Municipality Revenues and Expenditures Financial Profile Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $8,916,677 | 8,479,145 | 8,144,239 | 7,698,090 | 7,551,780 | 6,962,368 |
|
| Utility | - | - | - | - | - | - |
|
| Sales Tax | 2,487,413 | 2,237,330 | 2,266,689 | 1,819,360 | 1,773,349 | 1,387,561 |
|
| Sales & Services | 717,303 | 633,472 | 532,499 | 523,781 | 528,933 | 457,200 |
|
| Intergovernmental | 2,915,213 | 3,008,367 | 2,842,548 | 2,685,305 | 2,643,715 | 2,380,582 |
|
| Debt Proceeds | 587,625 | 617,025 | 636,625 | 658,975 | 672,348 | 821,517 |
|
| Other Miscellaneous | 2,742,081 | 9,617,034 | 4,643,191 | 2,211,723 | 1,894,336 | 1,342,821 |
|
| Total | $18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 | 13,352,049 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | 2,230,342 | - | - |
|
| Debt Service | 2,045,784 | 3,699,766 | 2,412,781 | - | 2,449,033 | 2,626,721 |
|
| Transportation | 3,629,125 | 2,931,242 | 2,960,021 | 2,295,237 | 2,177,233 | 2,121,290 |
|
| General Government | 1,617,174 | 1,393,484 | 1,208,281 | 1,204,382 | 1,170,195 | 943,121 |
|
| Public Safety | 7,196,960 | 6,735,390 | 6,082,996 | 5,175,963 | 4,954,976 | 4,670,908 |
|
| Other | 4,921,269 | 4,883,025 | 7,543,548 | 2,991,900 | 2,911,296 | 2,296,644 |
|
| Total | $19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 | 12,658,684 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $8,783,989 | 8,528,442 | 5,545,537 | 6,525,034 | 4,806,200 | 4,368,739 |
|
| Capital Outlay | 2,574,153 | 2,372,494 | 5,614,883 | 2,320,202 | 753,798 | 416,072 |
|
| Other Operating + Debt Service | 8,052,170 | 8,741,971 | 9,047,207 | 5,052,588 | 8,102,735 | 7,873,873 |
|
| Total | $19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 | 12,658,684 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $318 | 319 | 320 | 309 | 310 | 289 |
|
| Utility | - | - | - | - | - | - |
|
| Sales Tax | 87 | 85 | 88 | 74 | 71 | 57 |
|
| Sales & Services | 26 | 24 | 21 | 21 | 22 | 19 |
|
| Intergovernmental | 104 | 113 | 112 | 108 | 109 | 99 |
|
| Debt Proceeds | 21 | 23 | 25 | 26 | 28 | 34 |
|
| Other Miscellaneous | 98 | 362 | 183 | 89 | 78 | 56 |
|
| Total | $654 | 926 | 749 | 627 | 618 | 554 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | 90 | - | - |
|
| Debt Service | 73 | 139 | 95 | - | 101 | 109 |
|
| Transportation | 129 | 110 | 116 | 92 | 89 | 88 |
|
| General Government | 58 | 53 | 48 | 49 | 48 | 39 |
|
| Public Safety | 256 | 254 | 239 | 208 | 203 | 194 |
|
| Other | 175 | 184 | 296 | 120 | 120 | 95 |
|
| Total | $691 | 740 | 794 | 559 | 561 | 525 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $313 | 321 | 218 | 262 | 197 | 181 |
|
| Capital Outlay | 92 | 89 | 221 | 93 | 31 | 17 |
|
| Other Operating | 286 | 330 | 355 | 204 | 333 | 327 |
|
| Total | $691 | 740 | 794 | 559 | 561 | 525 |
|
|
|
|
|
|
|
|
|
| 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 |
|
| Town of Matthews Population | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 | 24,121 |
| 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 | $16,812,617 | 16,209,908 | 15,408,368 | 14,247,037 | 14,051,919 | 12,605,078 |
| General Fund expenditures | 18,462,310 | 18,891,729 | 19,646,451 | 13,556,352 | 13,040,373 | 12,285,386 |
| Operating transfers in | 416,327 | 339,557 | 224,913 | 27,000 | 417,510 | 638,013 |
| Operating transfers out | - | 693,714 | 127,850 | - | - | 200,000 |
| Capital leases and installment purchase proceeds | 44,374 | 2,071,000 | - | - | - | - |
| Other items | - | 5,039,820 | - | - | 6,276 | 77,531 |
| Excess of revenues and other sources over (under) expenditures and other uses | (1,188,992) | 4,074,842 | (4,141,020) | 717,685 | 1,435,332 | 835,236 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $6,529,721 | 7,697,245 | 3,765,287 | 8,077,788 | 7,043,699 | 5,654,161 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 35.45 | 43.95 | 19.04 | 59.59 | 54.01 | 45.29 |
|
| 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 |
|
|
|
|
|
|
| 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 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 | 24,121 |
|
| 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 | $8,680,865 | 10,251,783 | 5,592,352 | 10,438,036 | 8,784,463 | 7,456,169 |
|
| Investment Earnings | 411,605 | 2,515,311 | 2,220,660 | 198,707 | 64,119 | 77,547 |
|
| Tax Rate Equivalent | 0.0143 | 0.0914 | 0.0845 | 0.0077 | 0.0029 | 0.0035 |
|
| 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 | 2003 | 2003 | 2003 | 2003 | 2003 | 1998 |
|
| January 1, Prior Year Assessed Valuation | $2,870,324,182 | 2,753,074,015 | 2,627,132,417 | 2,575,256,651 | 2,192,980,729 | 2,201,249,453 |
|
| Tax Rate | 0.3075 | 0.3075 | 0.3075 | 0.3075 | 0.3200 | 0.3200 |
|
| 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 | 87.33 | 93.76 | 95.06 | 95.80 | 98.08 | 87.61 |
|
| 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 | $3,286,756,191 | 2,936,299,077 | 2,763,657,077 | 2,688,159,343 | 2,235,910,205 | 2,512,555,020 |
|
| EffectiveTax Rate | 0.2685 | 0.2883 | 0.2923 | 0.2946 | 0.3139 | 0.2804 |
|
| 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 | 102.10 | 98.16 | 101.85 | 98.58 | 98.21 | 97.44 |
|
| 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 | 101.39 | 98.94 | 101.05 | 99.19 | 98.75 | 98.10 |
|
| 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 | 108.73 | 91.14 | 108.84 | 92.00 | 92.56 | 91.11 |
|
| 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 | (77,230) | 159,596 | (153,874) | 113,192 | 135,713 | 173,866 |
|
| Tax Rate Equivalent | -0.0027 | 0.0058 | -0.0059 | 0.0044 | 0.0062 | 0.0079 |
|
| Dominant County: Mecklenburg |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa2 | Aa2 | Aa2 | Aa2 | Aa2 | Aa2 |
|
| S & P | AA | AA | AA | AA |
| AA- |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $3,915,000 | 4,365,000 | 4,835,000 | 5,315,000 | 5,800,000 | 5,850,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 3,915,000 | 4,365,000 | 4,835,000 | 5,315,000 | 5,800,000 | 5,850,000 |
|
| Per Capita | $139 | 164 | 190 | 214 | 238 | 243 |
|
| Total Per Capita for the Population Group | 247 | 243 | 283 | 190 | 219 | #N/A |
|
| Total Per Capita Statewide | 456 | 478 | 495 | 505 | 548 | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.1191% | 0.1487% | 0.1749% | 0.1977% | 0.2594% | 0.2328% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2539% | 0.2706% | 0.3405% | 0.2303% | 0.2755% | #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 | $10,000,000 | 10,000,000 | 10,000,000 | 10,500,000 | 1,300,000 | 1,300,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 7,363,648 | 8,335,852 | 9,446,100 | 10,695,128 | 11,923,937 | 13,133,052 |
|
| Total* | $7,363,648 | 8,335,852 | 9,446,100 | 10,695,128 | 11,923,937 | 13,133,052 |
|
| * 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 | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 | 24,121 |
|
|
|
|
|
|
|
|
|
| 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 | 286,078,934 | 291,597,793 | 295,823,247 | 298,764,522 | 301,615,798 | 299,588,761 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 12,837,931 | 14,292,854 | 15,334,974 | 16,827,385 | 18,525,486 | 20,077,702 |
| 3.5A | SUMMARY | Business Type Activities Assets |
|
|
|
|
|
|
| 3.5B |
| Business Type Activities Liabilties |
|
|
|
|
|
|
| 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 | 8,708,026 | 8,285,100 | 8,011,859 | 7,571,151 | 7,522,504 | 6,936,081 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 100,177 | 165,918 | 74,561 | 76,900 |
|
|
| 13 |
| Penalties and interest | 108,474 | 28,127 | 57,819 | 50,039 | 29,276 | 26,287 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 1,349,318 | 1,153,005 | 1,162,113 | 1,819,360 | 1,773,349 | 1,387,561 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 352,124 | 336,336 | 323,232 |
|
|
|
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 346,799 | 331,517 | 319,335 |
|
|
|
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 439,172 | 416,472 | 462,009 |
|
|
|
| 19 |
| Licenses Privilege |
|
|
|
| 191,113 | 149,163 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 227,676 | 216,910 | 179,941 | 148,567 |
|
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 111,253 | 105,102 | 103,629 | 99,017 | 86,415 | 97,734 |
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 276,039 | 260,388 | 263,832 | 258,395 | 243,859 | 227,900 |
| 23 |
| Local occupancy tax | 435,470 | 369,714 | 355,871 | 279,299 | 252,467 | 248,202 |
| 24 |
| Prepared food tax | 534,049 | 517,311 | 384,131 | 328,393 | 333,105 | 316,904 |
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 160,561 | 43,090 | 37,044 | 37,407 | 39,815 | 26,259 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 9,317 |
|
|
| 742 |
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety |
|
|
|
|
|
|
| 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 | 6,056 | 21,787 | 3,323 | 1,156 | 8,439 | 27,161 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution | 182,353 | 198,114 | 196,146 | 204,450 | 211,131 |
|
| 44 |
| Utility franchise tax | 1,134,807 | 1,062,982 | 1,014,844 | 904,457 | 871,370 | 840,118 |
| 45 |
| Beer and Wine tax | 122,318 | 114,943 | 109,889 | 107,811 | 103,593 | 97,977 |
| 46 |
| Powell Bill | 843,663 | 727,130 | 728,654 | 720,418 | 645,619 | 687,293 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees |
|
|
|
|
|
|
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety | 13,678 | 18,556 | 1,983 | 14,130 | 25,220 | 11,326 |
| 53 |
| Transportation - Streets |
|
|
|
| 39,917 | 76,827 |
| 54 |
| Transportation - All other |
| 22,113 | 9,000 | 9,000 | 9,000 | 9,000 |
| 55 |
| Environmental protection |
|
|
|
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
| 25,000 | 25,000 | 25,000 | 25,000 | 25,000 |
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
| 5,000 | 5,000 |
|
|
|
| 60 |
| Culture and recreation |
| 58,750 | 6,750 | 8,500 |
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety | 189,637 | 221,752 | 230,570 | 204,508 | 216,524 | 159,834 |
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection | 413,384 | 532,240 | 511,389 | 485,875 | 487,160 | 446,046 |
| 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 |
|
|
|
|
|
|
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties | 237,216 | 245,604 | 232,376 | 258,243 | 289,752 |
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste |
|
|
|
|
|
|
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 106,489 | 78,293 | 71,847 | 59,796 | 44,698 | 61,643 |
| 82 |
| Library service revenues |
|
|
|
|
| 270,240 |
| 83 |
| Other cultural and recreational service revenues | 358,067 | 287,132 | 204,412 | 180,203 | 166,543 | 102,168 |
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 15,531 | 22,443 | 23,864 | 25,539 | 27,940 | 23,149 |
| 86 | UTILITY | Water and sewer charges |
|
|
|
|
|
|
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
| 2,164 |
|
| 90 | REVENUES | On general and all other funds | 411,605 | 2,515,311 | 2,220,660 | 198,707 | 64,119 | 77,547 |
| 91 |
| Special assessments | 1,565 | 3,142 | 1,457 |
| 11,634 | 2,748 |
| 92 |
| Private contribution and donations | 12,858 | 13,886 | 12,878 | 34,097 | 38,465 | 12,771 |
| 93 |
| Sales of materials and fixed assets | 44,374 | 5,039,820 | 12,047 | 150 | 28,888 | 5,880 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
| 39,900 | 32,000 |
| 97 |
| ABC profit distribution | 44,094 | 31,875 | 42,500 | 40,000 |
|
|
| 98 |
| Other miscellaneous revenues | 66,210 | 160,928 | 92,026 | 47,004 | 144,882 | 65,002 |
| 99 |
| Proceeds of the sale of bonds and notes | 587,625 | 617,025 | 636,625 | 658,975 | 672,348 | 743,975 |
| 100 |
| Proceeds of capital leases and installment purchases |
|
|
|
|
| 77,542 |
| 101 |
| Other | 416,327 | 339,557 | 937,175 | 740,687 | 417,510 | 80,711 |
| 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 |
|
|
|
|
|
|
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes |
|
|
|
|
|
|
| 108 |
| Prepaid privilege licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing body - Salaries | 42,467 | 44,498 | 41,388 | 44,405 | 41,249 | 41,250 |
| 109B | GENERAL | Governing body - All other Direct | 132,646 | 118,082 | 64,957 | 39,874 | 119,793 | 140,915 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 394,038 | 400,069 | 263,681 | 254,315 | 197,179 | 93,294 |
| 110B |
| Administration - All other Direct | 149,201 | 139,175 | 137,270 | 85,605 | 176,068 | 69,898 |
| 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 | 206,600 | 222,399 | 165,228 | 331,416 | 270,774 | 247,099 |
| 112B |
| Finance - All other Direct | 225,536 | 191,916 | 180,082 | 264,229 | 358,878 | 344,592 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 1,573 | 2,243 | 3,000 | 101,641 |
| 6,073 |
| 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 |
|
| 77,194 | 82,897 |
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct |
|
|
|
| 6,254 |
|
| 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 |
|
|
|
|
|
|
| 117B |
| Central Facilities - All other Direct |
|
|
|
|
|
|
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 118A |
| General Government All Other - Salaries | 285,861 | 126,864 | 84,438 |
|
|
|
| 118B |
| General Government All Other - All other Direct | 169,250 | 124,494 | 163,042 |
|
|
|
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures | 10,002 | 23,744 | 28,001 |
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 4,357,607 | 4,276,963 | 2,939,240 | 3,489,648 | 2,621,358 | 2,344,213 |
| 119B | SAFETY | Police and Communications - All other Direct | 728,858 | 726,198 | 1,702,681 | 694,908 | 1,427,754 | 1,527,089 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 265,188 | 425,874 | 422,291 | 276,335 | 323,916 | 224,674 |
| 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 | 339,020 | 330,488 | 141,749 | 11,505 |
|
|
| 122B |
| Fire - All other Direct | 426,614 | 339,897 | 383,441 | 90,938 | 117,214 | 80,000 |
| 122C |
| Fire - Construction | 88,764 | 88,764 | 88,764 | 88,764 |
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 524,494 | 113,909 | 11,386 | 5,060 |
|
|
| 123A |
| Inspectors - Salaries |
|
|
|
|
|
|
| 123B |
| Inspectors - All other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries | 228,520 | 217,376 | 135,168 | 162,767 | 117,727 | 107,585 |
| 124B |
| Rescue Units - All other Direct | 80,876 | 73,248 | 124,942 | 76,902 | 104,726 | 104,318 |
| 124C |
| Rescue Units - Construction |
|
|
| 26,210 |
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures | 25,190 | 14,906 | 8,659 | 14,207 | 5,292 | 85,371 |
| 125A |
| Animal Control - Salaries | 95,577 | 102,207 | 73,137 | 89,929 | 68,283 | 40,209 |
| 125B |
| Animal Control - All other Direct | 29,677 | 15,881 | 41,137 | 17,528 | 37,775 | 31,449 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
| 3,489 | 19,691 |
| 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 |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 345,268 | 336,199 | 229,450 | 271,585 | 206,094 | 359,425 |
| 128B |
| Streets and Highways - All other Direct | 330,960 | 397,395 | 438,566 | 354,846 | 421,035 | 489,871 |
| 128C |
| Streets and Highways - Construction |
|
| 60,000 |
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 19,579 | 104,373 | 28,514 | 19,936 | 7,159 | 5,491 |
| 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 | 613,011 | 689,020 | 405,501 | 586,822 | 391,490 | 326,775 |
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 1,052,703 | 465,820 | 520,183 | 322,498 | 379,164 | 363,144 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction | 523,247 | 125,451 | 619,007 |
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures | 17,628 |
|
| 132,667 | 190,481 | 30,333 |
| 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 | 589,507 | 599,873 | 369,743 | 480,843 | 332,668 | 313,072 |
| 135B |
| Transportation - All Other - All other Direct | 126,206 | 116,039 | 255,134 | 117,820 | 239,221 | 227,380 |
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures | 11,016 | 97,072 | 33,923 | 8,220 | 9,921 | 5,799 |
| 136A | ENVIRON | Solid Waste - Salaries |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - All other Direct | 1,569,627 | 1,531,400 | 1,425,349 | 1,229,442 | 1,173,449 | 1,107,743 |
| 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 |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries | 376,635 | 359,823 | 213,030 | 276,715 | 209,449 | 180,242 |
| 139B |
| Environmental Protection - All Other - All other Direct | 181,238 | 118,115 | 229,941 | 115,090 | 244,988 | 187,862 |
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures | 4,065 | 6,763 | 184,462 | 20,427 | 55,408 | 6,563 |
| 140A | ECONOMIC | Planning and Zoning - Salaries | 392,078 | 363,492 | 255,841 | 279,947 | 201,296 | 192,934 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 123,386 | 103,846 | 153,589 | 99,010 | 99,772 | 108,522 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures | 4,000 | 4,000 | 430 | 6,306 | 1,214 |
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
| 267,267 | 363,242 | 267,658 | 81,530 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 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 | 260,060 | 230,133 | 94,256 | 70,655 | 62,209 | 60,828 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 247,627 | 250,844 | 198,966 | 143,761 | 141,242 | 140,010 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 1,069,119 | 1,347,380 | 4,116,517 | 21,293 | 15,672 | 20,392 |
| 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 | 65,656 | 29,663 | 11,355 | 11,469 |
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries | 257,740 | 229,038 | 133,687 | 174,482 | 86,424 | 61,813 |
| 157B |
| Human Services - All Other - All other Direct | 359,750 | 290,513 | 248,929 | 178,561 | 211,269 | 136,520 |
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures | 10,288 | 18,015 | 9,929 | 1,500 | 141,246 | 11,685 |
| 158A | UTILITY | Water and Sewer - Salaries |
|
|
|
|
|
|
| 158B |
| Water and Sewer - All other Direct |
|
|
| 173,975 |
|
|
| 158C |
| Water and Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures |
|
|
| 485,000 |
|
|
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
| 458,731 |
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
| 1,112,636 |
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 137,625 | 147,025 | 156,625 |
| 304,287 | 341,389 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 450,000 | 470,000 | 480,000 |
| 461,627 | 400,000 |
| 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 | 388,953 | 472,244 | 418,856 |
| 399,966 | 280,873 |
| 166D |
| All Other - Debt Service Principal Payments | 1,069,206 | 2,610,497 | 1,357,300 |
| 1,283,153 | 1,604,459 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 6,575 | 9,679 | 10,401 | 5,849 | 4,331 | 4,331 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) |
|
|
| 125,413 | 123,111 | 101,978 |
| 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 | 8,283,206 | 7,776,091 | 7,439,642 | 7,292,726 | 6,907,740 | 6,138,970 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 886,182 | 874,444 | 859,995 | 672,395 | 661,220 | 644,878 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | -115,407 | 82,104 | -77,891 | 59,399 | 86,527 | 116,516 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | -77,332 | 77,492 | -75,983 | 53,793 | 49,186 | 57,350 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 102.1 | 98.16 | 101.85 | 98.58 | 98.21 | 97.44 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 101.39 | 98.94 | 101.05 | 99.19 | 98.75 | 98.10 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 108.73 | 91.14 | 108.84 | 92.00 | 92.56 | 91.11 |
| 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 | 8,680,865 | 10,251,783 | 5,592,352 | 10,438,036 | 8,784,463 | 7,456,169 |
| 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 | 17,949,985 | 23,898,659 | 18,713,028 | 15,597,234 | 21,408,095 | 14,390,062 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
| 5,926,124 |
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | -416,327 | -693,714 | -352,763 |
| 417,510 | 1,038,013 |
| 194D |
| Amounts - Net Revenues per AFIR | 18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 | 13,352,049 |
|
| Calculated amount | 18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 | 13,352,049 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 18,993,985 | 18,949,193 | 19,854,864 | 13,897,824 | 20,000,091 | 13,696,697 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
| 5,919,848 |
|
| 195C |
| Amounts - Subtract interfund transfers out | -416,327 | -693,714 | -352,763 |
| 417,510 | 1,038,013 |
| 195D |
| Amounts Net Expenditures per AFIR | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 | 12,658,684 |
|
| Calculated amount | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 | 12,658,684 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Christine Surratt |
|
|
|
| 951 |
| Title of Official | Finance Director |
|
|
|
| 952 |
| Date Certified | 01/14/2009 | 04/25/2008 | 12/19/2006 |
|
|
|
| 953 |
| Person to Contact | Lindsey Outen |
|
|
|
| 954 |
| Title of Person to Contact | Finance Specialist |
|
|
|
| 955 |
| Telephone Number | 704-847-4411 x240 |
|
|
|
| 956 |
| Facsimile Number | 704-845-1964 |
|
|
|