Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $10,064,106 | 9,984,571 | 9,720,373 | 8,916,677 | 8,479,145 | 8,144,239 |
|
| Utility | 10,960 | 8,908 | 12,561 | 15,531 | 22,443 | 23,864 |
|
| Sales Tax | 1,987,038 | 1,889,903 | 1,695,401 | 2,487,413 | 2,237,330 | 2,266,689 |
|
| Sales & Services | 598,387 | 692,574 | 666,197 | 701,772 | 611,029 | 508,635 |
|
| Intergovernmental | 3,402,770 | 3,643,579 | 3,587,567 | 3,075,774 | 3,051,457 | 2,879,592 |
|
| Debt Proceeds | 713,957 | 654,445 | 687,437 | 653,835 | 777,953 | 728,651 |
|
| Other Miscellaneous | 3,133,262 | 3,301,074 | 9,571,106 | 2,098,983 | 9,073,459 | 3,576,946 |
|
| Total | $19,910,480 | 20,175,054 | 25,940,642 | 17,949,985 | 24,252,816 | 18,128,616 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | - | - |
|
| Debt Service | 2,150,827 | 2,051,627 | 9,612,150 | 2,045,784 | 3,699,766 | 2,412,781 |
|
| Transportation | 2,583,982 | 4,365,325 | 3,183,640 | 3,629,125 | 2,931,242 | 2,960,021 |
|
| General Government | 1,994,694 | 1,836,026 | 1,623,995 | 1,617,174 | 1,393,484 | 1,208,281 |
|
| Public Safety | 7,955,995 | 7,237,761 | 6,985,289 | 7,196,960 | 6,735,390 | 6,082,996 |
|
| Other | 5,906,176 | 4,874,608 | 4,163,763 | 4,921,269 | 4,883,025 | 7,543,548 |
|
| Total | $20,591,674 | 20,365,347 | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $9,354,873 | 9,385,363 | 9,291,842 | 8,783,989 | 8,528,442 | 5,545,537 |
|
| Capital Outlay | 2,935,868 | 3,451,902 | 1,401,907 | 2,574,153 | 2,372,494 | 5,614,883 |
|
| Other Operating + Debt Service | 8,300,933 | 7,528,082 | 14,875,088 | 8,052,170 | 8,741,971 | 9,047,207 |
|
| Total | $20,591,674 | 20,365,347 | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $368 | 342 | 339 | 318 | 319 | 320 |
|
| Utility | - | - | - | 1 | 1 | 1 |
|
| Sales Tax | 73 | 65 | 61 | 87 | 84 | 89 |
|
| Sales & Services | 22 | 24 | 23 | 25 | 23 | 20 |
|
| Intergovernmental | 125 | 125 | 125 | 110 | 115 | 113 |
|
| Debt Proceeds | 26 | 22 | 24 | 23 | 29 | 29 |
|
| Other Miscellaneous | 115 | 113 | 334 | 75 | 342 | 141 |
|
| Total | $729 | 691 | 906 | 639 | 913 | 713 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | - | - |
|
| Debt Service | 79 | 70 | 336 | 73 | 139 | 95 |
|
| Transportation | 95 | 149 | 111 | 129 | 110 | 116 |
|
| General Government | 73 | 63 | 57 | 58 | 53 | 48 |
|
| Public Safety | 291 | 248 | 244 | 256 | 254 | 239 |
|
| Other | 216 | 167 | 145 | 175 | 184 | 296 |
|
| Total | $754 | 697 | 893 | 691 | 740 | 794 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $342 | 321 | 325 | 313 | 321 | 218 |
|
| Capital Outlay | 107 | 118 | 49 | 92 | 89 | 221 |
|
| Other Operating | 305 | 258 | 519 | 286 | 330 | 355 |
|
| Total | $754 | 697 | 893 | 691 | 740 | 794 |
|
|
|
|
|
|
|
|
|
| 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 | 43 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 19,559 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| Town of Matthews Population | 27,326 | 29,209 | 28,634 | 28,072 | 26,554 | 25,442 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 415 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 290 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 122 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 59 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 152 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 163 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 142 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,343 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 256 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 155 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 112 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 135 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 320 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 258 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,236 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 441 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 193 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 601 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,235 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $17,306,725 | 17,057,370 | 17,538,364 | 16,812,617 | 16,209,908 | 15,408,368 |
| General Fund expenditures | 17,063,072 | 16,948,525 | 24,727,414 | 18,462,310 | 18,891,729 | 19,646,451 |
| Operating transfers in | 691,335 | 708,875 | 408,112 | 416,327 | 339,557 | 224,913 |
| Operating transfers out | 476,275 | 676,363 | 809,198 | - | 693,714 | 127,850 |
| Capital leases and installment purchase proceeds | - | 251,282 | 7,673,204 | 44,374 | 2,071,000 | - |
| Other items | 5,364 | - | - | - | 5,039,820 | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 464,077 | 392,639 | 83,068 | (1,188,992) | 4,074,842 | (4,141,020) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 6,275,337 | 6,354,516 | 6,529,721 | 7,697,245 | 3,765,287 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 36.12 | 35.57 | 35.45 | 43.95 | 19.04 |
|
| Group weighted average FBA % | 33.33 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| None |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital |
| | | | | |
|
| Quick ratio |
|
|
|
|
|
|
|
| Net income |
|
|
|
|
|
|
|
| Cashflow from operations |
|
|
|
|
|
|
|
| Depreciation & Amortization Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 27,326 | 29,209 | 28,634 | 28,072 | 26,554 | 25,442 |
|
| 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 | $9,096,892 | $9,614,152 | $9,119,959 | $8,680,865 | $10,251,783 | $5,592,352 |
|
| Investment Earnings | 1,253,184 | 1,371,646 | 7,787,486 | 411,605 | 2,515,311 | 2,220,660 |
|
| Tax Rate Equivalent | 0.0420 | 0.0461 | 0.2658 | 0.0143 | 0.0914 | 0.0845 |
|
| Tax Rate Equivalent Group weighted average | 0.0053 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2003 | 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $2,984,539,213 | 2,974,880,532 | 2,929,967,846 | 2,870,324,182 | 2,753,074,015 | 2,627,132,417 |
|
| Tax Rate | 0.3325 | 0.3325 | 0.3325 | 0.3075 | 0.3075 | 0.3075 |
|
| Tax Rate Group weighted average | 0.4199 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 96.00 | 88.93 | 82.90 | 87.33 | 93.76 | 95.06 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.54 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| Assessment -to-Sales Ratio Statewide | 101.47 | 98.27 | 90.81 | 88.53 | 88.41 | 92.28 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $3,108,895,014 | 3,345,193,447 | 3,534,339,983 | 3,286,756,191 | 2,936,299,077 | 2,763,657,077 |
|
| EffectiveTax Rate | 0.3192 | 0.2957 | 0.2756 | 0.2685 | 0.2883 | 0.2923 |
|
| Group weighted average Effective Tax Rate | 0.4263 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 102.1600 | 102.1900 | 97.6900 | 102.1000 | 98.1600 | 101.8500 |
|
| Percent Collected Group weighted average | 97.10 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 101.46 | 101.31 | 98.50 | 101.39 | 98.94 | 101.05 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.88 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.35 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 108.42 | 109.81 | 90.56 | 108.73 | 91.14 | 108.84 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.46 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 907,435 | 937,220 | 1,153,773 | 770,775 | 956,548 | 782,104 |
|
| Tax Rate Equivalent | 0.0304 | 0.0315 | 0.0394 | 0.0269 | 0.0347 | 0.0298 |
|
| Dominant County: Mecklenburg |
|
|
|
|
|
|
| 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 | Aa1 | Aa1 | Aa2 | Aa2 | Aa2 | Aa2 |
|
| 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 | $2,625,000 | 3,045,000 | 3,475,000 | 3,915,000 | 4,365,000 | 4,835,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 2,625,000 | 3,045,000 | 3,475,000 | 3,915,000 | 4,365,000 | 4,835,000 |
|
| Per Capita | $96 | 104 | 121 | 139 | 164 | 190 |
|
| Total Per Capita for the Population Group | 232 | 220 | 221 | 247 | 243 | 283 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0844% | 0.0910% | 0.0983% | 0.1191% | 0.1487% | 0.1749% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2405% | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.3405% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 6,623,963 | 7,498,622 | 7,003,257 | 7,363,648 | 8,335,852 | 9,446,100 |
|
| Total* | $6,623,963 | 7,498,622 | 7,003,257 | 7,363,648 | 8,335,852 | 9,446,100 |
|
| * 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 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 27,326 | 29,209 | 28,634 | 28,072 | 26,554 | 25,442 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 274,292,980 | 278,090,565 | 283,081,473 | 286,078,934 | 291,597,793 | 295,823,247 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 11,804,739 | 12,188,999 | 12,338,174 | 12,837,931 | 14,292,854 | 15,334,974 |
| 3.5A |
| Business Type Activities Assets |
|
|
|
|
|
|
| 3.5B |
| Business Type Activities Liabilties |
|
|
|
|
|
|
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 9,754,358 | 9,681,848 | 9,462,935 | 8,708,026 | 8,285,100 | 8,011,859 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 231,584 | 249,342 | 218,034 | 100,177 | 165,918 | 74,561 |
| 13.0 |
| Penalties and Interest | 78,164 | 53,381 | 39,404 | 108,474 | 28,127 | 57,819 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 1,197,755 | 1,113,954 | 587,968 | 1,349,318 | 1,153,005 | 1,162,113 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 332,199 | 303,716 | 385,383 | 352,124 | 336,336 | 323,232 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 476,747 | 414,960 | 382,326 | 346,799 | 331,517 | 319,335 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -19,663 | 57,273 | 339,724 | 439,172 | 416,472 | 462,009 |
| 19.0 |
| Privilege Licenses | 179,787 | 170,800 | 212,706 | 227,676 | 216,910 | 179,941 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 298,156 | 314,612 | 240,959 | 111,253 | 105,102 | 103,629 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 272,027 | 272,409 | 347,806 | 276,039 | 260,388 | 263,832 |
| 23.0 |
| Local Occupancy Tax | 337,262 | 327,633 | 337,498 | 435,470 | 369,714 | 355,871 |
| 24.0 |
| Prepared Food Tax | 544,416 | 528,535 | 539,821 | 534,049 | 517,311 | 384,131 |
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 113,607 | 86,737 | 155,779 | 160,561 | 43,090 | 37,044 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 562 | 1,075 | 18,934 | 9,317 |
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety |
|
|
|
|
|
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 6,228 | 3,410 | 6,671 | 6,056 | 21,787 | 3,323 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution | 212,104 | 222,312 | 229,897 | 182,353 | 198,114 | 196,146 |
| 44.0 |
| Utility Franchise Tax | 1,208,246 | 1,196,485 | 1,443,018 | 1,134,807 | 1,062,982 | 1,014,844 |
| 45.0 |
| Beer and Wine Tax | 128,735 | 40,840 | 126,071 | 122,318 | 114,943 | 109,889 |
| 46.0 |
| Powell Bill | 719,541 | 705,182 | 785,619 | 843,663 | 727,130 | 728,654 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees |
|
|
|
|
|
|
| 51.0 |
| General Government | 2,500 |
|
|
|
|
|
| 52.0 |
| Public Safety | 2,646 | 46,046 | 5,644 | 13,678 | 18,556 | 1,983 |
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other | 15,000 | 20,000 |
|
| 22,113 | 9,000 |
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
| 25,000 | 25,000 |
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
| 3,000 | 2,500 |
| 5,000 | 5,000 |
| 60.0 |
| Culture and Recreation |
|
|
|
| 58,750 | 6,750 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 411,229 | 203,981 | 205,918 | 189,637 | 221,752 | 230,570 |
| 64.0 |
| Transportation - Streets |
| 550,000 |
|
|
|
|
| 65.0 |
| Transportation - All Other | 5,308 |
|
|
|
|
|
| 66.0 |
| Environmental Protection | 577,064 | 564,511 | 607,516 | 413,384 | 532,240 | 511,389 |
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation | 176,131 |
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 20,859 | 220,892 | 210,692 | 237,216 | 245,604 | 232,376 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 19,800 | 15,160 | 13,065 |
|
|
|
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 135,995 | 97,766 | 101,024 | 106,489 | 78,293 | 71,847 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 421,733 | 358,756 | 341,416 | 358,067 | 287,132 | 204,412 |
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 10,960 | 8,908 | 12,561 | 15,531 | 22,443 | 23,864 |
| 86.0 | UTILITY | Water and Sewer Charges |
|
|
|
|
|
|
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 1,253,184 | 1,371,646 | 7,787,486 | 411,605 | 2,515,311 | 2,220,660 |
| 91.0 |
| Special Assessments | 1,480 | 200 | 1,996 | 1,565 | 3,142 | 1,457 |
| 92.0 |
| Private Contributions and Donations | 10,195 | 11,325 | 20,230 | 12,858 | 13,886 | 12,878 |
| 93.0 |
| Sales of Materials and Fixed Assets | 5,364 | 251,282 | 698 | 44,374 | 5,039,820 | 12,047 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 55,260 | 52,632 | 81,906 | 44,094 | 31,875 | 42,500 |
| 98.0 |
| Other Miscellaneous Revenues | 191,482 | 109,070 | 121,062 | 66,210 | 160,928 | 92,026 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 522,475 | 545,375 | 566,375 | 587,625 | 617,025 | 636,625 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
|
|
|
|
|
|
| 101.0 |
| Other | 691,335 | 676,363 | 408,112 | 416,327 | 339,557 | 937,175 |
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 44,980 | 44,948 | 44,941 | 42,467 | 44,498 | 41,388 |
| 109B | GENERAL | Governing Body - Other Direct | 124,435 | 110,751 | 127,075 | 132,646 | 118,082 | 64,957 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 434,672 | 428,660 | 374,648 | 394,038 | 400,069 | 263,681 |
| 110B |
| Administration - Other Direct | 72,702 | 82,534 | 73,840 | 149,201 | 139,175 | 137,270 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 233,509 | 226,821 | 228,760 | 206,600 | 222,399 | 165,228 |
| 112B |
| Finance - Other Direct | 194,062 | 169,521 | 204,103 | 225,536 | 191,916 | 180,082 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
| 11,950 | 1,573 | 2,243 | 3,000 |
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct |
|
|
|
|
| 77,194 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 611,708 | 496,446 | 374,744 | 285,861 | 126,864 | 84,438 |
| 118B |
| Gen. Govt. All Other - Other Direct | 264,257 | 263,119 | 165,545 | 169,250 | 124,494 | 163,042 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 14,369 | 13,226 | 18,389 | 10,002 | 23,744 | 28,001 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 4,572,785 | 4,535,995 | 4,550,823 | 4,357,607 | 4,276,963 | 2,939,240 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 799,280 | 693,574 | 736,743 | 728,858 | 726,198 | 1,702,681 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 296,014 | 351,242 | 397,489 | 265,188 | 425,874 | 422,291 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 682,951 | 740,006 | 734,850 | 339,020 | 330,488 | 141,749 |
| 122B |
| Fire - Other Direct | 490,457 | 453,647 | 437,079 | 426,614 | 339,897 | 383,441 |
| 122C |
| Fire - Construction | 323,510 | 46,894 | 35,600 | 88,764 | 88,764 | 88,764 |
| 122D |
| Fire - Purchase of P,P&E | 673,501 | 314,949 |
| 524,494 | 113,909 | 11,386 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
| 228,520 | 217,376 | 135,168 |
| 124B |
| Rescue Units - Other Direct |
|
|
| 80,876 | 73,248 | 124,942 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
| 25,190 | 14,906 | 8,659 |
| 125A |
| Animal Control - Salaries & Wages | 49,678 | 48,934 | 37,915 | 95,577 | 102,207 | 73,137 |
| 125B |
| Animal Control - Other Direct | 20,974 | 31,855 | 38,629 | 29,677 | 15,881 | 41,137 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E | 26,180 |
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 301,050 | 362,654 | 365,238 | 345,268 | 336,199 | 229,450 |
| 128B |
| Streets and Highways - Other Direct | 331,879 | 341,750 | 339,321 | 330,960 | 397,395 | 438,566 |
| 128C |
| Streets and Highways - Construction | 132,804 | 1,234,592 |
|
|
| 60,000 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 5,247 | 282,788 | 22,067 | 19,579 | 104,373 | 28,514 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages | 512,138 | 486,126 | 585,808 | 613,011 | 689,020 | 405,501 |
| 130B |
| Powell Bill - Other Direct | 517,179 | 429,412 | 317,432 | 1,052,703 | 465,820 | 520,183 |
| 130C |
| Powell Bill - Construction | 61,767 | 455,764 | 736,967 | 523,247 | 125,451 | 619,007 |
| 130D |
| Powell Bill - Purchase of P,P&E | 12,078 | 62,104 | 54,951 | 17,628 |
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - Other Direct |
|
|
|
|
|
|
| 134A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Airport - Other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages | 581,784 | 611,681 | 628,062 | 589,507 | 599,873 | 369,743 |
| 135B |
| Transpor. All Other - Other Direct | 128,056 | 89,955 | 125,795 | 126,206 | 116,039 | 255,134 |
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
| 8,499 | 7,999 | 11,016 | 97,072 | 33,923 |
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - Other Direct | 1,817,214 | 1,747,388 | 1,790,139 | 1,569,627 | 1,531,400 | 1,425,349 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages | 374,610 | 383,461 | 397,394 | 376,635 | 359,823 | 213,030 |
| 139B |
| Environ. All Other - Other Direct | 234,518 | 157,065 | 189,266 | 181,238 | 118,115 | 229,941 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
| 4,065 | 6,763 | 184,462 |
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 362,668 | 405,193 | 397,004 | 392,078 | 363,492 | 255,841 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 27,838 | 23,126 | 41,050 | 123,386 | 103,846 | 153,589 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
| 139,407 | 86,612 | 4,000 | 4,000 | 430 |
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 23,413 | 59,311 | 18,484 |
|
| 267,267 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
|
|
|
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
|
|
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 221,855 | 247,872 | 236,155 | 260,060 | 230,133 | 94,256 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 217,936 | 242,446 | 217,784 | 247,627 | 250,844 | 198,966 |
| 153C |
| Recreation & Parks - Construction | 20,845 | 7,850 |
|
|
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 1,369,553 | 534,587 | 29,883 | 1,069,119 | 1,347,380 | 4,116,517 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
| 28,076 |
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct | 37,330 | 10,844 | 36,824 | 65,656 | 29,663 | 11,355 |
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages | 370,485 | 366,566 | 335,500 | 257,740 | 229,038 | 133,687 |
| 157B |
| Cult. & Recr. All Other - Other Direct | 827,911 | 521,416 | 387,668 | 359,750 | 290,513 | 248,929 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
| 10,288 | 18,015 | 9,929 |
| 158A | UTILITY | Water & Sewer - Salaries & Wages |
|
|
|
|
|
|
| 158B |
| Water & Sewer - Other Direct |
|
|
|
|
|
|
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
|
|
|
|
|
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct |
|
|
|
|
|
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees |
| 115,375 | 126,375 | 137,625 | 147,025 | 156,625 |
| 161D | SERVICE | Water & Sewer - Principal |
| 430,000 | 440,000 | 450,000 | 470,000 | 480,000 |
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 163B |
| Gas - Interest & Fees |
|
|
|
|
|
|
| 163D |
| Gas - Principal |
|
|
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 384,702 | 253,901 | 521,311 | 388,953 | 472,244 | 418,856 |
| 166D |
| All Other - Principal | 1,766,125 | 1,252,351 | 8,524,464 | 1,069,206 | 2,610,497 | 1,357,300 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 20,665 | 20,665 | 16,161 | 6,575 | 9,679 | 10,401 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement |
|
|
|
|
|
|
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 176B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 176C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 177A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 177B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 9,331,980. | 9,210,051.00 | 8,971,641.00 | 8,283,206.00 | 7,776,091.00 | 7,439,642.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,043,264. | 1,058,298.00 | 1,019,455.00 | 886,182.00 | 874,444.00 | 859,995.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | -135,829. | -121,078.00 | 134,318.00 | -115,407.00 | 82,104.00 | -77,891.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | -87,838 | -103,829 | 96,245 | -77,332 | 77,492 | -75,983 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 102.16 | 102.19 | 97.69 | 102.10 | 98.16 | 101.85 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 101.46 | 101.31 | 98.50 | 101.39 | 98.94 | 101.05 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 108.42 | 109.81 | 90.56 | 108.73 | 91.14 | 108.84 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 9,096,892 | 9,614,152 | 9,119,959 | 8,680,865 | 10,251,783 | 5,592,352 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 191.0 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 192.0 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 19,072,330 | 19,498,691 | 25,940,642 | 17,949,985 | 23,898,659 | 18,713,028 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | -1,529,485 | -1,352,726 | -408,112 | -416,327 | -693,714 | -352,763 |
| 194D |
| Amount - Net Revenues | 20,601,815 | 20,851,417 | 26,348,754 | 18,366,312 | 24,592,373 | 19,065,791 |
|
| Calculated amount | 20,601,815 | 20,851,417 | 26,348,754 | 18,366,312 | 24,592,373 | 19,065,791 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 19,062,189 | 19,012,621 | 25,160,725 | 18,993,985 | 18,949,193 | 19,854,864 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | -1,529,485 | -1,352,726 | -408,112 | -416,327 | -693,714 | -352,763 |
| 195D |
| Amount - Net Expenditures | 20,591,674 | 20,365,347 | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 |
|
| Calculated amount | 20,591,674 | 20,365,347 | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
|
|
|
|
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water |
|
|
|
|
|
|
| 403B |
| Total amount billed in units - Sewer |
|
|
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
|
|
|
|
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
|
|
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
|
|
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
|
|
|
|
|
|
| 408A |
| Dollars related to 403A above |
|
|
|
|
|
|
| 408B |
| Dollars related to 403B above |
|
|
|
|
|
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
|
|
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
|
|
|
|
|
|
| 421A |
| Number of residential accounts billed - Water |
|
|
|
|
|
|
| 421B |
| Number of residential accounts billed - Sewer |
|
|
|
|
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
|
|
|
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | CHRISTINE SURRATT |
|
|
| 951.0 |
| Title | FINANCE DIRECTOR |
|
|
| 952.0 |
| Date | 11/08/2011 | 10/21/2010 | 01/07/2010 | 01/14/2009 | 04/25/2008 | 12/19/2006 |
| 953.0 |
| Contact | LINDSEY WIGGS |
|
|
| 954.0 |
| Title | FINANCE SPECIALIST |
|
|
| 955.0 |
| Phone | 704-847-4411 |
|
|
|
|
|
| 956.0 |
| Fax | 704-845-1964 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|