Municipality Revenues and Expenditures Financial Profile Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $1,440,638 | 1,422,403 | 1,289,677 | 1,233,943 | 1,140,306 | 1,148,960 |
|
| Utility | 7,641,250 | 7,104,134 | 6,618,210 | 6,207,988 | 6,413,905 | 6,643,568 |
|
| Sales Tax | 758,576 | 791,155 | 671,961 | 590,666 | 591,475 | 520,042 |
|
| Sales & Services | 273,341 | 257,367 | 161,537 | 158,326 | 99,705 | 70,430 |
|
| Intergovernmental | 495,848 | 520,709 | 481,490 | 464,946 | 480,402 | 795,977 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 259,042 | 269,634 | 187,664 | 110,775 | 722,767 | 582,050 |
|
| Total | $10,868,695 | 10,365,402 | 9,410,539 | 8,766,644 | 9,448,560 | 9,761,027 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $6,876,571 | 6,220,970 | 6,267,080 | 6,459,313 | 6,451,356 | 6,546,154 |
|
| Debt Service | 15,988 | 17,331 | 15,664 | - | 24,925 | 77,810 |
|
| Transportation | 396,011 | 329,651 | 421,421 | 560,261 | 483,979 | 485,865 |
|
| General Government | 543,958 | 528,361 | 571,061 | 522,400 | 519,959 | 886,930 |
|
| Public Safety | 1,452,284 | 1,013,155 | 1,094,747 | 1,071,611 | 1,635,920 | 1,171,001 |
|
| Other | 643,161 | 740,955 | 642,758 | 602,442 | 593,437 | 747,540 |
|
| Total | $9,927,973 | 8,850,423 | 9,012,731 | 9,216,027 | 9,709,576 | 9,915,300 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $1,582,631 | 1,495,102 | 1,849,590 | 1,895,761 | 1,904,574 | 1,809,603 |
|
| Capital Outlay | 761,340 | 48,209 | 218,752 | 395,780 | 1,262,282 | 855,640 |
|
| Other Operating + Debt Service | 7,584,002 | 7,307,112 | 6,944,389 | 6,924,486 | 6,542,720 | 7,250,057 |
|
| Total | $9,927,973 | 8,850,423 | 9,012,731 | 9,216,027 | 9,709,576 | 9,915,300 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $423 | 422 | 385 | 376 | 348 | 351 |
|
| Utility | 2,243 | 2,110 | 1,977 | 1,890 | 1,956 | 2,032 |
|
| Sales Tax | 223 | 236 | 202 | 179 | 181 | 160 |
|
| Sales & Services | 80 | 76 | 48 | 48 | 30 | 22 |
|
| Intergovernmental | 146 | 155 | 144 | 142 | 147 | 243 |
|
| Debt Proceeds | - | - | - | - | - | - |
|
| Other Miscellaneous | 76 | 80 | 56 | 34 | 220 | 178 |
|
| Total | $3,191 | 3,079 | 2,812 | 2,669 | 2,882 | 2,986 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,019 | 1,848 | 1,872 | 1,966 | 1,967 | 2,002 |
|
| Debt Service | 5 | 5 | 5 | - | 8 | 24 |
|
| Transportation | 116 | 98 | 126 | 171 | 148 | 149 |
|
| General Government | 160 | 157 | 171 | 159 | 158 | 271 |
|
| Public Safety | 426 | 301 | 327 | 326 | 499 | 358 |
|
| Other | 189 | 220 | 192 | 183 | 181 | 229 |
|
| Total | $2,915 | 2,629 | 2,693 | 2,805 | 2,961 | 3,033 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $465 | 444 | 553 | 577 | 581 | 554 |
|
| Capital Outlay | 224 | 14 | 65 | 120 | 385 | 262 |
|
| Other Operating | 2,226 | 2,171 | 2,075 | 2,108 | 1,995 | 2,217 |
|
| Total | $2,915 | 2,629 | 2,693 | 2,805 | 2,961 | 3,033 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 21 | 20 | 20 | 20 | 19 | 20 |
|
| Average Population In Group | 5,139 | 5,149 | 5,074 | 4,832 | 4,875 | 5,080 |
|
| Town of Maiden Population | 3,406 | 3,367 | 3,347 | 3,285 | 3,279 | 3,269 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 280 | 301 | 285 | 282 | 274 | 267 |
|
| Utility | 1,888 | 1,895 | 1,850 | 1,792 | 1,806 | 1,724 |
|
| Sales Tax | 146 | 162 | 152 | 152 | 142 | 121 |
|
| Sales & Services | 133 | 120 | 119 | 117 | 119 | 126 |
|
| Intergovernmental | 186 | 220 | 226 | 301 | 300 | 255 |
|
| Debt Proceeds | 153 | 124 | 54 | 43 | 40 | 34 |
|
| Other Miscellaneous | 201 | 184 | 125 | 98 | 126 | 113 |
|
| Total | 2,987 | 3,006 | 2,811 | 2,785 | 2,807 | 2,640 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,755 | 1,700 | 1,712 | 1,726 | 1,753 | 1,734 |
|
| Debt Service | 135 | 109 | 99 | 99 | 98 | 107 |
|
| Transportation | 120 | 148 | 136 | 140 | 135 | 122 |
|
| General Government | 148 | 181 | 163 | 174 | 180 | 166 |
|
| Public Safety | 410 | 405 | 362 | 361 | 331 | 303 |
|
| Other | 368 | 365 | 329 | 260 | 250 | 243 |
|
| Total | 2,936 | 2,908 | 2,801 | 2,760 | 2,747 | 2,675 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 602 | 595 | 593 | 595 | 576 | 520 |
|
| Capital Outlay | 432 | 375 | 348 | 289 | 265 | 363 |
|
| Other Operating | 1,902 | 1,938 | 1,860 | 1,876 | 1,906 | 1,792 |
|
| Total | 2,936 | 2,908 | 2,801 | 2,760 | 2,747 | 2,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| General Fund revenues | $3,060,275 | 3,087,522 | 2,680,995 | 2,517,720 | 3,082,290 | 2,870,286 |
| General Fund expenditures | 3,032,838 | 2,417,518 | 2,643,683 | 2,741,114 | 3,232,295 | 3,134,912 |
| Operating transfers in | 414,165 | 9,403 | - | 82,000 | 124,565 | 550,134 |
| Operating transfers out | 65,311 | - | - | - | 66,000 | - |
| Capital leases and installment purchase proceeds | - | - | - | - | - | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 376,291 | 679,407 | 37,312 | (141,394) | (91,440) | 285,508 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $1,811,100 | 1,429,924 | 840,073 | 786,647 | 888,878 | 931,124 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 58.46 | 59.15 | 31.78 | 28.70 | 26.95 | 29.70 |
|
| Group weighted average FBA % | 39.94 | 37.68 | 39.10 | 38.19 | 38.97 | 39.36 |
|
| State weighted average Electric Group | 35.36 | 34.02 | 35.69 | 36.30 | 36.12 | 34.92 |
|
| State weighted average FBA % | 36.20 | 36.37 | 36.31 | 36.76 | 36.35 | 36.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $3,594,306 | 2,777,079 | 1,886,397 | 1,693,329 | 2,066,665 | 2,381,202 |
|
| Quick ratio | 7.16 | 14.85 | 10.22 | 9.58 | 7.52 | 13.45 |
|
| Net income | 2,141,402 | 357,152 | (197,038) | (979,282) | 432,331 | (572,055) |
|
| Cashflow from operations | 936,819 | 779,446 | 251,491 | (135,122) | 55,240 | 397,485 |
|
| Depreciation & Amortization Expense | 603,863 | 607,088 | 610,363 | 586,271 | 567,881 | 537,051 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,406 | 3,367 | 3,347 | 3,285 | 3,279 | 3,269 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Cash &Investments | $6,564,773 | 5,480,415 | 4,226,271 | 4,124,611 | 4,421,473 | 4,833,917 |
|
| Investment Earnings | 239,889 | 244,379 | 166,733 | 86,317 | 69,208 | 79,571 |
|
| Tax Rate Equivalent | 0.0679 | 0.0694 | 0.0523 | 0.0269 | 0.0231 | 0.0290 |
|
| Tax Rate Equivalent Group weighted average | 0.0548 | 0.0722 | 0.0561 | 0.0317 | 0.0186 | 0.0285 |
|
| 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 | $353,120,586 | 352,025,234 | 318,550,054 | 321,369,226 | 300,174,663 | 274,231,482 |
|
| Tax Rate | 0.4000 | 0.4000 | 0.3800 | 0.3800 | 0.3800 | 0.4000 |
|
| Tax Rate Group weighted average | 0.3834 | 0.4066 | 0.4094 | 0.4079 | 0.4137 | 0.4341 |
|
| Tax Rate State Wide | 0.4254 | 0.4455 | 0.4321 | 0.4448 | 0.4566 | 0.4594 |
|
| Assessment -to-Sales Ratio | 97.73 | 94.58 | 96.47 | 99.30 | 99.65 | 89.23 |
|
| Assessment -to-Sales Ratio Group weighted average | 86.68 | 89.35 | 90.83 | 92.37 | 92.16 | 86.98 |
|
| 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 | $361,322,609 | 372,198,387 | 330,206,338 | 323,634,669 | 301,228,964 | 307,331,034 |
|
| EffectiveTax Rate | 0.3909 | 0.3783 | 0.3666 | 0.3773 | 0.3787 | 0.3569 |
|
| Group weighted average Effective Tax Rate | 0.3323 | 0.3633 | 0.3719 | 0.3768 | 0.3812 | 0.3776 |
|
| Statewide weighted average Effective Tax Rate | 0.3765 | 0.3939 | 0.3987 | 0.4108 | 0.4209 | 0.4113 |
|
| Percent Collected | 97.52 | 97.93 | 97.75 | 96.73 | 97.46 | 98.11 |
|
| Percent Collected Group weighted average | 96.74 | 96.00 | 95.42 | 95.70 | 95.36 | 95.32 |
|
| Percent Collected Statewide | 97.97 | 97.59 | 97.55 | 97.42 | 97.31 | 96.96 |
|
| Percent Collected Excluding Motor Vehicles | 98.64 | 99.02 | 98.84 | 97.74 | 98.87 | 99.30 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.21 | 97.38 | 96.96 | 97.08 | 96.15 | 97.01 |
|
| 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 | 78.53 | 80.04 | 81.53 | 81.77 | 79.19 | 82.52 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 81.36 | 82.28 | 80.71 | 81.62 | 91.46 | 83.14 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.74 | 86.71 | 86.80 | 87.31 | 87.62 | 86.69 |
|
| Tax Uncollected | 17,292 | 29,549 | 28,925 | 40,717 | 29,175 | 21,681 |
|
| Tax Rate Equivalent | 0.0049 | 0.0084 | 0.0091 | 0.0127 | 0.0097 | 0.0079 |
|
| Dominant County: Catawba |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Per Capita for the Population Group | 152 | 149 | 162 | 162 | 159 | #N/A |
|
| Total Per Capita Statewide | 456 | 478 | 495 | 505 | 548 | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1101% | 0.1223% | 0.1565% | 0.1724% | 0.1878% | #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 | $236,657 | 282,861 | 326,642 | 368,126 | 407,434 | 444,681 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $236,657 | 282,861 | 326,642 | 368,126 | 407,434 | 444,681 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 3,406 | 3,367 | 3,347 | 3,285 | 3,279 | 3,269 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
| 1,097,035 |
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
| 105,470 |
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
| 12,634,971 |
| 3B |
| Enterprise Liabilities |
|
|
|
|
| 836,143 |
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
| 2,060,144 |
| 1.5A | GASB34 | Governmental Activities Assets | 7,346,830 | 6,885,384 | 6,442,577 | 6,487,873 | 6,736,416 |
|
| 1.5B | FISCAL | Governmental Activities Liabilities | 158,958 | 129,863 | 147,945 | 212,813 | 403,651 |
|
| 3.5A | SUMMARY | Business Type Activities Assets | 15,352,686 | 12,009,801 | 11,725,510 | 11,986,360 | 1,314,079 |
|
| 3.5B |
| Business Type Activities Liabilties | 1,799,294 | 597,808 | 670,672 | 734,484 | 911,921 |
|
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
| 3,187 |
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
| 8,516,384 |
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
| 497,048 |
| 10 | PART 2 | Current collections of unit-wide levy | 1,407,882 | 1,392,893 | 1,248,032 | 1,203,384 | 1,119,655 | 1,123,513 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 26,719 | 24,019 | 28,661 | 24,903 | 15,223 | 19,609 |
| 13 |
| Penalties and interest | 6,037 | 5,491 | 12,984 | 5,656 | 5,428 | 5,838 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
| 36 |
| 16 |
| 1% Local government sales and use tax | 337,470 | 379,893 | 304,923 | 253,555 | 276,525 | 269,265 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 143,037 | 139,852 | 122,295 | 110,220 | 103,985 | 111,522 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 141,509 | 138,441 | 121,204 | 109,046 | 102,609 | 110,135 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 136,560 | 132,969 | 123,539 | 117,845 | 108,356 | 29,120 |
| 19 |
| Licenses Privilege |
|
|
|
| 488 | 568 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes |
|
|
| 498 |
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
| 343 |
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV |
|
|
|
|
|
|
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases |
|
|
|
|
|
|
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 5,544 | 5,796 | 5,799 | 19,026 |
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety |
| 30,250 | 1,500 | 1,000 | 9,000 | 142,740 |
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax | 4,198 | 15,688 | 19,956 | 19,798 | 20,562 | 33,770 |
| 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 | 335,848 | 316,666 | 275,948 | 281,225 | 315,569 | 353,087 |
| 45 |
| Beer and Wine tax | 15,510 | 15,124 | 14,527 | 14,514 | 14,039 | 13,809 |
| 46 |
| Powell Bill | 132,968 | 118,680 | 115,558 | 111,762 | 101,220 | 108,542 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 1,780 | 1,505 | 1,517 | 1,623 | 3,403 | 5,100 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety |
|
|
|
|
| 122,320 |
| 53 |
| Transportation - Streets |
|
|
|
|
|
|
| 54 |
| Transportation - All other |
|
|
|
|
|
|
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
| 29,287 |
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation |
|
|
|
|
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
| 17,000 | 17,398 | 15,998 | 16,609 | 16,609 |
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
|
|
|
|
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
|
|
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
|
|
|
|
| 71 | PERMITS | Building permits |
|
|
|
|
|
|
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 525 | 565 | 410 | 505 | 300 | 375 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties |
|
|
|
|
|
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges | 140,571 | 121,453 | 79,858 | 81,194 | 25,772 | 3,000 |
| 78 |
| Solid waste | 81,917 | 75,250 | 40,796 | 41,364 | 43,028 | 39,441 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 13,350 | 9,750 | 5,400 | 8,800 | 6,250 | 2,950 |
| 81 |
| Recreation service revenues | 37,503 | 50,914 | 35,483 | 26,968 | 24,655 | 25,039 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
|
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services |
|
|
|
|
|
|
| 86 | UTILITY | Water and sewer charges | 2,536,272 | 2,235,681 | 2,030,977 | 2,014,700 | 1,805,071 | 1,605,468 |
| 87 | REVENUES | Electric charges | 5,104,978 | 4,868,453 | 4,587,233 | 4,193,288 | 4,608,834 | 5,038,100 |
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 239,889 | 244,379 | 166,733 | 86,317 | 69,208 | 79,571 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations |
| 2,900 | 500 | 2,900 | 653,816 | 408,200 |
| 93 |
| Sales of materials and fixed assets | 15,692 | 6,775 | 3,744 | -25,043 | -79,760 | 7,581 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution |
|
|
|
|
|
|
| 98 |
| Other miscellaneous revenues | 2,936 | 15,015 | 15,934 | 45,598 | 78,715 | 85,719 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
|
|
|
|
|
| 100 |
| Proceeds of capital leases and installment purchases |
|
|
|
|
|
|
| 101 |
| Other |
|
|
|
|
|
|
| 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 | 2,915 | 5,800 | 3,737 | 2,318 | 5,987 | 755 |
| 106 |
| Deposits other than utility |
|
|
|
|
| 330 |
| 107 |
| Prepaid taxes | -107 | -1,207 | 418 |
|
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 15,600 | 12,600 | 12,600 | 15,600 | 15,600 | 15,300 |
| 109B | GENERAL | Governing body - All other Direct | 316,794 | 325,334 | 309,799 | 74,580 | 73,830 | 56,846 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
| 200,624 | 200,624 | 200,624 |
| 110A |
| Administration - Salaries | 36,581 | 31,583 | 20,974 | 22,166 | 21,691 | 21,333 |
| 110B |
| Administration - All other Direct | 16,737 | 15,586 | 15,894 | 14,994 | 16,301 | 13,580 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 111A |
| Elections (cost of) - Salaries |
|
|
|
|
|
|
| 111B |
| Elections (cost of) - All other Direct |
|
|
|
|
|
|
| 111C |
| Elections (cost of) - Construction |
|
|
|
|
|
|
| 111D |
| Elections (cost of) - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 112A |
| Finance - Salaries | 28,657 | 32,802 | 33,651 | 41,548 | 43,354 | 39,390 |
| 112B |
| Finance - All other Direct | 35,873 | 41,980 | 51,947 | 51,375 | 59,712 | 46,360 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
| 4,441 |
| 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 | 14,025 | 10,618 | 36,859 | 11,598 | 8,915 | 10,083 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct | 25,165 | 17,341 | 20,369 | 20,465 | 20,381 |
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 | 11,994 | 13,590 | 40,405 | 24,351 | 26,930 | 25,633 |
| 117B |
| Central Facilities - All other Direct | 31,332 | 26,927 | 28,563 | 30,099 | 22,231 | 446,019 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures | 11,200 |
|
| 15,000 | 10,390 | 7,321 |
| 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 | 498,744 | 474,486 | 529,603 | 544,520 | 549,900 | 534,443 |
| 119B | SAFETY | Police and Communications - All other Direct | 286,089 | 275,743 | 343,537 | 326,946 | 305,657 | 307,226 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 22,339 | 42,215 | 39,675 |
| 51,750 | 89,877 |
| 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 | 66,072 | 43,737 | 47,341 | 40,274 | 38,996 | 37,243 |
| 122B |
| Fire - All other Direct | 144,023 | 156,501 | 112,316 | 136,548 | 143,283 | 96,083 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 414,165 |
|
|
| 522,170 | 87,189 |
| 123A |
| Inspectors - Salaries |
|
|
|
|
|
|
| 123B |
| Inspectors - All other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
| 107,570 |
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
| 188,587 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
| 29,244 |
| 128A |
| Streets and Highways - Salaries | 118,980 | 106,136 | 107,017 | 105,601 | 110,028 |
|
| 128B |
| Streets and Highways - All other Direct | 146,789 | 124,823 | 137,541 | 143,237 | 157,418 |
|
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 26,738 | 5,994 | 17,600 | 146,366 | 90,537 |
|
| 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 | 79,004 | 92,698 | 56,438 | 155,057 | 109,621 | 148,464 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures | 24,500 |
| 102,825 | 10,000 | 16,375 | 12,000 |
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - All other Direct | 195,566 | 200,892 | 217,689 | 214,858 | 208,081 | 201,576 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct | 28,755 | 7,350 | 7,261 | 22,081 | 16,380 | 33,260 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
| 193,604 | 85,304 |
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries | 39,009 | 13,384 | 11,354 | 11,980 | 12,148 | 11,684 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 68,280 | 70,085 | 61,205 | 59,896 | 67,747 | 66,141 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
| 1,000 |
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
|
|
| 1,000 | 1,300 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
| 155,123 |
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 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 | 109,736 | 92,030 | 89,782 | 99,386 | 105,252 | 99,486 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 147,514 | 151,099 | 147,956 | 183,754 | 154,383 | 132,270 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 43,293 |
| 11,969 | -600 | 12,931 | 35,928 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct | 11,008 | 12,511 | 10,238 | 11,087 | 15,515 | 9,772 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 464,675 | 451,761 | 669,178 | 713,855 | 708,758 | 656,577 |
| 158B |
| Water and Sewer - All other Direct | 1,304,379 | 1,179,386 | 1,020,098 | 1,195,053 | 816,191 | 625,035 |
| 158C |
| Water and Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 219,105 |
| 17,483 |
| 253,114 | 139,696 |
| 159A |
| Electric Power - Salaries | 192,583 | 222,993 | 287,685 | 276,480 | 271,917 | 260,944 |
| 159B |
| Electric Power - All other Direct | 4,695,829 | 4,366,830 | 4,243,436 | 4,249,535 | 4,296,985 | 4,770,705 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
| 29,200 | 24,390 | 104,391 | 93,197 |
| 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 | 13,601 | 13,119 | 11,452 |
| 23,100 | 25,054 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 2,387 | 4,212 | 4,212 |
| 1,825 | 52,756 |
| 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 |
|
|
|
|
|
|
| 166D |
| All Other - Debt Service Principal Payments |
|
|
|
|
|
|
| 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) | 20,852 | 20,473 | 22,275 | 23,323 | 24,164 | 18,940 |
| 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 | 1,363,343 | 1,343,731 | 1,203,807 | 1,165,186 | 1,066,557 | 1,063,700 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 80,074 | 81,885 | 80,703 | 78,915 | 82,274 | 81,494 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 18,604 | 13,202 | 14,021 | 26,329 | 12,052 | 7,437 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 17,194 | 16,347 | 14,904 | 14,388 | 17,123 | 14,244 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 97.52 | 97.93 | 97.75 | 96.73 | 97.46 | 98.11 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 98.64 | 99.02 | 98.84 | 97.74 | 98.87 | 99.30 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 78.53 | 80.04 | 81.53 | 81.77 | 79.19 | 82.52 |
| 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 | 6,564,773 | 5,480,415 | 4,226,271 | 4,124,611 | 4,421,473 | 4,833,917 |
| 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 | 11,373,171 | 10,420,895 | 9,425,539 | 8,863,644 | 9,757,125 | 10,561,618 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 504,476 | 55,493 | 15,000 | 97,000 | 308,565 | 800,591 |
| 194D |
| Amounts - Net Revenues per AFIR | 10,868,695 | 10,365,402 | 9,410,539 | 8,766,644 | 9,448,560 | 9,761,027 |
|
| Calculated amount | 10,868,695 | 10,365,402 | 9,410,539 | 8,766,644 | 9,448,560 | 9,761,027 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 10,432,449 | 8,905,916 | 9,027,731 | 9,313,027 | 10,018,141 | 10,715,891 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 504,476 | 55,493 | 15,000 | 97,000 | 308,565 | 800,591 |
| 195D |
| Amounts Net Expenditures per AFIR | 9,927,973 | 8,850,423 | 9,012,731 | 9,216,027 | 9,709,576 | 9,915,300 |
|
| Calculated amount | 9,927,973 | 8,850,423 | 9,012,731 | 9,216,027 | 9,709,576 | 9,915,300 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | DIANNE LOWE |
|
|
|
| 951 |
| Title of Official | FINANCE OFFICER |
|
|
|
| 952 |
| Date Certified | 10/31/2008 | 10/31/2007 | 10/31/2006 |
|
|
|
| 953 |
| Person to Contact | DIANNE LOWE |
|
|
|
| 954 |
| Title of Person to Contact | FINANCE OFFICER |
|
|
|
| 955 |
| Telephone Number | 828-428-5003 |
|
|
|
| 956 |
| Facsimile Number |
|
|
|
|