Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $186,625,218 | 184,802,875 | 180,263,052 | 151,300,907 | 144,014,849 | 125,035,958 |
|
| Utility | 158,377,655 | 138,971,151 | 112,219,927 | 112,818,743 | 107,200,775 | 99,634,652 |
|
| Sales Tax | 61,775,981 | 58,650,643 | 62,442,231 | 70,312,998 | 67,178,544 | 61,496,257 |
|
| Sales & Services | 66,546,807 | 55,044,085 | 60,503,286 | 60,908,533 | 63,534,090 | 51,617,566 |
|
| Intergovernmental | 92,311,538 | 65,666,038 | 69,317,415 | 60,400,075 | 49,905,416 | 51,939,570 |
|
| Debt Proceeds | 162,968,860 | 101,957,479 | 73,628,559 | 223,177,687 | 282,485,960 | 76,326,421 |
|
| Other Miscellaneous | 79,392,667 | 64,620,684 | 82,841,358 | 96,609,819 | 101,984,998 | 79,425,929 |
|
| Total | $807,998,726 | 669,712,955 | 641,215,828 | 775,528,762 | 816,304,632 | 545,476,353 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $149,837,739 | 198,314,240 | 230,180,261 | 210,672,153 | 164,396,691 | 132,409,121 |
|
| Debt Service | 105,449,643 | 97,011,515 | 93,713,822 | 81,344,024 | 70,361,805 | 57,660,175 |
|
| Transportation | 107,949,261 | 122,947,117 | 112,482,739 | 89,685,887 | 93,922,747 | 69,085,791 |
|
| General Government | 77,805,653 | 93,270,972 | 90,079,845 | 67,291,671 | 44,412,627 | 47,135,681 |
|
| Public Safety | 158,798,058 | 153,982,767 | 156,106,675 | 145,372,024 | 132,586,307 | 123,860,870 |
|
| Other | 137,791,756 | 135,100,580 | 148,306,702 | 183,891,749 | 179,788,816 | 157,046,673 |
|
| Total | $737,632,110 | 800,627,191 | 830,870,044 | 778,257,508 | 685,468,993 | 587,198,311 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $196,783,842 | 196,510,902 | 190,722,132 | 177,920,930 | 166,920,038 | 155,248,445 |
|
| Capital Outlay | 143,740,133 | 247,752,876 | 286,280,517 | 277,441,286 | 229,765,988 | 179,759,057 |
|
| Other Operating + Debt Service | 397,108,135 | 356,363,413 | 353,867,395 | 322,895,292 | 288,782,967 | 252,190,809 |
|
| Total | $737,632,110 | 800,627,191 | 830,870,044 | 778,257,508 | 685,468,993 | 587,198,311 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $459 | 481 | 478 | 412 | 405 | 369 |
|
| Utility | 389 | 362 | 297 | 307 | 301 | 294 |
|
| Sales Tax | 152 | 154 | 165 | 191 | 188 | 183 |
|
| Sales & Services | 164 | 143 | 160 | 166 | 179 | 152 |
|
| Intergovernmental | 227 | 171 | 184 | 164 | 140 | 153 |
|
| Debt Proceeds | 401 | 265 | 195 | 608 | 794 | 225 |
|
| Other Miscellaneous | 195 | 168 | 220 | 263 | 287 | 235 |
|
| Total | $1,987 | 1,744 | 1,699 | 2,111 | 2,294 | 1,611 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $368 | 516 | 610 | 574 | 462 | 391 |
|
| Debt Service | 259 | 253 | 248 | 221 | 198 | 170 |
|
| Transportation | 265 | 320 | 298 | 244 | 264 | 204 |
|
| General Government | 193 | 242 | 239 | 183 | 124 | 139 |
|
| Public Safety | 390 | 401 | 414 | 396 | 373 | 366 |
|
| Other | 339 | 352 | 393 | 501 | 505 | 464 |
|
| Total | $1,814 | 2,084 | 2,202 | 2,119 | 1,926 | 1,734 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $484 | 512 | 505 | 484 | 469 | 458 |
|
| Capital Outlay | 353 | 645 | 759 | 755 | 646 | 531 |
|
| Other Operating | 977 | 927 | 938 | 880 | 811 | 745 |
|
| Total | $1,814 | 2,084 | 2,202 | 2,119 | 1,926 | 1,734 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Number of Municipalites in Group | 17 | 11 | 11 | 10 | 10 | 10 |
|
| Average Population In Group | 176,186 | 213,963 | 208,221 | 219,011 | 209,977 | 203,653 |
|
| City of Raleigh Population | 406,709 | 384,116 | 377,353 | 367,313 | 355,902 | 338,669 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 477 | 486 | 484 | 463 | 452 | 427 |
|
| Utility | 616 | 333 | 310 | 325 | 322 | 313 |
|
| Sales Tax | 143 | 153 | 168 | 190 | 193 | 187 |
|
| Sales & Services | 127 | 177 | 187 | 197 | 194 | 175 |
|
| Intergovernmental | 220 | 245 | 228 | 258 | 253 | 224 |
|
| Debt Proceeds | 314 | 368 | 318 | 396 | 414 | 348 |
|
| Other Miscellaneous | 183 | 222 | 197 | 321 | 424 | 305 |
|
| Total | 2,080 | 1,984 | 1,892 | 2,150 | 2,252 | 1,979 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 590 | 370 | 391 | 428 | 413 | 380 |
|
| Debt Service | 197 | 309 | 318 | 268 | 279 | 263 |
|
| Transportation | 204 | 335 | 369 | 347 | 391 | 367 |
|
| General Government | 147 | 140 | 154 | 155 | 133 | 137 |
|
| Public Safety | 396 | 402 | 413 | 394 | 391 | 380 |
|
| Other | 348 | 395 | 429 | 383 | 363 | 348 |
|
| Total | 1,882 | 1,951 | 2,074 | 1,975 | 1,970 | 1,875 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 522 | 525 | 531 | 514 | 502 | 473 |
|
| Capital Outlay | 293 | 506 | 573 | 549 | 579 | 548 |
|
| Other Operating | 1,067 | 920 | 970 | 912 | 889 | 854 |
|
| Total | 1,882 | 1,951 | 2,074 | 1,975 | 1,970 | 1,875 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $354,825,772 | 344,438,917 | 353,221,312 | 327,890,216 | 308,894,251 | 277,733,685 |
| General Fund expenditures | 330,458,884 | 314,705,438 | 311,088,269 | 287,769,835 | 267,750,075 | 253,030,474 |
| Operating transfers in | 12,191,023 | 6,367,767 | 13,468,641 | 3,439,618 | 7,628,721 | 1,217,814 |
| Operating transfers out | 30,772,740 | 31,002,914 | 35,437,819 | 31,815,932 | 36,677,553 | 26,158,693 |
| Capital leases and installment purchase proceeds | 205,102 | 691,697 | 1,775,772 | - | 11,048 | 87,827 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 5,990,273 | 5,790,029 | 21,939,637 | 11,744,067 | 12,106,392 | (149,841) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 113,272,989 | 117,080,700 | 94,949,418 | 84,554,828 | 79,821,992 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 32.83 | 33.96 | 29.71 | 27.78 | 28.60 |
|
| Group weighted average FBA % | 28.78 | 25.19 | 24.26 | 22.35 | 23.61 | 24.59 |
|
| State weighted average Non-Electric Group | 38.21 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Other, Transportation, Storm Water, Parking Fund |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $82,862,886 | 106,919,261 | 91,470,870 | 37,298,232 | 65,207,167 | 78,829,453 |
|
| Quick ratio | 3.30 | 2.63 | 1.75 | 1.69 | 2.42 | 3.38 |
|
| Net income | 21,639,362 | 13,975,152 | 3,715,870 | 12,774,282 | 7,260,967 | 85,195,062 |
|
| Cashflow from operations | 63,987,538 | 43,366,782 | 20,321,404 | 27,252,546 | 30,603,795 | 32,909,795 |
|
| Depreciation & Amortization Expense | 31,462,893 | 31,860,650 | 27,145,124 | 25,189,403 | 21,909,403 | 18,094,318 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 406,709 | 384,116 | 377,353 | 367,313 | 355,902 | 338,669 |
|
| Population Group | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above | No Electric 50,000 and Above |
|
| Cash &Investments | $454,534,610 | $416,095,647 | $454,905,284 | $458,017,868 | $439,983,465 | $397,017,065 |
|
| Investment Earnings | 16,441,608 | 7,749,629 | 10,593,072 | 23,278,971 | 24,356,536 | 11,856,946 |
|
| Tax Rate Equivalent | 0.0331 | 0.0156 | 0.0217 | 0.0667 | 0.0728 | 0.0372 |
|
| Tax Rate Equivalent Group weighted average | 0.0253 | 0.0411 | -0.0008 | 0.0627 | 0.1306 | 0.0738 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2008 | 2008 | 2008 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | $49,741,496,291 | 49,809,562,799 | 48,805,549,009 | 34,914,544,204 | 33,441,850,651 | 31,909,780,888 |
|
| Tax Rate | 0.3735 | 0.3735 | 0.4350 | 0.4350 | 0.4350 | 0.3950 |
|
| Tax Rate Group weighted average | 0.4634 | 0.4525 | 0.4817 | 0.4782 | 0.4849 | 0.4576 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 105.59 | 103.46 | 99.91 | 81.32 | 84.47 | 89.16 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.57 | 96.75 | 90.78 | 87.34 | 90.02 | 92.79 |
|
| 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 | $47,108,150,669 | 48,143,787,743 | 48,849,513,571 | 42,934,756,768 | 39,590,210,313 | 35,789,345,994 |
|
| EffectiveTax Rate | 0.3944 | 0.3864 | 0.4346 | 0.3537 | 0.3674 | 0.3522 |
|
| Group weighted average Effective Tax Rate | 0.4706 | 0.4378 | 0.4373 | 0.4177 | 0.4365 | 0.4246 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 98.6700 | 98.5600 | 98.2800 | 98.1100 | 97.7800 | 98.4000 |
|
| Percent Collected Group weighted average | 98.26 | 98.16 | 98.18 | 98.31 | 98.25 | 98.16 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 99.41 | 99.31 | 99.16 | 99.39 | 98.94 | 99.54 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 98.98 | 98.86 | 98.90 | 99.14 | 99.09 | 99.04 |
|
| 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 | 85.62 | 86.41 | 86.46 | 85.44 | 85.86 | 87.21 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 88.23 | 87.19 | 88.26 | 88.24 | 88.33 | 88.07 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 11,102,105 | 12,030,118 | 13,886,697 | 14,854,985 | 14,250,367 | 12,222,803 |
|
| Tax Rate Equivalent | 0.0223 | 0.0242 | 0.0285 | 0.0425 | 0.0426 | 0.0383 |
|
| Dominant County: Wake |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over | 100,000 and Over |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
| AAA | AAA | AAA | AAA | AAA |
|
| Moody's |
| Aaa | Aaa | Aaa | Aaa | Aaa |
|
| S & P |
| AAA | AAA | AAA | AAA | AAA |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 11,168,530 | 13,399,878 | 16,997,338 | 21,533,938 | 26,671,178 |
|
| General Government GO Debt | 0 | 229,971,470 | 177,165,122 | 168,437,662 | 180,601,062 | 185,653,822 |
|
| Total General Obligation Debt | 0 | 241,140,000 | 190,565,000 | 185,435,000 | 202,135,000 | 212,325,000 |
|
| Per Capita | $0 | 628 | 505 | 505 | 568 | 627 |
|
| Total Per Capita for the Population Group | #N/A | 797 | 813 | 774 | 847 | 864 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.5009% | 0.3901% | 0.4319% | 0.5106% | 0.5933% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.7347% | 0.7052% | 0.7179% | 0.8413% | 0.9079% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 | 118,600,000 | 186,790,000 | 196,265,000 | 107,665,000 | 114,665,000 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 107,992,590 | 87,725,835 | 77,778,712 | 58,407,554 | 60,980,328 |
|
| --General Government | 0 | 335,047,526 | 346,710,275 | 324,838,969 | 285,847,579 | 292,872,226 |
|
| Total* | $0 | 443,040,117 | 434,436,109 | 402,617,681 | 344,255,133 | 353,852,554 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 555,395,806 | 565,410,257 | 572,434,708 | 429,259,159 | 190,623,609 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 406,709 | 384,116 | 377,353 | 367,313 | 355,902 | 338,669 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 1,348,218,634 | 1,300,550,704 | 1,228,237,567 | 1,135,734,153 | 1,072,956,325 | 1,013,397,855 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 509,200,031 | 492,920,679 | 419,850,176 | 365,388,930 | 333,999,358 | 329,286,933 |
| 3.5A |
| Business Type Activities Assets | 1,920,439,944 | 1,814,400,133 | 1,797,407,072 | 1,818,174,185 | 1,616,884,209 | 1,272,847,024 |
| 3.5B |
| Business Type Activities Liabilties | 1,080,473,037 | 1,007,331,557 | 1,004,217,929 | 1,028,665,096 | 875,006,521 | 598,328,083 |
| 6.5A |
| Fiduciary Funds Assets | 51,222,038 | 40,426,400 | 33,891,818 | 31,016,293 | 28,205,233 | 23,491,223 |
| 6.5B |
| Fiduciary Funds Liabilties | 508,712 | 494,115 | 442,000 | 387,335 | 11,707 | 168,259 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 184,206,541 | 181,900,093 | 177,427,616 | 148,829,828 | 141,889,481 | 122,875,238 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 1,532,963 | 2,199,969 | 2,178,290 | 1,939,948 | 1,632,189 | 1,698,316 |
| 13.0 |
| Penalties and Interest | 885,714 | 702,813 | 657,146 | 531,131 | 493,179 | 462,404 |
| 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 | 28,504,211 | 26,982,021 | 29,275,052 | 33,214,802 | 31,792,827 | 29,756,970 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 19,286,991 | 18,034,655 | 14,653,670 | 12,153,540 | 11,559,298 | 10,194,692 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 14,051,146 | 12,676,891 | 10,940,054 | 11,998,495 | 11,413,990 | 10,075,919 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -66,367 | 957,076 | 7,573,455 | 12,946,161 | 12,412,429 | 11,468,676 |
| 19.0 |
| Privilege Licenses | 7,166,137 | 7,340,394 | 7,158,619 | 6,747,170 | 6,035,145 | 6,456,542 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 7,554,005 | 6,821,315 | 6,819,533 | 5,859,880 | 4,597,456 | 3,803,394 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 5,015,185 | 4,935,981 | 5,648,533 | 4,978,151 | 4,167,022 | 3,905,677 |
| 23.0 |
| Local Occupancy Tax | 680,004 | 680,004 | 680,004 | 680,004 | 680,004 | 680,004 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
| 357,403 | 365,773 | 399,877 | 399,020 | 367,985 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 772,145 | 193,138 | 241,356 | 631,610 | 616,718 | 165,625 |
| 29.0 | REVENUES | General Government | 1,598,740 | 10,038 |
| 11,557 | 7,014 | 93,164 |
| 30.0 |
| Public Safety | 5,434,629 | 1,101,808 | 595,465 | 254,604 | 288,059 | 395,682 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other | 21,434,104 | 11,114,998 | 12,886,591 | 8,391,374 | 3,697,098 | 8,923,934 |
| 33.0 |
| Environmental Protection | 1,284,785 | 353,756 | 209,325 | 210,277 | 224,513 | 49,108 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 6,433,139 | 4,671,433 | 3,223,355 | 3,656,003 | 4,163,958 | 4,683,594 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
| 223,427 |
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other | 513,995 | 311,290 | 315,277 | 316,601 | 320,881 | 320,095 |
| 38.0 |
| Culture & Recreation | 17,600 |
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State | 840,356 | 840,356 | 840,356 | 804,743 | 804,743 | 730,743 |
| 40.0 | INTERGOV | Unauthorized Substance Tax | 196,906 | 193,318 | 234,380 | 359,834 | 261,498 | 303,409 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
| 1,479,871 | 1,113,832 | 901,333 | 775,464 |
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) | 1,493,971 | 1,493,971 |
|
|
|
|
| 42.2 |
| ETSF Interest Income | 12,831 |
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 22,633,795 | 22,500,640 | 23,437,704 | 19,553,532 | 18,326,387 | 16,746,535 |
| 45.0 |
| Beer and Wine Tax | 1,693,055 | 539,850 | 1,649,878 | 1,639,427 | 1,530,373 | 1,439,233 |
| 46.0 |
| Powell Bill | 9,116,704 | 8,976,524 | 9,910,582 | 10,800,492 | 9,288,777 | 9,156,663 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 150,746 | 157,875 | 162,854 | 247,917 | 367,061 | 279,219 |
| 51.0 |
| General Government | 149,769 | 291,325 |
|
| 8,070 | 20,549 |
| 52.0 |
| Public Safety | 476,987 | 580,854 | 704,143 | 2,409,223 | 601,567 | 200,702 |
| 53.0 |
| Transportation - Streets | 9,883,990 | 1,757,026 | 1,223,426 | 957,710 | 985,902 | 10,980 |
| 54.0 |
| Transportation - All Other | 5,041,897 | 3,773,667 | 4,329,395 | 4,336,125 | 3,576,594 | 3,420,018 |
| 55.0 |
| Environmental Protection | 59,481 | 1,060,094 | 1,431,475 | 240,768 | 73,209 | 86,012 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev | 77,952 | 136,114 | 70,465 | 59,024 | 146,858 | 7,103 |
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | 266,755 | 296,177 | 38,298 | 168,036 | 224,204 | 602,135 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 216,187 | 219,940 | 209,217 | 200,571 |
| 153,269 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 448,448 | 3,042,502 | 3,173,649 | 2,638,564 | 2,680,277 | 2,378,477 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection | 205,135 | 430,096 |
| 315,492 | 94,530 | 161,503 |
| 67.0 |
| Economic and Physical Development | 1,000,000 | 700,000 | 1,900,000 |
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp | 491,375 | 532,265 | 534,574 | 320,975 | 217,551 | 146,970 |
| 69.0 |
| Human Services - All Other | 366,061 | 29,580 | 150,006 | 361,907 | 99,221 | 97,972 |
| 70.0 |
| Culture and Recreation | 14,561,988 | 13,032,690 | 13,876,675 | 13,141,964 | 12,146,120 | 9,908,264 |
| 71.0 | PERMITS | Building Permits | 1,103,643 | 1,115,744 | 1,264,884 | 2,403,648 | 2,706,094 | 2,970,674 |
| 72.0 | & FEES | Inspection Fees | 6,571,115 | 6,168,264 | 7,014,566 | 8,280,587 | 9,167,362 | 9,337,233 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 5,036,443 | 4,207,970 | 4,278,472 | 5,871,352 | 5,840,597 | 4,286,298 |
| 74.0 | SALES & | Parking Revenues | 10,258,328 | 7,667,553 | 8,467,244 | 7,897,663 | 6,002,128 | 5,205,619 |
| 75.0 | SERVICES | Rents and Royalties | 6,845,943 | 4,553,005 | 5,122,809 | 5,066,703 | 6,931,102 | 5,319,813 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 1,461,456 | 1,435,390 | 1,509,716 | 1,622,019 | 1,402,047 | 1,376,018 |
| 78.0 |
| Solid Waste | 18,638,186 | 16,828,050 | 16,839,513 | 15,866,426 | 13,341,341 | 12,513,265 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 123,207 | 89,158 | 98,103 | 141,980 | 114,076 | 104,722 |
| 81.0 |
| Recreation Service Revenues | 7,982,023 | 8,944,556 | 8,703,071 | 8,855,253 | 7,568,589 | 7,174,578 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 11,557,130 | 11,318,403 | 12,681,755 | 12,955,402 | 20,330,658 | 13,213,809 |
| 84.0 |
| Mass Transit - City Operated | 4,644,091 |
| 2,802,603 | 2,631,735 | 2,003,552 | 2,423,444 |
| 85.0 |
| Other Sales and Services | 1,876,819 | 4,872,158 | 2,006,710 | 1,482,821 | 1,687,162 | 1,554,276 |
| 86.0 | UTILITY | Water and Sewer Charges | 156,500,836 | 134,098,993 | 110,213,217 | 111,335,922 | 105,513,613 | 98,080,376 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 15,333,385 | 13,906,902 | 13,690,215 | 13,317,835 | 13,038,757 | 12,358,833 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 212,137 | 415,739 | 6,559,270 | 12,095,601 | 18,623,320 | 13,619,416 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 16,441,608 | 7,749,629 | 10,593,072 | 23,278,971 | 24,356,536 | 11,856,946 |
| 91.0 |
| Special Assessments | 693,895 | 566,949 | 645,260 | 833,341 | 1,008,687 | 1,463,800 |
| 92.0 |
| Private Contributions and Donations | 299,816 | 125,000 | 399,040 | 1,537,611 | 3,534,614 | 193,389 |
| 93.0 |
| Sales of Materials and Fixed Assets | 109,177 |
|
|
|
|
|
| 94.0 |
| Sale of Real Property |
| 177,122 | 5,275,000 |
|
| 57,782 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals | 2,491,518 | 151,893 | 252,531 | 290,863 | 855,576 | 1,819,612 |
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 1,159,054 | 1,073,058 | 1,188,384 | 1,314,193 | 1,057,257 | 906,536 |
| 98.0 |
| Other Miscellaneous Revenues | 3,673,742 | 4,766,591 | 4,983,559 | 4,133,687 | 2,954,275 | 2,707,813 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 159,295,118 | 97,190,888 | 68,645,000 | 219,044,000 | 279,531,685 | 73,618,608 |
| 100.0 |
| Proceeds of Capital Leases/Install Purchases |
| 360,000 | 1,775,772 | 1,850,000 | 11,048 | 87,827 |
| 101.0 |
| Other | 5,102 | 58,128 | 1,201,846 |
|
| 3,000,000 |
| 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 | 103,218 | 103,164 | 102,458 | 99,855 | 103,039 | 99,972 |
| 109B | GENERAL | Governing Body - Other Direct | 40,293 | 42,886 | 61,543 | 49,106 | 37,438 | 42,442 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E | 6,229 | 1,960 | 18,667 |
|
|
|
| 110A |
| Administration - Salaries & Wages | 4,892,275 | 4,460,807 | 3,654,032 | 3,203,431 | 2,879,002 | 2,457,487 |
| 110B |
| Administration - Other Direct | 2,672,418 | 2,495,793 | 2,405,029 | 2,277,652 | 2,050,023 | 1,723,959 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 13,597 | 101,788 | 14,269 | 22,310 | 92,315 | 11,493 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
| 122,030 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 8,192,380 | 7,977,138 | 7,186,066 | 6,471,596 | 5,737,687 | 5,597,390 |
| 112B |
| Finance - Other Direct | 5,707,504 | 5,280,316 | 5,130,768 | 5,343,991 | 4,741,075 | 4,315,949 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
| 15,776 | 65,750 | 15,770 | 5,630 |
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
| 292,907 | 253,230 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages | 1,630,055 | 1,591,787 | 1,457,672 | 1,342,113 | 1,260,146 | 1,064,945 |
| 114B |
| Legal - Other Direct | 563,321 | 527,657 | 510,525 | 450,575 | 379,911 | 341,849 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
| 892 | 3,800 | 1,666 |
| 115A |
| Public Buildings - Salaries & Wages | 1,303,795 | 1,277,621 | 1,207,869 | 1,057,233 | 919,421 | 816,613 |
| 115B |
| Public Buildings - Other Direct | 4,287,955 | 3,880,840 | 2,214,282 | 1,954,170 | 2,336,020 | 2,575,956 |
| 115C |
| Public Buildings - Construction | 9,225,393 | 15,063,822 | 5,843,962 | 1,022,060 | 933,197 | 1,031,969 |
| 115D |
| Public Buildings - Purchase of P,P&E |
| 1,508,375 | 12,465,504 | 1,130,944 | 1,546,838 | 1,891,327 |
| 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 | 5,490,575 | 5,171,264 | 4,406,833 | 3,980,343 | 3,499,228 | 3,478,539 |
| 117B |
| Central Services - Other Direct | 9,973,658 | 10,137,992 | 9,446,191 | 9,090,666 | 7,183,936 | 5,332,308 |
| 117C |
| Central Services - Construction | 632,961 | 14,873,386 |
| 109,556 | 43,972 | 213,307 |
| 117D |
| Central Services - Purchase of P,P&E | 7,925,132 | 4,167,917 | 22,389,901 | 14,566,224 | 1,328,371 | 1,530,412 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 1,242,526 | 1,152,854 | 1,114,286 | 1,077,986 | 934,242 | 870,141 |
| 118B |
| Gen. Govt. All Other - Other Direct | 13,104,547 | 13,316,711 | 10,316,017 | 13,898,939 | 8,042,371 | 13,166,052 |
| 118C |
| Gen. Govt. All Other - Construction | 547,430 | 67,240 |
|
| 11,048 |
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 250,391 | 69,654 | 118,195 | 76,279 | 40,870 | 191,015 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 51,246,329 | 49,829,153 | 47,053,371 | 45,196,117 | 44,674,911 | 42,702,301 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 30,050,929 | 29,735,901 | 31,808,736 | 29,076,314 | 22,453,554 | 20,036,721 |
| 119C |
| Police & Comm - Traffic Control - Construction | 175,289 | 139,728 | 1,066,730 | 1,781,361 | 101,802 |
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 1,118,842 | 1,707,374 | 2,391,346 | 2,411,380 | 1,169,705 | 2,092,899 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
| 4,322,829 | 4,068,110 | 3,596,265 | 3,293,646 |
| 120B |
| Emergency Communications - Other Direct | 6,309,541 |
| 3,514,882 | 2,022,973 | 1,709,084 | 1,512,146 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E | 28,153 |
| 52,599 | 953,717 | 577,119 | 570,038 |
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating | 1,928,207 |
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases | 105,169 |
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages | 585,190 |
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct | 3,082,354 |
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 33,016,016 | 32,633,237 | 32,078,279 | 30,067,281 | 28,254,242 | 26,335,476 |
| 122B |
| Fire - Other Direct | 17,121,463 | 16,324,701 | 15,875,511 | 13,924,016 | 12,921,648 | 11,275,641 |
| 122C |
| Fire - Construction | 813,631 | 201,825 | 181,046 | 97,739 | 2,056,379 | 1,084,402 |
| 122D |
| Fire - Purchase of P,P&E | 754,211 | 1,356,343 | 2,839,882 | 795,526 | 1,003,166 | 1,010,285 |
| 123A |
| Inspectors - Salaries & Wages | 5,681,562 | 7,014,199 | 7,598,864 | 7,510,297 | 7,037,647 | 7,384,031 |
| 123B |
| Inspectors - Other Direct | 2,765,556 | 3,196,129 | 3,541,750 | 3,598,148 | 3,246,209 | 2,967,536 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E | 7,516 | 13,055 | 26,852 | 55,077 | 32,762 | 30,414 |
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
| 4,658,247 |
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
| 3,260,283 |
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
| 12,161 |
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 6,399,289 | 6,436,868 | 5,980,285 | 5,628,085 | 5,572,342 | 5,390,558 |
| 127B | TATION | Traffic Engineering - Other Direct | 11,451,296 | 10,018,907 | 8,864,854 | 9,136,105 | 8,902,529 | 8,081,646 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 37,053 | 63,426 | 70,547 | 42,626 | 36,632 | 16,617 |
| 128A |
| Streets and Highways - Salaries & Wages | 3,123,512 | 3,163,558 | 3,019,031 | 3,025,541 | 3,951,737 | 3,609,463 |
| 128B |
| Streets and Highways - Other Direct | -386,959 | -411,835 |
| -426,594 | 382,860 | 440,664 |
| 128C |
| Streets and Highways - Construction | 27,936,855 | 26,505,321 | 14,145,648 | 10,440,452 | 15,472,785 | 15,538,227 |
| 128D |
| Streets and Highways - Purchase of P,P&E | -405,430 | 4,009,585 | 11,911,798 | 5,321,202 | 1,913,029 |
|
| 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 |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 4,899,850 | 4,962,206 | 4,816,153 | 4,374,106 | 3,743,898 | 3,082,813 |
| 130C |
| Powell Bill - Construction | 3,641,853 | 3,034,126 | 4,546,238 | 5,328,177 | 4,890,301 | 5,114,654 |
| 130D |
| Powell Bill - Purchase of P,P&E | 574,901 | 980,192 | 548,190 | 1,098,209 | 654,578 | 959,196 |
| 131A |
| Parking Facilities - Salaries & Wages | 1,102,757 | 734,229 | 569,151 | 482,575 | 445,069 | 448,565 |
| 131B |
| Parking Facilities - Other Direct | 4,343,358 | 3,559,891 | 3,338,506 | 2,779,001 | 2,427,889 | 2,175,194 |
| 131C |
| Parking Facilities - Construction | 456,253 | 26,933,845 | 15,126,568 | 15,054,730 | 27,099,100 | 7,046,382 |
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages | 606,624 | 638,865 | 623,649 | 552,855 | 452,691 | 383,136 |
| 132B |
| Mass Transit - City - Other Direct | 27,407,377 | 18,536,157 | 20,165,247 | 17,442,019 | 14,680,920 | 13,420,639 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E | 16,693,122 | 13,605,119 | 17,650,011 | 9,406,798 | 3,296,387 | 3,378,037 |
| 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 |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct | 67,550 | 19,987 | 245,429 |
|
|
|
| 135C |
| Transpor. All Other - Construction |
| 156,670 |
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
| 861,434 |
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 8,418,741 | 8,578,963 | 8,574,433 | 8,037,328 | 7,580,199 | 7,126,887 |
| 136B | MENTAL | Solid Waste - Other Direct | 15,723,631 | 14,808,409 | 16,531,195 | 13,160,460 | 10,762,220 | 10,143,587 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
| 681,259 |
|
| 136D |
| Solid Waste - Purchase of P,P&E | 806,641 | 709,122 | 576,219 | 6,229,804 | 518,004 | 212,352 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
| 28,881 | 138,531 | 43,655 | 235,357 | 145,501 |
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
| 54,035 | 25,309 | 92,835 | 117,428 |
| 138A |
| Cemeteries - Salaries & Wages | 159,103 | 157,890 | 163,840 | 155,093 | 150,773 | 138,699 |
| 138B |
| Cemeteries - Other Direct | 110,202 | 102,337 | 100,351 | 115,233 | 108,015 | 101,876 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages | 69,259 | 1,975 | 175,794 | 139,268 | 7,960 |
|
| 139B |
| Environ. All Other - Other Direct | 645,676 | 186,270 | 36,785 | 74,260 | 216,554 | 49,108 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E | 13,573 | 165,510 |
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 5,694,405 | 5,164,435 | 5,343,030 | 4,823,256 | 2,944,539 | 2,568,910 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 3,167,848 | 2,881,302 | 3,060,478 | 2,820,705 | 1,235,023 | 1,027,116 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E | 3,299 | 5,058 | 25,666 | 12,763 | 534 | 2,603 |
| 141A |
| Economic Development - Salaries & Wages |
|
| 4,981 | 12,851 |
|
|
| 141B |
| Economic Development - Other Direct | 5,797,299 | 2,549,928 | 3,532,407 | 1,246,775 | 1,213,719 | 1,601,559 |
| 141C |
| Economic Development - Construction | 300,153 | 115,807 | 199,275 | 322,376 | 232,134 | 502,240 |
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages | 1,761,719 | 1,232,392 | 1,233,722 | 1,181,786 | 1,179,277 |
|
| 142B |
| Community Development - Other Direct | 10,211,136 | 6,405,370 | 4,912,298 | 5,676,977 | 7,785,564 | 6,409,606 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
| 530,336 | 1,332,578 | 1,219,057 | 1,071,320 | 1,001,577 |
| 143B |
| Housing & Urban Renewal - Other Direct | 3,398,404 | 5,347,758 | 4,595,088 | 5,728,149 | 4,941,391 | 4,262,863 |
| 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 |
|
| 10,758 |
|
|
|
| 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 |
|
|
|
|
| 1,049,008 |
| 148B |
| Social Services - Other Direct | 543,648 | 858,630 | 826,550 | 817,602 | 584,191 | 367,721 |
| 148C |
| Social Services - Construction |
|
|
|
|
| 220,000 |
| 148D |
| Social Services - Purchase of P,P&E |
| 30,252 |
|
|
|
|
| 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 |
|
|
|
|
| 97,818 |
| 152B |
| Human Serv. All Other - Other Direct |
| 1,066,836 | 1,038,733 | 944,297 | 826,442 | 1,116,482 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 22,125,228 | 22,424,632 | 22,055,941 | 20,602,610 | 19,208,213 | 17,580,860 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 21,615,634 | 17,640,511 | 16,330,062 | 15,410,034 | 13,630,904 | 12,456,724 |
| 153C |
| Recreation & Parks - Construction | 17,298,538 | 7,308,709 | 5,314,264 | 3,146,912 | 4,131,849 | 13,199,887 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 1,276,908 | 11,256,951 | 15,796,692 | 12,865,626 | 4,125,545 | 2,414,113 |
| 154A |
| Coliseum - Salaries & Wages | 6,130,507 | 6,094,444 | 6,007,790 | 4,464,703 | 4,437,625 | 4,018,331 |
| 154B |
| Coliseum - Other Direct | 11,219,941 | 10,746,595 | 11,756,474 | 10,366,521 | 17,428,328 | 11,551,998 |
| 154C |
| Coliseum - Construction | 28,232 | 5,240,630 | 15,159,134 | 61,663,615 | 68,987,535 | 51,230,231 |
| 154D |
| Coliseum - Purchase of P,P&E | 1,272,031 | 1,344,606 | 969,515 | 547,566 | 227,682 | 541,170 |
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
| 175,000 |
| 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 |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 2,116,041 | 2,091,928 | 1,998,095 | 2,020,978 | 1,835,080 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
| 144,387 |
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
| 213,768 | 39,063 | 37,894 | 45,182 |
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 23,178,088 | 22,806,590 | 22,894,644 | 21,164,658 | 18,962,787 | 15,880,305 |
| 158B |
| Water & Sewer - Other Direct | 64,282,512 | 59,322,620 | 63,628,778 | 59,034,866 | 52,250,164 | 43,133,146 |
| 158C |
| Water & Sewer - Construction | 43,241,544 | 103,125,208 | 130,863,153 | 116,403,436 | 85,456,323 | 60,477,757 |
| 158D |
| Water & Sewer - Purchase of P,P&E |
|
|
| 1,850,000 |
| 7,639,324 |
| 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 | 2,702,482 | 2,676,254 | 2,560,704 | 2,356,902 | 2,059,676 | 1,853,787 |
| 161.1B |
| Storm Water - Other Direct | 7,472,450 | 6,534,338 | 5,692,267 | 5,352,139 | 2,948,630 | 2,306,503 |
| 161.1C |
| Storm Water - Construction | 8,960,663 | 3,849,230 | 4,540,715 | 4,510,152 | 2,719,111 | 1,118,299 |
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 27,720,373 | 27,973,916 | 28,456,901 | 25,390,017 | 16,914,054 | 10,315,876 |
| 161D | SERVICE | Water & Sewer - Principal | 20,095,782 | 16,613,918 | 15,972,871 | 14,230,217 | 11,425,787 | 8,297,434 |
| 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 | 27,008,880 | 25,941,410 | 26,053,807 | 22,937,930 | 23,238,583 | 22,119,596 |
| 166D |
| All Other - Principal | 30,624,608 | 26,482,271 | 23,230,243 | 18,785,860 | 18,783,381 | 16,927,269 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
| 3,184,953 | 3,735,156 |
| 169B |
| Separation Allowance - Law Enforcement | 2,158,597 | 2,124,666 | 1,995,058 | 1,927,683 | 1,852,505 | 1,753,162 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 1,849,503 | 1,775,765 | 1,758,940 | 1,886,285 | 1,899,309 | 1,812,172 |
| 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 | 177,681,196. | 174,669,544.00 | 168,874,455.00 | 138,279,818.00 | 132,034,989.00 | 115,059,617.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 10,051,049. | 10,824,991.00 | 12,462,671.00 | 14,012,474.00 | 12,844,239.00 | 11,696,612.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 1,051,056. | 1,205,127.00 | 1,424,026.00 | 842,511.00 | 1,406,128.00 | 526,191.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 1,445,672 | 1,470,998 | 1,687,632 | 2,040,748 | 1,816,083 | 1,495,882 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 98.67 | 98.56 | 98.28 | 98.11 | 97.78 | 98.40 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.41 | 99.31 | 99.16 | 99.39 | 98.94 | 99.54 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 85.62 | 86.41 | 86.46 | 85.44 | 85.86 | 87.21 |
| 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 | 47,311,727 | 40,191,135 | 45,632,715 | 23,898,089 | 22,520,366 | 24,971,777 |
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 205,660,970 | 147,270,830 | 242,581,140 | 407,467,892 | 397,375,278 | 281,294,103 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 407,222,883 | 375,904,512 | 409,272,569 | 434,119,779 | 417,463,099 | 372,045,288 |
| 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 | 871,768,210 | 910,166,357 | 732,639,269 | 831,952,752 | 912,595,348 | 579,393,816 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
| 180,950,289 | 20,241,526 |
| 59,210,000 |
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 63,764,382 | 59,444,985 | 69,980,069 | 56,423,990 | 37,080,716 | 30,917,463 |
| 194D |
| Amount - Net Revenues | 808,003,828 | 669,771,083 | 642,417,674 | 775,528,762 | 816,304,632 | 548,476,353 |
|
| Calculated amount | 808,003,828 | 669,771,083 | 642,417,674 | 775,528,762 | 816,304,632 | 548,476,353 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 801,396,492 | 1,040,846,139 | 921,091,639 | 834,681,498 | 780,141,960 | 618,115,774 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
| 180,773,963 | 20,241,526 |
| 57,592,251 |
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 63,764,382 | 59,444,985 | 69,980,069 | 56,423,990 | 37,080,716 | 30,917,463 |
| 195D |
| Amount - Net Expenditures | 737,632,110 | 800,627,191 | 830,870,044 | 778,257,508 | 685,468,993 | 587,198,311 |
|
| Calculated amount | 737,632,110 | 800,627,191 | 830,870,044 | 778,257,508 | 685,468,993 | 587,198,311 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 216,105 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 410,000 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water |
|
| 15,438 | 18,158,000 | 21,612,000 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
| 13,196 | 15,352,133 | 16,973,000 |
|
| 403A |
| Total amount billed in units - Water | 16,405 | 17,039 | 15,438 | 16,673,611 | 17,693,946 |
|
| 403B |
| Total amount billed in units - Sewer | 14,665 | 14,586 | 13,074 | 14,789,034 | 14,693,620 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 8,906 | 10,266 | 9,673 | 10,077,473 | 10,708,064 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 1,523,622 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 238,205 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 216,105 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 117,170 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 99 |
|
| 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 | 69,102,457 | 52,061,800 | 44,992,359 | 53,072,271 | 49,170,053 |
|
| 408A |
| Dollars related to 403A above | 50,346,462 | 41,888,532 | 37,425,800 | 41,039,649 | 40,644,251 |
|
| 408B |
| Dollars related to 403B above | 35,521,920 | 33,195,053 | 28,583,171 | 34,099,867 | 31,619,435 |
|
| 409A |
| Dollars related to 404A above | 28,915,951 | 30,113,816 | 26,270,090 | 31,351,848 | 29,260,807 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 2,855,172 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 1,206,939 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 1,232,112 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 633,135 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 415,221 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 146,166 | 152,956 | 151,209 | 150,622 |
|
|
| 421A |
| Number of residential accounts billed - Water | 143,143 | 144,900 | 144,383 | 143,090 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 15,910 | 14,221 | 14,629 | 14,310 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 14,496 | 10,282 | 10,545 | 10,154 |
|
|
| 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 | Perry E. James, III |
|
|
| 951.0 |
| Title | Chief Financial Officer |
|
|
| 952.0 |
| Date | 11/03/2011 | 01/28/2011 | 01/00/1900 | 02/27/2008 | 04/08/2008 | 03/29/2007 |
| 953.0 |
| Contact | Allison Bradsher |
|
|
| 954.0 |
| Title | Controller |
|
|
| 955.0 |
| Phone | 919-996-4970 |
|
|
|
|
|
| 956.0 |
| Fax | 919-996-7632 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|