Municipality Revenues and Expenditures Financial Profile Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $23,356,678 | 22,051,829 | 21,628,919 | 21,296,620 | 21,341,763 | 22,278,600 |
|
| Utility | 19,738,401 | 17,799,545 | 16,892,729 | 16,342,847 | 17,692,999 | 15,072,471 |
|
| Sales Tax | 9,036,935 | 8,671,927 | 7,922,096 | 7,605,395 | 6,975,507 | 6,247,128 |
|
| Sales & Services | 4,976,333 | 4,670,342 | 4,513,733 | 4,126,468 | 3,947,008 | 3,964,688 |
|
| Intergovernmental | 11,310,886 | 10,116,657 | 12,159,784 | 13,183,862 | 10,216,220 | 8,722,375 |
|
| Debt Proceeds | - | - | - | 12,800,000 | 3,173,157 | 6,537,370 |
|
| Other Miscellaneous | 6,915,251 | 7,560,007 | 5,791,868 | 4,178,982 | 3,694,424 | 4,676,211 |
|
| Total | $75,334,484 | 70,870,307 | 68,909,129 | 79,534,174 | 67,041,078 | 67,498,843 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $12,174,605 | 10,349,305 | 13,555,966 | 16,473,181 | 12,930,554 | 15,751,366 |
|
| Debt Service | 5,700,252 | 5,780,230 | 6,735,710 | 10,805,920 | 8,801,544 | 5,990,637 |
|
| Transportation | 8,142,557 | 7,433,065 | 9,089,780 | 11,616,658 | 9,834,705 | 8,674,069 |
|
| General Government | 7,640,151 | 7,198,302 | 7,231,773 | 7,144,980 | 7,615,381 | 7,253,843 |
|
| Public Safety | 18,226,064 | 16,860,505 | 16,365,396 | 16,560,619 | 17,385,603 | 16,256,004 |
|
| Other | 15,092,957 | 14,653,089 | 13,891,483 | 16,215,546 | 14,578,388 | 14,669,155 |
|
| Total | $66,976,586 | 62,274,496 | 66,870,108 | 78,816,904 | 71,146,175 | 68,595,074 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $26,169,759 | 24,900,501 | 24,199,882 | 23,636,414 | 23,992,553 | 22,766,411 |
|
| Capital Outlay | 5,142,751 | 4,300,748 | 9,187,130 | 18,153,142 | 13,315,581 | 16,333,897 |
|
| Other Operating + Debt Service | 35,664,076 | 33,073,247 | 33,483,096 | 37,027,348 | 33,838,041 | 29,494,766 |
|
| Total | $66,976,586 | 62,274,496 | 66,870,108 | 78,816,904 | 71,146,175 | 68,595,074 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $576 | 548 | 554 | 546 | 549 | 577 |
|
| Utility | 487 | 443 | 433 | 419 | 455 | 390 |
|
| Sales Tax | 223 | 215 | 203 | 197 | 179 | 162 |
|
| Sales & Services | 123 | 116 | 116 | 106 | 101 | 103 |
|
| Intergovernmental | 279 | 252 | 312 | 338 | 263 | 226 |
|
| Debt Proceeds | - | - | - | 328 | 82 | 169 |
|
| Other Miscellaneous | 171 | 188 | 148 | 107 | 95 | 121 |
|
| Total | $1,859 | 1,762 | 1,766 | 2,041 | 1,724 | 1,748 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $300 | 257 | 347 | 423 | 332 | 408 |
|
| Debt Service | 141 | 144 | 173 | 277 | 226 | 155 |
|
| Transportation | 201 | 185 | 233 | 298 | 253 | 225 |
|
| General Government | 189 | 180 | 186 | 183 | 196 | 188 |
|
| Public Safety | 450 | 419 | 419 | 425 | 447 | 421 |
|
| Other | 372 | 364 | 356 | 416 | 375 | 380 |
|
| Total | $1,653 | 1,549 | 1,714 | 2,022 | 1,829 | 1,777 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $646 | 619 | 620 | 606 | 617 | 590 |
|
| Capital Outlay | 127 | 107 | 235 | 466 | 342 | 423 |
|
| Other Operating | 880 | 823 | 859 | 950 | 870 | 764 |
|
| Total | $1,653 | 1,549 | 1,714 | 2,022 | 1,829 | 1,777 |
|
|
|
|
|
|
|
|
|
| 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 | 38 | 34 | 32 | 32 | 30 | 29 |
|
| Average Population In Group | 20,391 | 20,926 | 20,968 | 20,289 | 20,607 | 20,737 |
|
| City of Hickory Population | 40,522 | 40,214 | 39,018 | 38,973 | 38,896 | 38,604 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 397 | 387 | 370 | 362 | 348 | 327 |
|
| Utility | 308 | 308 | 307 | 290 | 277 | 253 |
|
| Sales Tax | 158 | 158 | 150 | 144 | 135 | 116 |
|
| Sales & Services | 71 | 64 | 62 | 58 | 56 | 55 |
|
| Intergovernmental | 152 | 143 | 153 | 156 | 150 | 150 |
|
| Debt Proceeds | 244 | 156 | 73 | 149 | 117 | 76 |
|
| Other Miscellaneous | 124 | 151 | 122 | 112 | 81 | 93 |
|
| Total | 1,454 | 1,367 | 1,237 | 1,271 | 1,164 | 1,070 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 267 | 291 | 263 | 266 | 257 | 321 |
|
| Debt Service | 135 | 126 | 136 | 127 | 128 | 121 |
|
| Transportation | 127 | 125 | 129 | 127 | 114 | 102 |
|
| General Government | 226 | 140 | 145 | 144 | 136 | 109 |
|
| Public Safety | 322 | 320 | 313 | 305 | 291 | 267 |
|
| Other | 249 | 260 | 228 | 222 | 212 | 204 |
|
| Total | 1,326 | 1,262 | 1,214 | 1,191 | 1,138 | 1,124 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 449 | 445 | 434 | 425 | 405 | 378 |
|
| Capital Outlay | 288 | 247 | 214 | 242 | 199 | 232 |
|
| Other Operating | 589 | 570 | 566 | 524 | 534 | 514 |
|
| Total | 1,326 | 1,262 | 1,214 | 1,191 | 1,138 | 1,124 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| General Fund revenues | $45,838,312 | 42,129,278 | 40,736,121 | 39,439,332 | 38,547,448 | 38,750,508 |
| General Fund expenditures | 39,505,846 | 37,086,516 | 36,462,094 | 37,945,238 | 37,651,836 | 35,029,300 |
| Operating transfers in | 856,585 | 590,266 | 941,738 | 1,976,475 | 1,069,277 | 970,532 |
| Operating transfers out | 3,230,633 | 3,161,154 | 3,380,299 | 3,124,577 | 3,777,425 | 3,816,182 |
| Capital leases and installment purchase proceeds | - | 194,667 | - | - | - | - |
| Other items | - | - | - | - | 172,513 | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 3,958,418 | 2,666,541 | 1,835,466 | 345,992 | (1,640,023) | 875,558 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $15,352,989 | 12,355,443 | 10,210,631 | 8,378,084 | 8,144,108 | 9,487,550 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 35.92 | 30.85 | 25.63 | 20.40 | 19.66 | 24.42 |
|
| Group weighted average FBA % | 43.40 | 40.44 | 38.05 | 37.21 | 36.30 | 35.49 |
|
| State weighted average Non-Electric Group | 36.47 | 37.14 | 36.51 | 36.90 | 36.42 | 36.42 |
|
| State weighted average FBA % | 36.20 | 36.37 | 36.31 | 36.76 | 36.35 | 36.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Sludge Compost Fund, Transportation, Airport Operation, Recycle, Sanitation |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | ($428,969) | 7,759,442 | 5,818,662 | (461,402) | 6,840,859 | 7,315,456 |
|
| Quick ratio | 2.66 | 2.33 | 1.93 | 2.28 | 2.10 | 1.92 |
|
| Net income | 6,993,591 | 3,238,686 | 2,927,688 | 4,658,211 | 6,451,410 | 3,527,459 |
|
| Cashflow from operations | 7,217,289 | 6,334,908 | 5,071,805 | 6,705,301 | 7,924,301 | 4,987,195 |
|
| Depreciation & Amortization Expense | 3,194,374 | 3,195,904 | 3,122,234 | 3,123,149 | 2,966,586 | 2,832,103 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 40,522 | 40,214 | 39,018 | 38,973 | 38,896 | 38,604 |
|
| 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 | $40,106,908 | 32,451,948 | 27,787,752 | 27,759,020 | 28,147,223 | 31,165,893 |
|
| Investment Earnings | 2,168,661 | 1,814,380 | 945,108 | 646,176 | 212,112 | 887,791 |
|
| Tax Rate Equivalent | 0.0478 | 0.0411 | 0.0219 | 0.0152 | 0.0049 | 0.0219 |
|
| Tax Rate Equivalent Group weighted average | 0.0393 | 0.0523 | 0.0385 | 0.0208 | 0.0095 | 0.0163 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 | 0.0332 |
|
| Latest year of Revaluation | 2007 | 2003 | 2003 | 2003 | 2003 | 1999 |
|
| January 1, Prior Year Assessed Valuation | $4,532,587,743 | 4,413,355,452 | 4,320,283,002 | 4,257,617,630 | 4,294,637,281 | 4,057,496,323 |
|
| Tax Rate | 0.5000 | 0.5000 | 0.5000 | 0.5000 | 0.5000 | 0.5500 |
|
| Tax Rate Group weighted average | 0.4637 | 0.4775 | 0.4663 | 0.4680 | 0.4734 | 0.4794 |
|
| Tax Rate State Wide | 0.4254 | 0.4455 | 0.4321 | 0.4448 | 0.4566 | 0.4594 |
|
| Assessment -to-Sales Ratio | 100.00 | 94.58 | 96.47 | 99.30 | 99.65 | 89.23 |
|
| Assessment -to-Sales Ratio Group weighted average | 89.99 | 90.63 | 93.35 | 94.44 | 95.74 | 89.44 |
|
| Assessment -to-Sales Ratio Statewide | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 | 89.54 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $4,532,587,743 | 4,666,267,130 | 4,478,369,443 | 4,287,631,047 | 4,309,721,306 | 4,547,233,355 |
|
| EffectiveTax Rate | 0.5000 | 0.4729 | 0.4824 | 0.4965 | 0.4983 | 0.4908 |
|
| Group weighted average Effective Tax Rate | 0.4173 | 0.4328 | 0.4353 | 0.4419 | 0.4533 | 0.4288 |
|
| Statewide weighted average Effective Tax Rate | 0.3765 | 0.3939 | 0.3987 | 0.4108 | 0.4209 | 0.4113 |
|
| Percent Collected | 97.34 | 97.34 | 97.67 | 97.66 | 97.69 | 97.76 |
|
| Percent Collected Group weighted average | 97.68 | 97.22 | 97.48 | 97.36 | 96.78 | 96.45 |
|
| Percent Collected Statewide | 97.97 | 97.59 | 97.55 | 97.42 | 97.31 | 96.96 |
|
| Percent Collected Excluding Motor Vehicles | 98.25 | 98.28 | 98.63 | 98.61 | 98.71 | 98.81 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.34 | 98.30 | 98.54 | 98.42 | 97.80 | 97.89 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.66 | 98.59 | 98.61 | 98.36 | 98.26 | 98.31 |
|
| Percent Collected Motor Vehicles Only | 85.08 | 85.65 | 85.63 | 85.89 | 85.12 | 85.40 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.09 | 86.15 | 87.32 | 86.80 | 87.01 | 86.48 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.74 | 86.71 | 86.80 | 87.31 | 87.62 | 86.69 |
|
| Tax Uncollected | 242,500 | 591,427 | 504,780 | 501,660 | 498,430 | 502,071 |
|
| Tax Rate Equivalent | 0.0054 | 0.0134 | 0.0117 | 0.0118 | 0.0116 | 0.0124 |
|
| Dominant County: Catawba |
|
|
|
|
|
|
| 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 | 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 | $2,769,250 | 3,811,750 | 4,876,000 | 5,958,750 | 7,065,000 | 8,240,000 |
|
| General Government GO Debt | 945,750 | 1,173,250 | 1,404,000 | 1,641,250 | 1,885,000 | 1,875,000 |
|
| Total General Obligation Debt | 3,715,000 | 4,985,000 | 6,280,000 | 7,600,000 | 8,950,000 | 10,115,000 |
|
| Per Capita | $92 | 124 | 161 | 195 | 230 | 262 |
|
| Total Per Capita for the Population Group | 247 | 243 | 283 | 320 | 318 | #N/A |
|
| Total Per Capita Statewide | 456 | 478 | 495 | 505 | 548 | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0820% | 0.1068% | 0.1402% | 0.1773% | 0.2077% | 0.2224% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2539% | 0.2706% | 0.3405% | 0.4122% | 0.4305% | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% | #N/A |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $20,466,474 | 22,012,794 | 23,559,114 | 25,084,346 | 15,441,692 | 18,578,749 |
|
| --General Government | 4,750,598 | 5,476,643 | 6,192,083 | 7,635,631 | 10,522,414 | 13,127,447 |
|
| Total* | $25,217,072 | 27,489,437 | 29,751,197 | 32,719,976 | 25,964,106 | 31,706,196 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $5,680,000 | 6,390,000 | 7,100,000 | 7,810,000 | 8,520,000 | 9,230,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 40,522 | 40,214 | 39,018 | 38,973 | 38,896 | 38,604 |
|
|
|
|
|
|
|
|
|
| 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 | 102,400,634 | 103,080,808 | 100,434,160 | 99,488,706 | 101,658,118 | 106,062,392 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 18,440,122 | 19,372,776 | 20,461,485 | 22,142,572 | 22,255,320 | 23,172,856 |
| 3.5A | SUMMARY | Business Type Activities Assets | 131,810,675 | 127,595,900 | 127,515,171 | 128,602,454 | 118,993,291 | 113,517,075 |
| 3.5B |
| Business Type Activities Liabilties | 25,608,447 | 28,069,790 | 31,094,024 | 34,952,764 | 30,979,576 | 31,954,770 |
| 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 | 22,744,264 | 21,613,697 | 21,128,187 | 20,888,164 | 20,927,509 | 21,896,209 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 511,160 | 354,480 | 405,070 | 329,169 | 337,945 | 317,458 |
| 13 |
| Penalties and interest | 101,254 | 83,652 | 95,662 | 79,287 | 76,309 | 64,933 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 4,017,262 | 3,776,309 | 3,510,142 | 3,618,073 | 3,259,680 | 3,055,661 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 1,706,720 | 1,662,182 | 1,482,319 | 1,302,471 | 1,227,068 | 1,273,332 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 1,688,597 | 1,648,162 | 1,468,581 | 1,288,685 | 1,210,854 | 1,259,351 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 1,624,356 | 1,585,274 | 1,461,054 | 1,396,166 | 1,277,905 | 658,784 |
| 19 |
| Licenses Privilege |
|
|
|
| 939,999 | 916,538 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 1,177,856 | 1,114,548 | 1,064,401 | 1,132,544 |
|
|
| 19.2 |
| Privilege -- All other privileges and pemits | 1,326 | 1,063 | 1,084 | 1,129 |
|
|
| 20 |
| General Municipal Vehicle Tax | 157,152 | 153,193 | 149,143 | 148,358 | 144,695 | 144,561 |
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 102,816 | 258,773 | 422,592 | 396,371 | 370,070 | 380,359 |
| 23 |
| Local occupancy tax | 1,132,798 | 1,105,845 | 1,012,157 | 893,350 | 835,336 | 840,998 |
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 83,474 | 75,421 | 81,271 | 70,160 | 63,656 | 56,990 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 32,550 | 29,857 |
| 10,280 |
| 12,903 |
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 336,471 | 244,484 | 41,451 | 162,996 | 366,369 | 184,295 |
| 31 |
| Transportation - Streets | 668,385 | 130,720 | 306,114 | 908,442 | 3,545 | 57,333 |
| 32 |
| Transportation - All other | 1,046,118 | 1,140,021 | 2,985,541 | 3,858,399 | 1,888,639 | 1,346,215 |
| 33 |
| Utility franchise tax |
|
|
|
|
| 38,501 |
| 34 |
| Housing/community development | 405,733 | 425,534 | 468,016 | 335,343 | 550,318 | 246,130 |
| 35 |
| All Other | 11,404 |
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation | 15,000 | 2,000 | 1,000 | 2,800 | 1,000 | 5,729 |
| 39 | STATE | State Payment in Lieu of Taxes | 11,439 | 5,146 | 12,879 | 9,554 | 8,684 | 1,698 |
| 40 | INTERGOV | Controlled substance tax |
|
|
| 48,633 | 50,542 | 42,812 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues | 181,108 | 196,495 | 316,612 | 432,938 | 432,938 |
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 3,254,462 | 2,746,212 | 2,500,144 | 2,584,126 | 2,542,915 | 2,543,986 |
| 45 |
| Beer and Wine tax | 184,740 | 175,817 | 171,660 | 171,687 | 165,356 | 160,440 |
| 46 |
| Powell Bill | 1,453,381 | 1,276,798 | 1,301,182 | 1,310,325 | 1,181,360 | 1,279,345 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 169,391 | 167,278 | 158,309 | 164,791 | 166,263 | 154,502 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 76,724 | 96,579 | 97,163 | 47,859 | 30,498 | 38,498 |
| 53 |
| Transportation - Streets | 293,625 | 286,872 | 680,186 | 295,799 | 194,109 | 272,912 |
| 54 |
| Transportation - All other | 236,571 | 415,896 | 233,366 | 308,415 | 306,147 | 244,978 |
| 55 |
| Environmental protection | 25,000 |
| 408,044 | 14,850 | 2,500 | 22,263 |
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
| 69,900 | 19,030 | 25,860 |
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 31,491 | 33,748 | 37,810 | 29,149 | 28,572 | 27,756 |
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
| 225 | 200 | 14,583 |
| 63 | REVENUES | Public safety | 149,330 | 153,618 | 128,865 | 160,637 | 307,755 | 108,429 |
| 64 |
| Transportatin - Streets |
| 12,000 |
|
|
|
|
| 65 |
| Transportation - All other | 621,814 | 650,627 | 669,027 | 490,125 | 502,196 | 496,368 |
| 66 |
| Environmental protection | 1,824,702 | 1,646,170 | 1,362,893 | 1,534,164 | 1,295,771 | 1,249,445 |
| 67 |
| Economic and physical development | 91,105 | 93,513 | 95,922 | 52,425 |
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation | 190,342 | 187,272 | 183,600 | 180,000 | 171,513 | 147,394 |
| 71 | PERMITS | Building permits | 2,597 | 1,361 | 2,457 | 3,216 |
| 461,558 |
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits |
|
|
|
| 828 | 1,761 |
| 74 | SALES & | Parking revenues | 106,870 | 121,036 | 125,216 | 118,869 | 142,066 | 139,397 |
| 75 | SERVICES | Rents and royalties | 823,323 | 836,199 | 842,461 | 700,481 | 610,509 | 679,563 |
| 76 |
| Airport | 310,286 | 278,596 | 336,021 | 300,475 | 274,345 | 285,943 |
| 77 |
| Fire protection charges | 153,951 | 142,143 | 120,478 | 116,025 | 123,615 | 113,660 |
| 78 |
| Solid waste | 2,872,694 | 2,551,359 | 2,362,467 | 2,168,286 | 2,109,251 | 2,091,616 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 35,100 | 37,759 | 50,413 | 58,888 | 46,655 | 70,073 |
| 81 |
| Recreation service revenues | 347,137 | 415,638 | 444,607 | 434,322 | 412,689 | 368,192 |
| 82 |
| Library service revenues | 87,696 | 83,094 | 86,233 | 83,290 | 84,500 | 80,702 |
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated | 208,561 | 182,741 | 140,205 | 134,505 | 140,752 | 130,726 |
| 85 |
| Other sales and services | 30,715 | 21,777 | 5,632 | 11,327 | 2,626 | 4,816 |
| 86 | UTILITY | Water and sewer charges | 19,733,217 | 17,799,545 | 16,892,729 | 16,342,847 | 17,692,999 | 15,072,471 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 5,184 |
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 2,168,661 | 1,814,380 | 945,108 | 646,176 | 212,112 | 887,791 |
| 91 |
| Special assessments | 36,826 | 74,493 | 16,842 | 15,958 | 8,824 | 36,551 |
| 92 |
| Private contribution and donations | 320,428 | 2,226,246 | 1,046,374 | 167,812 | 349,658 | 267,607 |
| 93 |
| Sales of materials and fixed assets | 62,316 | 74,946 | 93,458 | 30,873 | 121,030 | 94,920 |
| 94 |
| Sales of real property | 1,145,427 |
| 146,356 | 82,887 | 8,876 | 69,480 |
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution |
|
|
|
|
|
|
| 98 |
| Other miscellaneous revenues | 523,574 | 465,071 | 810,625 | 590,148 | 639,340 | 517,097 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
|
|
|
|
|
| 100 |
| Proceeds of capital leases and installment purchases |
|
|
| 12,800,000 | 3,173,157 | 6,537,370 |
| 101 |
| Other |
| 194,667 |
|
|
|
|
| 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 | 85,015 | 15,630 | 8,761 | 12,813 | 11,256 | 11,381 |
| 106 |
| Deposits other than utility | 16,012 | -1,596 | 13,985 | 4,085 | -20,014 | 31,535 |
| 107 |
| Prepaid taxes | 2,136 | -23,441 | 19,678 | 1,446 | 234 | -6,154 |
| 108 |
| Prepaid privilege licenses | -80,319 | -328,490 | 266,939 | 83,745 | -109,261 | 35,703 |
| 109A | PART 4 | Governing body - Salaries | 83,817 | 80,890 | 57,150 | 60,800 | 60,099 | 64,400 |
| 109B | GENERAL | Governing body - All other Direct | 255,314 | 246,641 | 268,882 | 279,847 | 272,429 | 283,714 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 1,107,928 | 1,074,726 | 1,071,591 | 1,064,787 | 1,080,082 | 1,091,162 |
| 110B |
| Administration - All other Direct | 529,278 | 504,802 | 470,941 | 497,995 | 548,287 | 468,860 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 19,698 | 5,498 | 13,033 | 3,674 | 21,077 | 10,428 |
| 111A |
| Elections (cost of) - Salaries |
|
|
|
|
|
|
| 111B |
| Elections (cost of) - All other Direct | 36,393 |
| 31,365 |
| 25,982 |
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 112A |
| Finance - Salaries | 684,182 | 729,995 | 772,447 | 741,767 | 722,612 | 689,514 |
| 112B |
| Finance - All other Direct | 361,892 | 295,930 | 259,580 | 310,115 | 337,606 | 384,215 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 11,161 | 8,415 | 16,647 | 14,483 | 9,331 | 13,393 |
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries | 113,177 | 73,299 | 42,630 | 147,449 | 144,574 | 104,482 |
| 114B |
| Legal - All other Direct | 98,436 | 152,645 | 116,225 | 105,801 | 95,454 | 127,506 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures | 1,567 | 6,394 |
|
| 2,537 | 6,007 |
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct |
| 473,026 | 400,125 | 395,901 | 239,388 | 302,438 |
| 115C |
| Public Buildings - Construction | 109,201 |
|
| 123,636 | 384,496 |
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
| 18,528 | 119,929 | 9,695 | 149,602 | 19,889 |
| 116A |
| Court Facilities - Salaries |
|
|
|
|
|
|
| 116B |
| Court Facilities - All other Direct | 86,018 | 55,915 | 104,075 | 97,769 | 53,392 | 72,409 |
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 117A |
| Central Facilites - Salaries | 1,976,640 | 1,993,593 | 1,905,147 | 1,839,636 | 1,813,060 | 1,746,910 |
| 117B |
| Central Facilities - All other Direct | 1,745,086 | 1,281,353 | 1,272,915 | 1,311,936 | 1,393,952 | 1,579,351 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 387,742 | 144,055 | 249,563 | 118,191 | 222,702 | 199,094 |
| 118A |
| General Government All Other - Salaries |
|
|
|
|
|
|
| 118B |
| General Government All Other - All other Direct | 14,014 | 25,914 | 6,344 | 5,484 | 23,102 | 57,716 |
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 5,689,823 | 5,158,914 | 4,859,900 | 4,810,668 | 5,001,350 | 4,682,735 |
| 119B | SAFETY | Police and Communications - All other Direct | 2,808,638 | 2,616,236 | 2,561,331 | 2,477,136 | 2,449,602 | 2,108,817 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 764,980 | 665,945 | 613,749 | 1,033,348 | 965,000 | 751,582 |
| 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 | 5,733,235 | 5,495,498 | 5,305,276 | 5,145,623 | 5,160,696 | 4,639,943 |
| 122B |
| Fire - All other Direct | 2,193,688 | 2,113,571 | 2,070,033 | 1,995,570 | 1,903,847 | 1,750,385 |
| 122C |
| Fire - Construction |
|
|
|
| 200,930 | 885,803 |
| 122D |
| Fire - Land, Equipment, and Existing Structures | 455,403 | 416,267 | 104,368 | 230,576 | 868,420 | 173,397 |
| 123A |
| Inspectors - Salaries |
|
| 353,060 | 421,684 | 334,387 | 688,319 |
| 123B |
| Inspectors - All other Direct |
|
| 140,362 | 63,895 | 147,140 | 263,670 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
| 6,137 | 21,964 | 24,690 | 20,047 |
| 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 | 59,412 | 54,081 | 53,705 | 49,541 | 48,491 | 45,806 |
| 125B |
| Animal Control - All other Direct | 37,101 | 32,336 | 16,749 | 26,906 | 25,605 | 22,348 |
| 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 | 163,757 | 10,945 |
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries | 351,083 | 354,487 | 345,332 | 314,526 | 293,480 | 319,342 |
| 127B | TATION | Traffic Engineering - All other Direct | 1,055,088 | 990,039 | 952,702 | 915,633 | 887,704 | 939,525 |
| 127C |
| Traffic Engineering - Construction | 406,945 | 293,677 | 34,781 | 1,231,902 | 67,850 | 100,461 |
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures | 23,027 | 69,158 | 60,376 | 56,671 | 66,205 | 104,771 |
| 128A |
| Streets and Highways - Salaries | 859,248 | 867,772 | 756,320 | 759,055 | 716,111 | 706,088 |
| 128B |
| Streets and Highways - All other Direct | 947,649 | 731,556 | 767,240 | 863,772 | 996,384 | 546,569 |
| 128C |
| Streets and Highways - Construction | 136,981 | 193,046 |
| 205,272 | 606,224 | 1,315,908 |
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 51,151 | 206,423 | 31,766 | 363,696 | 382,009 | 865,031 |
| 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 | 473,499 | 409,778 | 521,603 | 447,217 | 537,271 | 449,741 |
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 835,156 | 610,527 | 601,366 | 490,756 | 444,535 | 407,005 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction | 205,685 | 175,309 | 208,920 | 128,242 | 211,772 | 219,739 |
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 | 950,477 | 886,970 | 893,110 | 768,124 | 712,475 | 687,448 |
| 132B |
| Mass Transit - City - All other Direct | 976,022 | 838,886 | 815,691 | 722,145 | 571,071 | 593,832 |
| 132C |
| Mass Transit - City - Construction | 14,765 | 100 |
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures | 102,298 | 28,912 | 1,623,353 | 84,310 | 3,055 | 138,563 |
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries | 164,918 | 137,081 | 175,596 | 194,383 | 178,144 | 171,073 |
| 134B |
| Airport - All other Direct | 341,256 | 317,850 | 535,059 | 580,521 | 294,680 | 312,123 |
| 134C |
| Airport - Construction | 165,544 | 292,584 | 765,168 | 3,454,494 | 2,524,677 | 782,045 |
| 134D |
| Airport - Land, Equipment, and Existing Structures | 81,765 | 28,910 | 1,397 | 35,939 | 341,058 | 14,805 |
| 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 | 1,055,593 | 1,034,513 | 1,067,018 | 1,016,721 | 1,070,303 | 1,063,992 |
| 136B | MENTAL | Solid Waste - All other Direct | 2,883,293 | 2,845,060 | 2,784,462 | 2,631,090 | 2,510,019 | 2,531,624 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures | 466,632 | 299,291 | 236,334 | 27,676 | 684,432 | 789,885 |
| 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 | 202,269 | 178,321 | 170,491 | 162,160 | 211,607 | 219,361 |
| 138B |
| Cemeteries - All other Direct | 216,651 | 166,923 | 182,459 | 145,814 | 235,132 | 83,094 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
| 3,574 |
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures | 6,700 |
|
| 14,600 | 13,240 |
|
| 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 | 700,524 | 645,903 | 263,072 | 298,218 | 400,382 | 395,151 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 277,705 | 336,312 | 138,135 | 238,812 | 125,229 | 144,989 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
| 3,175,197 |
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures | 9,861 | 11,746 | 1,426 | 3,899 | 9,851 | 8,895 |
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 1,626,968 | 1,368,827 | 1,490,916 | 1,224,525 | 1,208,454 | 1,267,165 |
| 141C |
| Economic Development - Construction |
|
| 153,425 |
| 21,604 |
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures | 230,503 | 293,311 |
|
| 130,602 | 68,842 |
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct | 534,006 | 476,785 | 480,934 | 197,928 | 585,474 | 396,319 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures |
| 47,322 | 211,005 | 201,042 | 113,267 | 38,330 |
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
|
|
|
|
| 143B |
| Housing and Urban Renewal - All other Direct | 86,773 | 130,747 | 38,328 | 195,243 | 148,007 | 123,579 |
| 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 |
|
|
|
|
|
|
| 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 | 1,644,058 | 1,624,789 | 1,546,139 | 1,503,591 | 1,519,125 | 1,281,213 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 1,570,588 | 1,514,829 | 1,481,854 | 1,327,774 | 1,279,348 | 1,073,240 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
| 838,713 | 2,082,658 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 166,937 | 343,117 | 295,015 | 218,773 | 490,242 | 219,153 |
| 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 | 1,028,752 | 996,051 | 983,236 | 941,313 | 960,751 | 902,043 |
| 156B |
| Libraries - All other Direct | 936,002 | 956,682 | 872,008 | 905,082 | 903,579 | 777,412 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures | 177,634 | 97,546 | 103,731 | 34,438 | 18,703 | 65,981 |
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct | 65,305 | 56,665 | 135,938 | 114,142 | 128,803 | 171,037 |
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 3,239,418 | 3,103,840 | 3,057,059 | 2,949,151 | 3,027,553 | 2,817,688 |
| 158B |
| Water and Sewer - All other Direct | 7,568,918 | 6,590,271 | 6,161,900 | 6,162,606 | 5,959,709 | 5,498,062 |
| 158C |
| Water and Sewer - Construction | 780,991 | 366,514 | 3,950,824 | 6,826,781 | 3,418,726 | 6,862,777 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 365,580 | 288,680 | 386,183 | 534,643 | 524,566 | 572,839 |
| 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 | 51,706 |
|
|
|
|
|
| 160.1B |
| Storm water other operating | 167,992 |
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 851,273 | 945,018 | 1,087,832 | 941,038 | 898,623 | 887,815 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 2,851,211 | 2,885,169 | 2,883,687 | 5,682,079 | 5,389,083 | 2,437,312 |
| 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 | 461,589 | 518,803 | 598,844 | 678,220 | 839,297 | 935,225 |
| 166D |
| All Other - Debt Service Principal Payments | 1,536,179 | 1,431,240 | 2,165,347 | 3,504,583 | 1,674,541 | 1,730,285 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 92,707 | 83,629 | 76,467 | 80,413 | 41,431 | 27,455 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 227,320 | 213,083 | 204,259 | 203,295 | 214,014 | 195,697 |
| 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) | County | County | County | County | County | County |
| 174B |
| General Governmental Actitivies shared with the County (Item number) | 117 | 117 | 117 | 117 | 117 | 117 |
| 174C |
| General Governmental Actitivies shared with the County (Amount) | 18,607 | 26,683 | 53,184 | 16,014 | 15,617 | 32,355 |
| 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 | Landfill Fees | Landfill fees | Landfill fees | Landfill Fees | Landfill Fees | Landfill Fees |
| 176B |
| Others - 1 (B) | 136 | 136 | 136 | 136 | 136 |
|
| 176C |
| Others - 1 (C) | 746,476 | 797,570 | 797,599 | 793,487 | 773,034 | 789,334 |
| 177A |
| Others - Name of Payee #2 | Economic Development Serv. | Economic Development Serv. | Economic development services | Economic Development Services | Tax Collection | Tax Collection |
| 177B |
| Others - 2 (B) | 141 | 141 | 141 | 141 | 112 |
|
| 177C |
| Others - 2 (C) | 184,363 | 169,354 | 165,728 | 164,878 | 99,075 | 126,947 |
| 178A |
| Others - Name of Payee #3 | Others - Specify | Others - Specify | All other | All other | Others - Specify | Others - See Page 6 |
| 178B |
| Others - 3 (B) |
|
|
|
|
|
|
| 178C |
| Others - 3 (C) | 275,364 | 261,425 | 292,230 | 679,143 | 99,412 | 45,337 |
| 179 | PART 6 | Current Year Levy Excluding Motor Vehicles | 21,742,329 | 20,546,036 | 20,054,224 | 19,800,601 | 19,944,735 | 20,692,923 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,624,484 | 1,659,100 | 1,601,224 | 1,609,218 | 1,627,585 | 1,754,715 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 380,146 | 353,355 | 274,738 | 274,529 | 256,306 | 245,835 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 242,403 | 238,072 | 230,042 | 227,131 | 242,124 | 256,236 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 97.34 | 97.34 | 97.67 | 97.66 | 97.69 | 97.76 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 98.25 | 98.28 | 98.63 | 98.61 | 98.71 | 98.81 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 85.08 | 85.65 | 85.63 | 85.89 | 85.12 | 85.40 |
| 186 |
| Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal | 440,862 | 374,322 | 115,387 | 133,044 | 85,957 | 19,497 |
| 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 | 40,106,908 | 32,451,948 | 27,787,752 | 27,759,020 | 28,147,223 | 31,165,893 |
| 190A | PART | Appropriations made during the fiscal year pursuant to subsections b (1- 7) | 259,319 | 44,250 | 125,950 | 287,250 | 355,025 | 170,173 |
| 190B | 8 | Expenditures made during the fiscal year pursuant to subsections b (1- 7) | 337,737 | 26,885 | 88,158 | 262,183 | 96,553 | 115,736 |
| 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 | 82,965,507 | 76,178,303 | 74,472,978 | 88,381,530 | 76,160,499 | 75,638,734 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
| 2,975,000 |
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 7,631,023 | 5,307,996 | 5,563,849 | 8,847,356 | 6,144,421 | 8,139,891 |
| 194D |
| Amounts - Net Revenues per AFIR | 75,334,484 | 70,870,307 | 68,909,129 | 79,534,174 | 67,041,078 | 67,498,843 |
|
| Calculated amount | 75,334,484 | 70,870,307 | 68,909,129 | 79,534,174 | 67,041,078 | 67,498,843 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 74,607,609 | 67,582,492 | 72,433,957 | 87,664,260 | 80,216,529 | 76,734,965 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
| 2,925,933 |
|
| 195C |
| Amounts - Subtract interfund transfers out | 7,631,023 | 5,307,996 | 5,563,849 | 8,847,356 | 6,144,421 | 8,139,891 |
| 195D |
| Amounts Net Expenditures per AFIR | 66,976,586 | 62,274,496 | 66,870,108 | 78,816,904 | 71,146,175 | 68,595,074 |
|
| Calculated amount | 66,976,586 | 62,274,496 | 66,870,108 | 78,816,904 | 71,146,175 | 68,595,074 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Deanna L. Rios |
|
|
|
| 951 |
| Title of Official | Finance Officer |
|
|
|
| 952 |
| Date Certified | 11/06/2008 | 11/14/2007 | 12/15/2006 |
|
|
|
| 953 |
| Person to Contact | Crystal H. Watson |
|
|
|
| 954 |
| Title of Person to Contact | Accounting Supervisor |
|
|
|
| 955 |
| Telephone Number | 828-323-7417 |
|
|
|
| 956 |
| Facsimile Number | 828-323-7550 |
|
|
|