Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $9,720,373 | 8,916,677 | 8,479,145 | 8,144,239 | 7,698,090 | 7,551,780 |
|
| Utility | - | - | - | - | - | - |
|
| Sales Tax | 1,695,401 | 2,487,413 | 2,237,330 | 2,266,689 | 1,819,360 | 1,773,349 |
|
| Sales & Services | 678,758 | 717,303 | 633,472 | 532,499 | 523,781 | 528,933 |
|
| Intergovernmental | 3,431,788 | 2,915,213 | 3,008,367 | 2,842,548 | 2,685,305 | 2,643,715 |
|
| Debt Proceeds | 566,375 | 587,625 | 617,025 | 636,625 | 658,975 | 672,348 |
|
| Other Miscellaneous | 10,256,059 | 2,742,081 | 9,617,034 | 4,643,191 | 2,211,723 | 1,894,336 |
|
| Total | $26,348,754 | 18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | 2,230,342 | - |
|
| Debt Service | 9,612,150 | 2,045,784 | 3,699,766 | 2,412,781 | - | 2,449,033 |
|
| Transportation | 3,183,640 | 3,629,125 | 2,931,242 | 2,960,021 | 2,295,237 | 2,177,233 |
|
| General Government | 1,623,995 | 1,617,174 | 1,393,484 | 1,208,281 | 1,204,382 | 1,170,195 |
|
| Public Safety | 6,985,289 | 7,196,960 | 6,735,390 | 6,082,996 | 5,175,963 | 4,954,976 |
|
| Other | 4,163,763 | 4,921,269 | 4,883,025 | 7,543,548 | 2,991,900 | 2,911,296 |
|
| Total | $25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $9,291,842 | 8,783,989 | 8,528,442 | 5,545,537 | 6,525,034 | 4,806,200 |
|
| Capital Outlay | 1,401,907 | 2,574,153 | 2,372,494 | 5,614,883 | 2,320,202 | 753,798 |
|
| Other Operating + Debt Service | 14,875,088 | 8,052,170 | 8,741,971 | 9,047,207 | 5,052,588 | 8,102,735 |
|
| Total | $25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $339 | 318 | 319 | 320 | 309 | 310 |
|
| Utility | - | - | - | - | - | - |
|
| Sales Tax | 59 | 87 | 85 | 88 | 74 | 71 |
|
| Sales & Services | 24 | 26 | 24 | 21 | 21 | 22 |
|
| Intergovernmental | 120 | 104 | 113 | 112 | 108 | 109 |
|
| Debt Proceeds | 20 | 21 | 23 | 25 | 26 | 28 |
|
| Other Miscellaneous | 358 | 98 | 362 | 183 | 89 | 78 |
|
| Total | $920 | 654 | 926 | 749 | 627 | 618 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $0 | - | - | - | 90 | - |
|
| Debt Service | 336 | 73 | 139 | 95 | - | 101 |
|
| Transportation | 111 | 129 | 110 | 116 | 92 | 89 |
|
| General Government | 57 | 58 | 53 | 48 | 49 | 48 |
|
| Public Safety | 244 | 256 | 254 | 239 | 208 | 203 |
|
| Other | 145 | 175 | 184 | 296 | 120 | 120 |
|
| Total | $893 | 691 | 740 | 794 | 559 | 561 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $325 | 313 | 321 | 218 | 262 | 197 |
|
| Capital Outlay | 49 | 92 | 89 | 221 | 93 | 31 |
|
| Other Operating | 519 | 286 | 330 | 355 | 204 | 333 |
|
| Total | $893 | 691 | 740 | 794 | 559 | 561 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 41 | 38 | 34 | 32 | 32 | 30 |
|
| Average Population In Group | 19,477 | 20,391 | 20,926 | 20,968 | 20,289 | 20,607 |
|
| Town of Matthews Population | 28,634 | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 408 | 403 | 387 | 370 | 362 | 348 |
|
| Utility | 280 | 312 | 308 | 307 | 290 | 277 |
|
| Sales Tax | 135 | 158 | 158 | 150 | 144 | 135 |
|
| Sales & Services | 65 | 72 | 64 | 62 | 58 | 56 |
|
| Intergovernmental | 150 | 154 | 143 | 153 | 156 | 150 |
|
| Debt Proceeds | 180 | 248 | 156 | 73 | 149 | 117 |
|
| Other Miscellaneous | 98 | 126 | 151 | 122 | 112 | 81 |
|
| Total | 1,316 | 1,473 | 1,367 | 1,237 | 1,271 | 1,164 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 292 | 270 | 291 | 263 | 266 | 257 |
|
| Debt Service | 140 | 137 | 126 | 136 | 127 | 128 |
|
| Transportation | 145 | 128 | 125 | 129 | 127 | 114 |
|
| General Government | 145 | 230 | 140 | 145 | 144 | 136 |
|
| Public Safety | 325 | 327 | 320 | 313 | 305 | 291 |
|
| Other | 234 | 252 | 260 | 228 | 222 | 212 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 448 | 455 | 445 | 434 | 425 | 405 |
|
| Capital Outlay | 261 | 292 | 247 | 214 | 242 | 199 |
|
| Other Operating | 572 | 597 | 570 | 566 | 524 | 534 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $17,538,364 | 16,812,617 | 16,209,908 | 15,408,368 | 14,247,037 | 14,051,919 |
| General Fund expenditures | 24,727,414 | 18,462,310 | 18,891,729 | 19,646,451 | 13,556,352 | 13,040,373 |
| Operating transfers in | 408,112 | 416,327 | 339,557 | 224,913 | 27,000 | 417,510 |
| Operating transfers out | 809,198 | - | 693,714 | 127,850 | - | - |
| Capital leases and installment purchase proceeds | 7,673,204 | 44,374 | 2,071,000 | - | - | - |
| Other items | - | - | 5,039,820 | - | - | 6,276 |
| Excess of revenues and other sources over (under) expenditures and other uses | 83,068 | (1,188,992) | 4,074,842 | (4,141,020) | 717,685 | 1,435,332 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $6,354,516 | 6,529,721 | 7,697,245 | 3,765,287 | 8,077,788 | 7,043,699 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 35.57 | 35.45 | 43.95 | 19.04 | 59.59 | 54.01 |
|
| Group weighted average FBA % | 41.08 | 43.40 | 40.44 | 38.05 | 37.21 | 36.30 |
|
| State weighted average Non-Electric Group | 37.77 | 36.63 | 37.38 | 37.38 | 36.82 | 36.42 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| 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 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 28,634 | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 |
|
| 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 | $9,119,959 | 8,680,865 | 10,251,783 | 5,592,352 | 10,438,036 | 8,784,463 |
|
| Investment Earnings | 7,787,486 | 411,605 | 2,515,311 | 2,220,660 | 198,707 | 64,119 |
|
| Tax Rate Equivalent | 0.2658 | 0.0143 | 0.0914 | 0.0845 | 0.0077 | 0.0029 |
|
| Tax Rate Equivalent Group weighted average | 0.0262 | 0.0393 | 0.0523 | 0.0385 | 0.0208 | 0.0095 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2003 | 2003 | 2003 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $2,929,967,846 | 2,870,324,182 | 2,753,074,015 | 2,627,132,417 | 2,575,256,651 | 2,192,980,729 |
|
| Tax Rate | 0.3325 | 0.3075 | 0.3075 | 0.3075 | 0.3075 | 0.3200 |
|
| Tax Rate Group weighted average | 0.4335 | 0.4564 | 0.4754 | 0.4663 | 0.4680 | 0.4734 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 82.90 | 87.33 | 93.76 | 95.06 | 95.80 | 98.08 |
|
| Assessment -to-Sales Ratio Group weighted average | 92.44 | 89.99 | 90.63 | 93.35 | 94.44 | 95.74 |
|
| Assessment -to-Sales Ratio Statewide | 90.81 | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $3,534,339,983 | 3,286,756,191 | 2,936,299,077 | 2,763,657,077 | 2,688,159,343 | 2,235,910,205 |
|
| EffectiveTax Rate | 0.2756 | 0.2685 | 0.2883 | 0.2923 | 0.2946 | 0.3139 |
|
| Group weighted average Effective Tax Rate | 0.4007 | 0.4107 | 0.4309 | 0.4353 | 0.4419 | 0.4533 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 102.31 | 102.10 | 98.16 | 101.85 | 98.58 | 98.21 |
|
| Percent Collected Group weighted average | 97.32 | 97.39 | 97.23 | 97.48 | 97.36 | 96.78 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 101.50 | 101.39 | 98.94 | 101.05 | 99.19 | 98.75 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.92 | 98.34 | 98.30 | 98.54 | 98.42 | 97.92 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 | 98.39 |
|
| Percent Collected Motor Vehicles Only | 109.44 | 108.73 | 91.14 | 108.84 | 92.00 | 92.56 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.27 | 87.09 | 86.15 | 87.32 | 86.80 | 87.01 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | (96,143) | (192,739) | 159,596 | (153,874) | 113,192 | 135,713 |
|
| Tax Rate Equivalent | -0.0033 | -0.0067 | 0.0058 | -0.0059 | 0.0044 | 0.0062 |
|
| 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 | 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 | $3,475,000 | 3,915,000 | 4,365,000 | 4,835,000 | 5,315,000 | 5,800,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 3,475,000 | 3,915,000 | 4,365,000 | 4,835,000 | 5,315,000 | 5,800,000 |
|
| Per Capita | $121 | 139 | 164 | 190 | 214 | 238 |
|
| Total Per Capita for the Population Group | 221 | 247 | 243 | 283 | 190 | 219 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0983% | 0.1191% | 0.1487% | 0.1749% | 0.1977% | 0.2594% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2012% | 0.2539% | 0.2706% | 0.3405% | 0.2303% | 0.2755% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.3909% | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% |
|
| Total Authorized but not Issued General Obligation Debt | $10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,500,000 | 1,300,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 7,003,257 | 7,363,648 | 8,335,852 | 9,446,100 | 10,695,128 | 11,923,937 |
|
| Total* | $7,003,257 | 7,363,648 | 8,335,852 | 9,446,100 | 10,695,128 | 11,923,937 |
|
| * 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 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 28,634 | 28,072 | 26,554 | 25,442 | 24,879 | 24,357 |
|
|
|
|
|
|
|
|
|
| 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 | 283,081,473 | 286,078,934 | 291,597,793 | 295,823,247 | 298,764,522 | 301,615,798 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 12,338,174 | 12,837,931 | 14,292,854 | 15,334,974 | 16,827,385 | 18,525,486 |
| 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 | 9,462,935 | 8,708,026 | 8,285,100 | 8,011,859 | 7,571,151 | 7,522,504 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 218,034 | 100,177 | 165,918 | 74,561 | 76,900 |
|
| 13 |
| Penalties and interest | 39,404 | 108,474 | 28,127 | 57,819 | 50,039 | 29,276 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 587,968 | 1,349,318 | 1,153,005 | 1,162,113 | 1,819,360 | 1,773,349 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 385,383 | 352,124 | 336,336 | 323,232 |
|
|
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 382,326 | 346,799 | 331,517 | 319,335 |
|
|
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 339,724 | 439,172 | 416,472 | 462,009 |
|
|
| 19 |
| Licenses Privilege |
|
|
|
|
| 191,113 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 212,706 | 227,676 | 216,910 | 179,941 | 148,567 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 240,959 | 111,253 | 105,102 | 103,629 | 99,017 | 86,415 |
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV | 347,806 | 276,039 | 260,388 | 263,832 | 258,395 | 243,859 |
| 23 |
| Local occupancy tax | 337,498 | 435,470 | 369,714 | 355,871 | 279,299 | 252,467 |
| 24 |
| Prepared food tax | 539,821 | 534,049 | 517,311 | 384,131 | 328,393 | 333,105 |
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 155,779 | 160,561 | 43,090 | 37,044 | 37,407 | 39,815 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 18,934 | 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 | 6,671 | 6,056 | 21,787 | 3,323 | 1,156 | 8,439 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution | 229,897 | 182,353 | 198,114 | 196,146 | 204,450 | 211,131 |
| 44 |
| Utility franchise tax | 1,443,018 | 1,134,807 | 1,062,982 | 1,014,844 | 904,457 | 871,370 |
| 45 |
| Beer and Wine tax | 126,071 | 122,318 | 114,943 | 109,889 | 107,811 | 103,593 |
| 46 |
| Powell Bill | 785,619 | 843,663 | 727,130 | 728,654 | 720,418 | 645,619 |
| 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 | 5,644 | 13,678 | 18,556 | 1,983 | 14,130 | 25,220 |
| 53 |
| Transportation - Streets |
|
|
|
|
| 39,917 |
| 54 |
| Transportation - All other |
|
| 22,113 | 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 |
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other | 2,500 |
| 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 | 205,918 | 189,637 | 221,752 | 230,570 | 204,508 | 216,524 |
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection | 607,516 | 413,384 | 532,240 | 511,389 | 485,875 | 487,160 |
| 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 | 210,692 | 237,216 | 245,604 | 232,376 | 258,243 | 289,752 |
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
|
|
|
| 78 |
| Solid waste | 13,065 |
|
|
|
|
|
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 101,024 | 106,489 | 78,293 | 71,847 | 59,796 | 44,698 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues | 341,416 | 358,067 | 287,132 | 204,412 | 180,203 | 166,543 |
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 12,561 | 15,531 | 22,443 | 23,864 | 25,539 | 27,940 |
| 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 | 7,787,486 | 411,605 | 2,515,311 | 2,220,660 | 198,707 | 64,119 |
| 91 |
| Special assessments | 1,996 | 1,565 | 3,142 | 1,457 |
| 11,634 |
| 92 |
| Private contribution and donations | 20,230 | 12,858 | 13,886 | 12,878 | 34,097 | 38,465 |
| 93 |
| Sales of materials and fixed assets | 698 | 44,374 | 5,039,820 | 12,047 | 150 | 28,888 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
| 39,900 |
| 97 |
| ABC profit distribution | 81,906 | 44,094 | 31,875 | 42,500 | 40,000 |
|
| 98 |
| Other miscellaneous revenues | 121,062 | 66,210 | 160,928 | 92,026 | 47,004 | 144,882 |
| 99 |
| Proceeds of the sale of bonds and notes | 566,375 | 587,625 | 617,025 | 636,625 | 658,975 | 672,348 |
| 100 |
| Proceeds of capital leases and installment purchases |
|
|
|
|
|
|
| 101 |
| Other | 408,112 | 416,327 | 339,557 | 937,175 | 740,687 | 417,510 |
| 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 | 44,941 | 42,467 | 44,498 | 41,388 | 44,405 | 41,249 |
| 109B | GENERAL | Governing body - All other Direct | 127,075 | 132,646 | 118,082 | 64,957 | 39,874 | 119,793 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 374,648 | 394,038 | 400,069 | 263,681 | 254,315 | 197,179 |
| 110B |
| Administration - All other Direct | 73,840 | 149,201 | 139,175 | 137,270 | 85,605 | 176,068 |
| 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 | 228,760 | 206,600 | 222,399 | 165,228 | 331,416 | 270,774 |
| 112B |
| Finance - All other Direct | 204,103 | 225,536 | 191,916 | 180,082 | 264,229 | 358,878 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 11,950 | 1,573 | 2,243 | 3,000 | 101,641 |
|
| 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 | 374,744 | 285,861 | 126,864 | 84,438 |
|
|
| 118B |
| General Government All Other - All other Direct | 165,545 | 169,250 | 124,494 | 163,042 |
|
|
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures | 18,389 | 10,002 | 23,744 | 28,001 |
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 4,550,823 | 4,357,607 | 4,276,963 | 2,939,240 | 3,489,648 | 2,621,358 |
| 119B | SAFETY | Police and Communications - All other Direct | 736,743 | 728,858 | 726,198 | 1,702,681 | 694,908 | 1,427,754 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 397,489 | 265,188 | 425,874 | 422,291 | 276,335 | 323,916 |
| 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 | 734,850 | 339,020 | 330,488 | 141,749 | 11,505 |
|
| 122B |
| Fire - All other Direct | 437,079 | 426,614 | 339,897 | 383,441 | 90,938 | 117,214 |
| 122C |
| Fire - Construction | 35,600 | 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 |
| 124B |
| Rescue Units - All other Direct |
| 80,876 | 73,248 | 124,942 | 76,902 | 104,726 |
| 124C |
| Rescue Units - Construction |
|
|
|
| 26,210 |
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
| 25,190 | 14,906 | 8,659 | 14,207 | 5,292 |
| 125A |
| Animal Control - Salaries | 37,915 | 95,577 | 102,207 | 73,137 | 89,929 | 68,283 |
| 125B |
| Animal Control - All other Direct | 38,629 | 29,677 | 15,881 | 41,137 | 17,528 | 37,775 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
| 3,489 |
| 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 | 365,238 | 345,268 | 336,199 | 229,450 | 271,585 | 206,094 |
| 128B |
| Streets and Highways - All other Direct | 339,321 | 330,960 | 397,395 | 438,566 | 354,846 | 421,035 |
| 128C |
| Streets and Highways - Construction |
|
|
| 60,000 |
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 22,067 | 19,579 | 104,373 | 28,514 | 19,936 | 7,159 |
| 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 | 585,808 | 613,011 | 689,020 | 405,501 | 586,822 | 391,490 |
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 317,432 | 1,052,703 | 465,820 | 520,183 | 322,498 | 379,164 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction | 736,967 | 523,247 | 125,451 | 619,007 |
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures | 54,951 | 17,628 |
|
| 132,667 | 190,481 |
| 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 | 628,062 | 589,507 | 599,873 | 369,743 | 480,843 | 332,668 |
| 135B |
| Transportation - All Other - All other Direct | 125,795 | 126,206 | 116,039 | 255,134 | 117,820 | 239,221 |
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures | 7,999 | 11,016 | 97,072 | 33,923 | 8,220 | 9,921 |
| 136A | ENVIRON | Solid Waste - Salaries |
|
|
|
|
|
|
| 136B | MENTAL | Solid Waste - All other Direct | 1,790,139 | 1,569,627 | 1,531,400 | 1,425,349 | 1,229,442 | 1,173,449 |
| 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 | 397,394 | 376,635 | 359,823 | 213,030 | 276,715 | 209,449 |
| 139B |
| Environmental Protection - All Other - All other Direct | 189,266 | 181,238 | 118,115 | 229,941 | 115,090 | 244,988 |
| 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 |
| 140A | ECONOMIC | Planning and Zoning - Salaries | 397,004 | 392,078 | 363,492 | 255,841 | 279,947 | 201,296 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 41,050 | 123,386 | 103,846 | 153,589 | 99,010 | 99,772 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures | 86,612 | 4,000 | 4,000 | 430 | 6,306 | 1,214 |
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 18,484 |
|
| 267,267 | 363,242 | 267,658 |
| 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 | 236,155 | 260,060 | 230,133 | 94,256 | 70,655 | 62,209 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 217,784 | 247,627 | 250,844 | 198,966 | 143,761 | 141,242 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 29,883 | 1,069,119 | 1,347,380 | 4,116,517 | 21,293 | 15,672 |
| 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 | 36,824 | 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 | 335,500 | 257,740 | 229,038 | 133,687 | 174,482 | 86,424 |
| 157B |
| Human Services - All Other - All other Direct | 387,668 | 359,750 | 290,513 | 248,929 | 178,561 | 211,269 |
| 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 |
| 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 | 126,375 | 137,625 | 147,025 | 156,625 |
| 304,287 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 440,000 | 450,000 | 470,000 | 480,000 |
| 461,627 |
| 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 | 521,311 | 388,953 | 472,244 | 418,856 |
| 399,966 |
| 166D |
| All Other - Debt Service Principal Payments | 8,524,464 | 1,069,206 | 2,610,497 | 1,357,300 |
| 1,283,153 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 16,161 | 6,575 | 9,679 | 10,401 | 5,849 | 4,331 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) |
|
|
|
| 125,413 | 123,111 |
| 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 | 8,971,641 | 8,283,206 | 7,776,091 | 7,439,642 | 7,292,726 | 6,907,740 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,019,455 | 886,182 | 874,444 | 859,995 | 672,395 | 661,220 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | -134,318 | -115,407 | 82,104 | -77,891 | 59,399 | 86,527 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | -96,245 | -77,332 | 77,492 | -75,983 | 53,793 | 49,186 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 102.31 | 102.10 | 98.16 | 101.85 | 98.58 | 98.21 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 101.5 | 101.39 | 98.94 | 101.05 | 99.19 | 98.75 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 109.44 | 108.73 | 91.14 | 108.84 | 92.00 | 92.56 |
| 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 | 9,119,959 | 8,680,865 | 10,251,783 | 5,592,352 | 10,438,036 | 8,784,463 |
| 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 | 25,940,642 | 17,949,985 | 23,898,659 | 18,713,028 | 15,597,234 | 21,408,095 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
| 5,926,124 |
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | -408,112 | -416,327 | -693,714 | -352,763 |
| 417,510 |
| 194D |
| Amounts - Net Revenues per AFIR | 26,348,754 | 18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 |
|
| Calculated amount | 26,348,754 | 18,366,312 | 24,592,373 | 19,065,791 | 15,597,234 | 15,064,461 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 25,160,725 | 18,993,985 | 18,949,193 | 19,854,864 | 13,897,824 | 20,000,091 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
| 5,919,848 |
| 195C |
| Amounts - Subtract interfund transfers out | -408,112 | -416,327 | -693,714 | -352,763 |
| 417,510 |
| 195D |
| Amounts Net Expenditures per AFIR | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 |
|
| Calculated amount | 25,568,837 | 19,410,312 | 19,642,907 | 20,207,627 | 13,897,824 | 13,662,733 |
|
| 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 | 01/07/2010 | 01/14/2009 | 04/25/2008 |
|
|
|
| 953 |
| Person to Contact | Lindsey Outen |
|
|
|
| 954 |
| Title of Person to Contact | Fianance Specialist |
|
|
|
| 955 |
| Telephone Number | 704-847-4411 x240 |
|
|
|
| 956 |
| Facsimile Number | 704-845-1964 |
|
|
|