 75.82 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.27 | 87.09 | 86.15 | 87.32 | 86.80 | 87.01 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 316,285 | 602,721 | 610,718 | 596,079 | 527,688 | 559,720 |
|
| Tax Rate Equivalent | 0.0158 | 0.0310 | 0.0319 | 0.0325 | 0.0293 | 0.0304 |
|
| Dominant County: Wayne |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A1 | A1 | A1 | A1 | A1 | A1 |
|
| S & P | AA- | AA- | A+ | A+ | A+ | A+ |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $17,134,489 | 19,207,077 | 21,324,948 | 23,448,378 | 25,598,441 | 22,776,734 |
|
| General Government GO Debt | 5,620,511 | 6,062,923 | 2,835,052 | 3,121,622 | 3,411,559 | 2,113,266 |
|
| Total General Obligation Debt | 22,755,000 | 25,270,000 | 24,160,000 | 26,570,000 | 29,010,000 | 24,890,000 |
|
| Per Capita | $604 | 677 | 646 | 696 | 753 | 646 |
|
| Total Per Capita for the Population Group | 221 | 247 | 243 | 283 | 320 | 318 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.9437% | 1.1440% | 1.1450% | 1.3681% | 1.5828% | 1.3520% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2012% | 0.2539% | 0.2706% | 0.3405% | 0.4122% | 0.4305% |
|
| 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 | $16,100,000 | 16,100,000 | 19,600,000 | 19,600,000 | 19,600,000 | 18,565,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $5,686,946 | 1,443,902 | 1,550,857 | 0 | 0 | 0 |
|
| --General Government | 6,556,033 | 7,156,374 | 8,048,442 | 4,663,556 | 5,268,701 | 1,303,694 |
|
| Total* | $12,242,979 | 8,600,275 | 9,599,300 | 4,663,556 | 5,268,701 | 1,303,694 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $12,017,482 | 13,948,380 | 15,879,279 | 17,810,177 | 19,741,075 | 21,666,615 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 37,661 | 37,341 | 37,396 | 38,186 | 38,517 | 38,522 |
|
|
|
|
|
|
|
|
|
| 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 | 78,340,148 | 65,222,247 | 58,222,759 | 52,480,003 | 38,087,951 | 31,194,686 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 20,402,967 | 17,356,581 | 14,166,763 | 11,885,710 | 11,047,443 | 5,465,969 |
| 3.5A | SUMMARY | Business Type Activities Assets | 81,376,246 | 85,557,878 | 88,837,051 | 87,910,036 | 89,902,811 | 88,361,251 |
| 3.5B |
| Business Type Activities Liabilties | 32,303,864 | 36,301,138 | 40,320,538 | 42,867,764 | 46,414,281 | 45,550,836 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
|
|
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
|
|
| 10 | PART 2 | Current collections of unit-wide levy | 12,502,285 | 12,268,670 | 11,819,050 | 11,405,024 | 10,474,578 | 10,193,246 |
| 11 | TAX | Current collection of special tax districts | 68,399 | 71,219 | 71,393 | 72,476 | 74,882 | 75,741 |
| 12 | REVENUES | Prior years' levy collections | 453,783 | 252,500 | 506,876 | 425,928 | 475,675 | 429,012 |
| 13 |
| Penalties and interest | 95,544 | 88,104 | 84,046 | 104,274 | 105,614 | 80,632 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 11,239 |
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 2,361,722 | 2,212,458 | 2,139,564 | 2,182,583 | 2,342,600 | 2,355,367 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 1,264,526 | 1,406,353 | 1,421,924 | 1,251,851 | 1,137,016 | 1,020,874 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 1,254,419 | 1,396,784 | 1,412,817 | 1,244,982 | 1,129,147 | 1,020,874 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 734,459 | 1,096,366 | 1,097,103 | 1,044,640 | 1,011,680 | 973,079 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 251,638 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 267,663 | 271,201 | 259,342 | 257,033 | 257,627 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 377,109 | 356,795 | 284,296 | 270,468 | 275,402 | 247,875 |
| 23 |
| Local occupancy tax | 490,139 | 485,030 | 506,042 | 455,171 | 463,450 | 469,488 |
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 32,413 | 31,244 | 35,451 | 29,740 | 28,895 | 31,366 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
|
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 91,239 | 43,408 | 303,775 | 114,538 | 166,651 | 54,486 |
| 31 |
| Transportation - Streets |
|
|
| 31,412 | 598,609 | 501,020 |
| 32 |
| Transportation - All other |
|
|
| 160,143 | 152,551 | 74,482 |
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development | 429,848 | 426,148 | 519,410 | 35,057 | 28,482 | 24,843 |
| 35 |
| All Other |
|
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
|
|
|
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes | 64,657 | 74,610 | 55,179 | 76,159 | 75,495 |
|
| 40 | INTERGOV | Controlled substance tax |
|
|
| 16,876 | 36,116 | 37,024 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 2,776,936 | 2,122,141 | 1,997,527 | 1,878,513 | 1,843,880 | 1,793,550 |
| 45 |
| Beer and Wine tax | 167,697 | 172,261 | 172,549 | 170,136 | 170,510 | 166,232 |
| 46 |
| Powell Bill | 1,108,216 | 1,241,196 | 1,133,928 | 1,166,680 | 1,177,122 | 1,072,467 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 30,692 | 25,864 | 26,248 | 31,958 | 25,813 | 25,183 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 173,650 | 229,034 | 121,119 |
|
| 7,585 |
| 53 |
| Transportation - Streets | 32,215 |
|
|
|
|
|
| 54 |
| Transportation - All other |
| 43,201 | 78,621 |
|
|
|
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 378,940 | 552,210 | 410,552 | 1,066,993 | 543,998 | 1,071,068 |
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals | 79,674 | 79,674 | 72,951 |
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation |
|
|
|
| 2,700 | 3,150 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
| 91,157 |
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
| 86,446 | 40,893 | 10,770 |
| 64 |
| Transportatin - Streets | 238,484 | 279,576 | 164,272 |
|
|
|
| 65 |
| Transportation - All other |
|
|
|
| 138,977 | 130,225 |
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
| 1,606 | 1,535,157 |
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
| 72,951 | 69,612 | 69,612 |
| 69 |
| Human Services: All Other | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 | 30,000 |
| 70 |
| Culture and recreation |
|
| 12,374 | 29,704 | 34,901 | 32,860 |
| 71 | PERMITS | Building permits | 83,353 | 154,595 | 218,656 | 192,421 | 130,911 | 154,071 |
| 72 | & FEES | Inspection fees | 188,682 | 255,818 | 211,369 | 241,063 | 149,199 | 115,968 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 90,462 | 100,161 | 89,102 | 66,620 | 29,222 | 27,221 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties |
|
|
|
|
|
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste | 2,440,859 | 2,369,056 | 2,276,846 | 2,251,753 | 2,257,166 | 2,126,970 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
| 735 | 8,587 |
| 80 |
| Cemeteries | 158,856 | 115,084 | 107,943 | 76,194 | 82,815 | 69,060 |
| 81 |
| Recreation service revenues | 711,315 | 708,071 | 633,106 | 669,857 | 716,743 | 715,511 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 32,567 | 20,570 | 26,140 | 39,326 | 28,314 | 31,437 |
| 86 | UTILITY | Water and sewer charges | 13,587,428 | 13,471,934 | 14,828,963 | 13,353,501 | 11,777,788 | 11,112,544 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
| 1,900 |
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 437,615 | 1,208,717 | 1,591,821 | 1,143,860 | 592,680 | 278,713 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations |
|
|
|
|
|
|
| 93 |
| Sales of materials and fixed assets | 25,848 | 41,038 | 63,120 | 68,246 | 160,401 | 18,999 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 93,800 | 85,044 | 64,798 | 59,741 | 48,604 | 43,733 |
| 98 |
| Other miscellaneous revenues | 813,930 | 256,294 | 420,591 | 302,793 | 319,802 | 217,965 |
| 99 |
| Proceeds of the sale of bonds and notes |
| 3,500,000 |
|
| 5,965,000 |
|
| 100 |
| Proceeds of capital leases and installment purchases | 4,500,000 | 237,606 | 5,604,335 | 705,100 |
| 1,510,262 |
| 101 |
| Other |
|
|
| 7,407 | 895 | 2,278 |
| 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 | -24,433 | 31,155 | 17,929 | 24,895 | 48,147 | 18,481 |
| 106 |
| Deposits other than utility |
|
| 180 | 13,507 | 11,384 |
|
| 107 |
| Prepaid taxes |
|
|
|
|
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 237,630 | 102,717 | 99,350 | 100,782 | 98,403 | 100,310 |
| 109B | GENERAL | Governing body - All other Direct | 684,767 | 187,566 | 133,819 | 399,103 | 312,418 | 107,158 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
| 7,000 |
| 110A |
| Administration - Salaries | 631,737 | 553,837 | 491,036 | 446,760 | 445,321 | 437,304 |
| 110B |
| Administration - All other Direct | 761,428 | 677,589 | 545,233 | 888,240 | 492,537 | 579,730 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures |
| 28,236 | 145,020 | 175,172 | 72,704 | 332,383 |
| 111A |
| Elections (cost of) - Salaries |
|
|
|
| 657,487 |
|
| 111B |
| Elections (cost of) - All other Direct |
|
|
|
| -448,382 |
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
| 13,526 |
|
| 112A |
| Finance - Salaries | 677,297 | 729,116 | 687,122 | 689,418 |
| 631,799 |
| 112B |
| Finance - All other Direct | -403,166 | -419,778 | -411,939 | -421,848 |
| -273,132 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries |
|
|
|
|
|
|
| 114B |
| Legal - All other Direct |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries | 158,240 | 152,207 | 159,378 | 133,365 | 128,627 | 122,459 |
| 115B |
| Public Buildings - All other Direct | 244,446 | 198,385 | 218,340 | 197,952 | 219,002 | 190,027 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
|
|
| 6,830 |
|
|
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries |
|
|
|
|
|
|
| 117B |
| Central Facilities - All other Direct |
|
|
|
|
|
|
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 118A |
| General Government All Other - Salaries |
|
|
|
|
|
|
| 118B |
| General Government All Other - All other Direct |
|
|
|
|
|
|
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 6,121,177 | 5,755,647 | 5,567,250 | 5,610,181 | 5,496,067 | 5,048,870 |
| 119B | SAFETY | Police and Communications - All other Direct | 1,034,541 | 1,019,266 | 1,042,649 | 960,201 | 787,331 | 720,552 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 76,577 | 47,103 |
| 245,640 | 164,940 | 167,507 |
| 120A |
| Emergency Communications - Salaries |
|
|
|
|
|
|
| 120B |
| Emergency Communications - All other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 121A |
| Emergency Management - Salaries |
|
|
|
|
|
|
| 121B |
| Emergency Management - All other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 122A |
| Fire - Salaries | 4,432,469 | 4,195,475 | 3,908,460 | 3,825,199 | 3,724,048 | 3,503,447 |
| 122B |
| Fire - All other Direct | 556,565 | 311,785 | 304,688 | 387,792 | 390,354 | 329,369 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 28,486 | 10,000 | 377,175 |
|
| 27,442 |
| 123A |
| Inspectors - Salaries | 558,513 | 448,292 | 421,587 | 456,572 | 387,294 | 371,338 |
| 123B |
| Inspectors - All other Direct | 237,566 | 207,724 | 142,560 | 146,491 | 207,636 | 103,882 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
| 11,124 |
|
| 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 | 50,823 | 49,187 | 45,925 | 44,593 | 43,042 | 42,003 |
| 125B |
| Animal Control - All other Direct | 27,801 | 44,545 | 27,272 | 27,826 | 24,797 | 19,850 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries | 1,086,867 | 1,050,468 | 1,008,382 | 990,257 | 962,910 | 897,090 |
| 126B |
| Public Safety All Other - All other Direct | 185,344 | 192,961 | 211,180 | 174,266 | 184,031 | -169,856 |
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
| 8,800 | 79,516 |
| 6,595 |
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 1,652,137 | 1,657,840 | 1,476,121 | 1,318,116 | 1,392,108 | 1,388,603 |
| 128B |
| Streets and Highways - All other Direct | -120,614 | 453,646 | 221,196 |
| 633,116 | 125,385 |
| 128C |
| Streets and Highways - Construction |
|
|
| 966,167 |
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures |
|
| 11,062 | 41,959 | 14,126 | 368,471 |
| 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 | 1,132,166 | 1,291,881 | 1,179,047 | 1,197,376 | 631,324 | 1,080,859 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
| 253,185 |
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - All other Direct |
|
|
| 337,353 | 250,000 | 150,000 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 2,000,562 | 1,871,703 | 1,750,804 | 1,685,768 | 1,653,639 | 1,595,729 |
| 136B | MENTAL | Solid Waste - All other Direct | 846,664 | 756,919 | 739,881 | 696,124 | 659,074 | 585,191 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 178,948 | 107,074 | 165,826 | 149,882 | 142,489 | 39,795 |
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries | 250,351 | 227,224 | 220,549 | 221,889 | 220,036 | 203,081 |
| 138B |
| Cemeteries - All other Direct | 39,715 | 46,246 | 50,425 | 54,377 | 62,849 | 44,961 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
| 26,500 |
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
|
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries | 718,994 | 725,295 | 647,028 | 616,586 | 493,620 | 445,364 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 984,128 | 584,740 | 368,156 | 373,144 | 369,825 | 550,615 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures | 29,528 |
| 193,875 | 184,042 | 11,771 |
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 1,218,427 | 2,086,612 | 2,038,897 |
|
| 215,199 |
| 141C |
| Economic Development - Construction |
| 3,427,208 | 974,861 | 2,591,535 | 1,372,347 |
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries | 359,478 | 340,158 | 285,194 | 256,377 | 239,697 | 229,482 |
| 142B |
| Community Development - All other Direct | 209,022 | 110,911 | 981,192 | 1,464,690 | 765,544 | 1,002,405 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 | 60,000 |
|
| 70,020 | 109,395 | 89,613 |
| 145C |
| Economic and Physical Development - All Other - Construction |
|
|
|
|
|
|
| 145D |
| Economic and Physical Development - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries |
|
|
|
|
|
|
| 146B | SERVICES | Health - All other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries |
|
|
|
|
|
|
| 147B |
| Mental Health - All other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries |
|
|
|
|
|
|
| 148B |
| Social Services - All other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 149B |
| Subsidies Paid: Hospitals - City Owned - All other Direct |
|
|
|
|
|
|
| 150B |
| Subsidies Paid: Hospitals - Private Owned - All other Direct |
|
|
|
|
|
|
| 151A |
| Other Human Services: Legal Aid - Salaries |
|
|
|
|
|
|
| 151B |
| Other Human Services: Legal Aid - All other Direct |
|
|
|
|
|
|
| 151C |
| Other Human Services: Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Other Human Services: Legal Aid - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 152A |
| Human Services - All Other - Salaries |
|
|
|
|
|
|
| 152B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 152C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 153A | CULTURE | Recreation and Parks - Salaries | 1,892,564 | 1,791,129 | 1,641,545 | 1,603,115 | 1,581,555 | 1,508,629 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 864,900 | 688,903 | 859,769 | 828,758 | 905,743 | 812,104 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 279,159 | 17,901 | 600,795 | 90,686 | 274,005 | 286,940 |
| 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 |
|
|
|
| 5,000 | 2,500 |
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct | 174,015 | 174,015 | 174,014 | 192,814 | 183,735 | 177,650 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
| 71,714 | 89,718 | 67,496 |
| 157B |
| Human Services - All Other - All other Direct | 15,000 | 263,250 | 11,528 | 52,222 | 6,310 | 5,703 |
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures | 4,500,000 |
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 3,013,059 | 2,805,600 | 2,485,639 | 2,513,620 | 2,293,031 | 2,107,010 |
| 158B |
| Water and Sewer - All other Direct | 6,269,834 | 5,986,393 | 4,378,733 | 4,284,103 | 4,286,335 | 4,408,396 |
| 158C |
| Water and Sewer - Construction | 61,725 | 468,288 | 3,732,369 | 1,368,272 | 1,642,208 | 1,004,246 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 814,049 | 795,247 | 449,151 | 232,207 | 182,361 | 665,212 |
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 1,278,105 | 1,309,858 | 1,384,650 | 1,650,966 | 1,535,926 | 2,010,597 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 4,106,995 | 4,152,140 | 4,109,015 | 4,035,962 | 4,346,542 | 2,612,475 |
| 162B |
| Electric - Debt Service Interest Payments |
|
|
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments |
|
|
|
|
|
|
| 163B |
| Gas - Debt Service Interest Payments |
|
|
|
|
|
|
| 163D |
| Gas - Debt Service Principal Payments |
|
|
|
|
|
|
| 164B |
| School - Debt Service Interest Payments |
|
|
|
|
|
|
| 164D |
| School - Debt Service Principal Payments |
|
|
|
|
|
|
| 165B |
| Hospital - Debt Service Interest Payments |
|
|
|
|
|
|
| 165D |
| Hospital - Debt Service Principal Payments |
|
|
|
|
|
|
| 166B |
| All Other - Debt Service Interest Payments | 338,011 | 483,920 | 307,088 | 337,845 | 214,985 | 54,275 |
| 166D |
| All Other - Debt Service Principal Payments | 1,383,425 | 1,330,752 | 1,075,199 | 1,068,508 | 877,026 | 718,445 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) |
|
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 214,977 | 203,349 | 201,359 | 201,294 | 200,222 | 126,186 |
| 172B |
| Fringe Benefits Other - (B) |
|
|
|
|
|
|
| 173A |
| Multi-County Library District, County, or Other Municipality Authority |
|
|
|
|
|
|
| 173B | INTERGOV | Multi-County Library District, County, or Other Municipality (Item number) |
|
|
|
|
|
|
| 173C | EXPEND | Multi-County Library District, County, or Other Municipality (Amount) |
|
|
|
|
|
|
| 174A |
| General Governmental Actitivies shared with the County (County) |
|
|
|
|
|
|
| 174B |
| General Governmental Actitivies shared with the County (Item number) |
|
|
|
|
|
|
| 174C |
| General Governmental Actitivies shared with the County (Amount) |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) (State) |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) (Item number) |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) (Amount) |
|
|
|
|
|
|
| 176A |
| Others - Name of Payee #1 |
|
|
|
|
|
|
| 176B |
| Others - 1 (B) |
|
|
|
|
|
|
| 176C |
| Others - 1 (C) |
|
|
|
|
|
|
| 177A |
| Others - Name of Payee #2 |
|
|
|
|
|
|
| 177B |
| Others - 2 (B) |
|
|
|
|
|
|
| 177C |
| Others - 2 (C) |
|
|
|
|
|
|
| 178A |
| Others - Name of Payee #3 |
|
|
|
|
|
|
| 178B |
| Others - 3 (B) |
|
|
|
|
|
|
| 178C |
| Others - 3 (C) |
|
|
|
|
|
|
| 179 | PART 6 | Current Year Levy Excluding Motor Vehicles | 11,729,651 | 11,373,184 | 11,017,957 | 10,663,639 | 9,752,208 | 9,592,914 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,415,448 | 1,498,207 | 1,411,811 | 1,337,464 | 1,250,058 | 1,160,052 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 326,624 | 262,605 | 233,358 | 257,856 | 217,876 | 279,206 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 316,190 | 340,116 | 377,360 | 338,223 | 309,812 | 280,514 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 95.11 | 95.32 | 95.09 | 95.03 | 95.20 | 94.79 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 97.22 | 97.69 | 97.88 | 97.58 | 97.77 | 97.09 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 77.66 | 77.30 | 73.27 | 74.71 | 75.22 | 75.82 |
| 186 |
| Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal |
|
|
|
|
|
|
| 187A |
| Capital Reserve or Available Funds - Schools - July 1, Previous Year |
|
|
|
|
|
|
| 187B |
| Capital Reserve or Available Funds - Schools - June 30, Current Year |
|
|
|
|
|
|
| 188A |
| Capital Reserve or Available Funds - Hospitals - July 1, Previous Year |
|
|
|
|
|
|
| 188B |
| Capital Reserve or Available Funds - Hospitals - June 30, Current Year |
|
|
|
|
|
|
| 189A | PART 7 | Cash on Hand and in Bank, and Securities - Held in Debt Service Fund |
|
|
|
|
|
|
| 189B | CASH & | Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds |
|
|
|
|
|
|
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 24,872,138 | 29,310,310 | 29,995,366 | 26,064,674 | 28,480,349 | 17,467,880 |
| 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 | 49,102,222 | 47,783,541 | 52,408,356 | 42,949,618 | 45,331,154 | 38,778,225 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 421,559 |
|
| 60,000 | 158,003 |
|
| 194D |
| Amounts - Net Revenues per AFIR | 48,680,663 | 47,783,541 | 52,408,356 | 42,889,618 | 45,173,151 | 38,778,225 |
|
| Calculated amount | 48,680,663 | 47,783,541 | 52,408,356 | 42,889,618 | 45,173,151 | 38,778,225 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 52,575,991 | 49,700,530 | 47,848,255 | 46,381,799 | 42,432,067 | 38,012,244 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 421,559 |
|
| 60,000 | 158,003 |
|
| 195D |
| Amounts Net Expenditures per AFIR | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 | 42,274,064 | 38,012,244 |
|
| Calculated amount | 52,154,432 | 49,700,530 | 47,848,255 | 46,321,799 | 42,274,064 | 38,012,244 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Kaye A Scott |
|
|
|
| 951 |
| Title of Official | Finance Officer |
|
|
|
| 952 |
| Date Certified | 12/01/2009 | 12/05/2008 | 12/10/2007 |
|
|
|
| 953 |
| Person to Contact | Kaye A Scott |
|
|
|
| 954 |
| Title of Person to Contact | Finance Officer |
|
|
|
| 955 |
| Telephone Number | 919-580-4354 |
|
|
|
| 956 |
| Facsimile Number | 919-580-4290 |
|
|
|