Municipality Revenues and Expenditures Financial Profile Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $1,042,108 | 936,030 | 951,783 | 732,229 | 705,480 | 680,539 |
|
| Utility | 5,215,615 | 4,947,510 | 5,052,655 | 4,647,619 | 4,517,148 | 4,567,658 |
|
| Sales Tax | 691,580 | 665,442 | 614,294 | 588,281 | 555,358 | 479,381 |
|
| Sales & Services | 956,418 | 665,655 | 612,319 | 625,655 | 589,576 | 613,343 |
|
| Intergovernmental | 1,128,151 | 884,717 | 761,627 | 974,846 | 1,176,495 | 944,357 |
|
| Debt Proceeds | 95,000 | 82,150 | 145,119 | 309,835 | 191,076 | 60,390 |
|
| Other Miscellaneous | 184,290 | 199,029 | 231,792 | 177,448 | 267,011 | 296,505 |
|
| Total | $9,313,162 | 8,380,533 | 8,369,589 | 8,055,913 | 8,002,144 | 7,642,173 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $6,141,766 | 5,158,873 | 4,559,667 | 4,298,417 | 4,385,574 | 4,375,906 |
|
| Debt Service | 225,908 | 256,371 | 267,939 | 407,385 | 313,160 | 237,837 |
|
| Transportation | 434,144 | 477,515 | 418,247 | 444,583 | 511,755 | 340,690 |
|
| General Government | 611,248 | 517,676 | 886,517 | 868,149 | 996,560 | 837,439 |
|
| Public Safety | 1,244,140 | 1,218,952 | 918,334 | 1,001,948 | 796,434 | 770,003 |
|
| Other | 1,409,206 | 984,744 | 965,340 | 1,201,585 | 1,257,933 | 1,011,552 |
|
| Total | $10,066,412 | 8,614,131 | 8,016,044 | 8,222,067 | 8,261,416 | 7,573,427 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $2,762,841 | 2,476,784 | 2,308,698 | 2,354,733 | 2,346,936 | 2,205,293 |
|
| Capital Outlay | 797,425 | 567,999 | 180,483 | 296,988 | 536,036 | 327,920 |
|
| Other Operating + Debt Service | 6,506,146 | 5,569,348 | 5,526,863 | 5,570,346 | 5,378,444 | 5,040,214 |
|
| Total | $10,066,412 | 8,614,131 | 8,016,044 | 8,222,067 | 8,261,416 | 7,573,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $297 | 268 | 274 | 212 | 205 | 197 |
|
| Utility | 1,486 | 1,415 | 1,457 | 1,347 | 1,310 | 1,320 |
|
| Sales Tax | 196 | 190 | 176 | 171 | 162 | 138 |
|
| Sales & Services | 273 | 190 | 177 | 181 | 171 | 177 |
|
| Intergovernmental | 322 | 253 | 220 | 283 | 341 | 273 |
|
| Debt Proceeds | 27 | 23 | 42 | 90 | 55 | 17 |
|
| Other Miscellaneous | 53 | 57 | 67 | 51 | 77 | 86 |
|
| Total | $2,654 | 2,396 | 2,413 | 2,335 | 2,321 | 2,208 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,750 | 1,475 | 1,314 | 1,246 | 1,272 | 1,264 |
|
| Debt Service | 64 | 73 | 77 | 118 | 91 | 69 |
|
| Transportation | 124 | 137 | 121 | 129 | 148 | 98 |
|
| General Government | 174 | 147 | 256 | 252 | 290 | 243 |
|
| Public Safety | 355 | 349 | 265 | 290 | 231 | 222 |
|
| Other | 402 | 282 | 278 | 348 | 365 | 292 |
|
| Total | $2,869 | 2,463 | 2,311 | 2,383 | 2,397 | 2,188 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $787 | 708 | 666 | 683 | 681 | 637 |
|
| Capital Outlay | 227 | 162 | 52 | 86 | 156 | 95 |
|
| Other Operating | 1,855 | 1,593 | 1,593 | 1,614 | 1,560 | 1,456 |
|
| Total | $2,869 | 2,463 | 2,311 | 2,383 | 2,397 | 2,188 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 21 | 20 | 20 | 20 | 19 | 20 |
|
| Average Population In Group | 5,139 | 5,149 | 5,074 | 4,832 | 4,875 | 5,080 |
|
| Town of Red Springs Population | 3,509 | 3,497 | 3,469 | 3,450 | 3,447 | 3,461 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 280 | 301 | 285 | 282 | 274 | 267 |
|
| Utility | 1,888 | 1,895 | 1,850 | 1,792 | 1,806 | 1,724 |
|
| Sales Tax | 146 | 162 | 152 | 152 | 142 | 121 |
|
| Sales & Services | 133 | 120 | 119 | 117 | 119 | 126 |
|
| Intergovernmental | 186 | 220 | 226 | 301 | 300 | 255 |
|
| Debt Proceeds | 153 | 124 | 54 | 43 | 40 | 34 |
|
| Other Miscellaneous | 201 | 184 | 125 | 98 | 126 | 113 |
|
| Total | 2,987 | 3,006 | 2,811 | 2,785 | 2,807 | 2,640 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,755 | 1,700 | 1,712 | 1,726 | 1,753 | 1,734 |
|
| Debt Service | 135 | 109 | 99 | 99 | 98 | 107 |
|
| Transportation | 120 | 148 | 136 | 140 | 135 | 122 |
|
| General Government | 148 | 181 | 163 | 174 | 180 | 166 |
|
| Public Safety | 410 | 405 | 362 | 361 | 331 | 303 |
|
| Other | 368 | 365 | 329 | 260 | 250 | 243 |
|
| Total | 2,936 | 2,908 | 2,801 | 2,760 | 2,747 | 2,675 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 602 | 595 | 593 | 595 | 576 | 520 |
|
| Capital Outlay | 432 | 375 | 348 | 289 | 265 | 363 |
|
| Other Operating | 1,902 | 1,938 | 1,860 | 1,876 | 1,906 | 1,792 |
|
| Total | 2,936 | 2,908 | 2,801 | 2,760 | 2,747 | 2,675 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| General Fund revenues | $3,503,731 | 2,810,849 | 2,680,931 | 2,446,231 | 2,418,974 | 2,272,434 |
| General Fund expenditures | 3,431,844 | 2,859,777 | 2,850,729 | 3,016,832 | 2,987,895 | 2,532,844 |
| Operating transfers in | - | - | 170,732 | 607,464 | 200,142 | 198,683 |
| Operating transfers out | 56,305 | - | - | - | - | - |
| Capital leases and installment purchase proceeds | 95,000 | 69,500 | 130,169 | 255,000 | 133,000 | 60,390 |
| Other items | - | 5,525 | 25,665 | - | 4,420 | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 110,582 | 26,097 | 156,768 | 291,863 | (231,359) | (1,337) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $298,009 | 298,846 | 400,587 | 272,023 | 60,462 | 276,839 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 8.78 | 10.71 | 14.72 | 9.85 | 2.12 | 11.20 |
|
| Group weighted average FBA % | 39.94 | 37.68 | 39.10 | 38.19 | 38.97 | 39.36 |
|
| State weighted average Electric Group | 35.36 | 34.02 | 35.69 | 36.30 | 36.12 | 34.92 |
|
| State weighted average FBA % | 36.20 | 36.37 | 36.31 | 36.76 | 36.35 | 36.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $1,642,362 | 2,043,091 | 2,435,011 | 2,195,380 | 2,568,812 | 2,706,203 |
|
| Quick ratio | 2.39 | 3.12 | 4.06 | 3.76 | 5.29 | 6.35 |
|
| Net income | (148,580) | 249,975 | 349,763 | (55,396) | 702,078 | (18,641) |
|
| Cashflow from operations | 227,595 | 447,122 | 375,655 | 431,258 | 326,866 | 375,103 |
|
| Depreciation & Amortization Expense | 443,945 | 44,504 | 44,504 | 50,609 | 80,671 | 406,893 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 3,509 | 3,497 | 3,469 | 3,450 | 3,447 | 3,461 |
|
| Population Group | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 | Electric 2,500 to 9,999 |
|
| Cash &Investments | $1,574,692 | 1,782,003 | 2,015,752 | 1,874,258 | 1,995,580 | 2,379,485 |
|
| Investment Earnings | 16,708 | 42,655 | 48,015 | 23,221 | 26,108 | 29,510 |
|
| Tax Rate Equivalent | 0.0105 | 0.0264 | 0.0279 | 0.0215 | 0.0241 | 0.0275 |
|
| Tax Rate Equivalent Group weighted average | 0.0548 | 0.0722 | 0.0561 | 0.0317 | 0.0186 | 0.0285 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 | 0.0332 |
|
| Latest year of Revaluation | 2005 | 2005 | 2005 | 1996 | 1996 | 1996 |
|
| January 1, Prior Year Assessed Valuation | $158,787,482 | 161,579,998 | 172,185,109 | 107,756,177 | 108,396,017 | 107,359,856 |
|
| Tax Rate | 0.6200 | 0.6200 | 0.6600 | 0.6600 | 0.6300 | 0.6300 |
|
| Tax Rate Group weighted average | 0.3834 | 0.4066 | 0.4094 | 0.4079 | 0.4137 | 0.4341 |
|
| Tax Rate State Wide | 0.4254 | 0.4455 | 0.4321 | 0.4448 | 0.4566 | 0.4594 |
|
| Assessment -to-Sales Ratio | 89.72 | 90.46 | 97.30 | 90.58 | 90.58 | 89.88 |
|
| Assessment -to-Sales Ratio Group weighted average | 86.68 | 89.35 | 90.83 | 92.37 | 92.16 | 86.98 |
|
| Assessment -to-Sales Ratio Statewide | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 | 89.54 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $176,981,144 | 178,620,382 | 176,963,113 | 118,962,439 | 119,668,820 | 119,447,993 |
|
| EffectiveTax Rate | 0.5563 | 0.5609 | 0.6422 | 0.5978 | 0.5707 | 0.5662 |
|
| Group weighted average Effective Tax Rate | 0.3323 | 0.3633 | 0.3719 | 0.3768 | 0.3812 | 0.3776 |
|
| Statewide weighted average Effective Tax Rate | 0.3765 | 0.3939 | 0.3987 | 0.4108 | 0.4209 | 0.4113 |
|
| Percent Collected | 80.22 | 83.44 | 79.31 | 86.16 | 87.70 | 89.69 |
|
| Percent Collected Group weighted average | 96.74 | 96.00 | 95.42 | 95.70 | 95.36 | 95.32 |
|
| Percent Collected Statewide | 97.97 | 97.59 | 97.55 | 97.42 | 97.31 | 96.96 |
|
| Percent Collected Excluding Motor Vehicles | 81.19 | 85.28 | 80.44 | 89.20 | 89.08 | 91.37 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.21 | 97.38 | 96.96 | 97.08 | 96.15 | 97.01 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.66 | 98.59 | 98.61 | 98.36 | 98.26 | 98.31 |
|
| Percent Collected Motor Vehicles Only | 72.85 | 70.77 | 69.84 | 71.39 | 79.50 | 79.19 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 81.36 | 82.28 | 80.71 | 81.62 | 91.46 | 83.14 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.74 | 86.71 | 86.80 | 87.31 | 87.62 | 86.69 |
|
| Tax Uncollected | 32,884 | 151,156 | 216,532 | 91,061 | 82,759 | 69,871 |
|
| Tax Rate Equivalent | 0.0207 | 0.0935 | 0.1258 | 0.0845 | 0.0763 | 0.0651 |
|
| Dominant County: Robeson |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 13,000 | 36,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 13,000 | 36,000 |
|
| Per Capita | $0 | 0 | 0 | 0 | 4 | 10 |
|
| Total Per Capita for the Population Group | 152 | 149 | 162 | 162 | 159 | #N/A |
|
| Total Per Capita Statewide | 456 | 478 | 495 | 505 | 548 | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0109% | 0.0301% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1101% | 0.1223% | 0.1565% | 0.1724% | 0.1878% | #N/A |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4131% | 0.4706% | 0.5275% | 0.5588% | 0.6442% | #N/A |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 3,509 | 3,497 | 3,469 | 3,450 | 3,447 | 3,461 |
|
|
|
|
|
|
|
|
|
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
| 934,611 |
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
| 365,535 |
| 2A | SUMMARY | Debt-service Assets |
|
|
|
|
|
|
| 2B |
| Debt service Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Assets |
|
|
|
|
| 5,750,796 |
| 3B |
| Enterprise Liabilities |
|
|
|
|
| 896,812 |
| 4A |
| Internal Service Assets |
|
|
|
|
|
|
| 4B |
| Internal service Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Assets |
|
|
|
|
| 46,468 |
| 1.5A | GASB34 | Governmental Activities Assets | 4,321,810 | 4,157,096 | 3,766,312 | 3,200,867 | 2,587,835 |
|
| 1.5B | FISCAL | Governmental Activities Liabilities | 1,174,063 | 1,211,006 | 1,027,021 | 797,341 | 528,761 |
|
| 3.5A | SUMMARY | Business Type Activities Assets | 8,009,896 | 6,519,947 | 6,361,104 | 6,129,087 | 6,247,032 |
|
| 3.5B |
| Business Type Activities Liabilties | 545,098 | 552,762 | 643,894 | 761,640 | 783,461 |
|
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
| 18,133 |
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
| 3,380,049 |
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
| 946,951 |
| 10 | PART 2 | Current collections of unit-wide levy | 835,693 | 761,391 | 830,231 | 636,077 | 610,970 | 608,152 |
| 11 | TAX | Current collection of special tax districts | 69,304 | 62,429 | 58,587 | 44,377 | 44,682 | 43,103 |
| 12 | REVENUES | Prior years' levy collections | 188,964 | 154,461 | 109,694 | 82,079 | 76,940 | 59,546 |
| 13 |
| Penalties and interest | 17,451 | 20,178 | 11,858 | 14,073 | 17,570 | 12,841 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 215,251 | 198,549 | 187,146 | 210,192 | 187,117 | 184,277 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 176,586 | 173,976 | 157,857 | 136,663 | 134,407 | 147,552 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 175,574 | 173,060 | 157,126 | 135,917 | 133,556 | 147,552 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 124,169 | 119,857 | 112,165 | 105,509 | 100,278 |
|
| 19 |
| Licenses Privilege |
|
|
|
| 6,950 | 7,395 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes |
| 8,526 | 8,132 | 6,410 |
|
|
| 19.2 |
| Privilege -- All other privileges and pemits | 8,692 |
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax |
|
|
| 1,536 | 2,061 | 2,616 |
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV |
| 29,482 | 30,678 | 30,140 | 25,514 | 24,924 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 320 |
|
|
|
|
|
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 19,533 |
|
|
|
|
|
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 85,548 |
|
|
|
|
|
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other |
|
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development |
|
|
|
|
|
|
| 35 |
| All Other | 220,000 | 479,059 | 442,183 | 572,581 | 297,369 | 218,319 |
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation |
|
|
|
|
|
|
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
| 2,494 |
| 40 | INTERGOV | Controlled substance tax |
|
|
|
| 372 | 65 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution | 10,283 | 11,285 |
|
|
|
|
| 44 |
| Utility franchise tax | 163,798 | 136,625 | 124,538 | 112,653 | 110,225 | 120,718 |
| 45 |
| Beer and Wine tax | 16,109 | 15,675 | 15,238 | 15,257 | 14,864 | 22,374 |
| 46 |
| Powell Bill | 127,232 | 113,705 | 115,720 | 116,643 | 106,162 | 117,380 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 10,384 | 11,690 | 11,530 | 20,080 | 10,577 | 25,440 |
| 51 |
| General Government |
|
| 4,000 |
| 29,599 | 9,304 |
| 52 |
| Public safety |
| 96,678 | 56,618 | 66,068 | 51,362 | 69,864 |
| 53 |
| Transportation - Streets |
|
|
| 3,000 |
|
|
| 54 |
| Transportation - All other |
|
|
|
|
|
|
| 55 |
| Environmental protection |
|
|
|
| 29,520 | 1,329 |
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 380,328 |
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other | 94,936 |
|
|
| 214,459 | 136,541 |
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation |
|
|
|
|
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
|
|
|
|
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
| 20,000 | -8,200 | 68,564 | 311,986 | 220,529 |
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
|
|
|
|
| 71 | PERMITS | Building permits |
|
|
|
|
|
|
| 72 | & FEES | Inspection fees | 24,479 | 15,010 | 13,992 | 11,055 | 11,023 | 11,810 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits |
|
|
|
|
|
|
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties | 78,250 |
|
|
|
|
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges | 18,750 |
|
|
|
|
|
| 78 |
| Solid waste | 462,100 | 419,619 | 426,172 | 429,221 | 405,631 | 413,917 |
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries | 14,310 | 7,870 | 14,400 | 9,350 | 5,395 | 4,735 |
| 81 |
| Recreation service revenues | 8,733 | 1,965 | 2,247 | 2,084 | 9,050 | 300 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues |
| 6,201 |
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 374,275 | 230,000 | 169,500 | 185,000 | 169,500 | 194,391 |
| 86 | UTILITY | Water and sewer charges | 883,699 | 831,781 | 939,151 | 918,428 | 885,690 | 938,445 |
| 87 | REVENUES | Electric charges | 4,331,916 | 4,115,729 | 4,113,504 | 3,729,191 | 3,631,458 | 3,629,213 |
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 16,708 | 42,655 | 48,015 | 23,221 | 26,108 | 29,510 |
| 91 |
| Special assessments |
|
|
|
|
|
|
| 92 |
| Private contribution and donations | 18,915 |
|
|
|
|
|
| 93 |
| Sales of materials and fixed assets | 6,202 | 5,525 | 25,665 |
| 4,420 | -9,112 |
| 94 |
| Sales of real property |
|
|
|
|
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 5,317 |
| 7,927 | 5,979 | 10,789 | 9,183 |
| 98 |
| Other miscellaneous revenues | 34,353 | 11,379 | 1,917 | 1,933 | 23,508 | 4,071 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
|
| 297,235 | 179,076 |
|
| 100 |
| Proceeds of capital leases and installment purchases | 95,000 | 82,150 | 145,119 | 12,600 | 12,000 | 60,390 |
| 101 |
| Other |
| 24,023 | 36,879 | 52,797 | 111,956 | 173,005 |
| 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 | 3,730 | 2,150 | 2,200 | 3,502 | 3,270 | 3,770 |
| 109B | GENERAL | Governing body - All other Direct | 30,464 | 32,871 | 21,500 | 22,593 | 17,988 | 14,584 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 155,762 | 137,833 | 81,404 | 126,694 | 121,787 | 116,935 |
| 110B |
| Administration - All other Direct | 35,976 | 67,710 | 36,568 | 17,008 | 18,993 | 16,168 |
| 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 | 111,218 | 191,917 | 564,051 | 545,693 | 577,552 | 506,646 |
| 112B |
| Finance - All other Direct | 120,007 | 82,831 | 160,047 | 151,809 | 187,118 | 165,286 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures | 15,497 |
| 18,233 |
| 25,754 |
|
| 113A |
| Taxes - Salaries |
|
|
|
|
|
|
| 113B |
| Taxes - All other Direct |
| 1,764 | 1,914 | 300 | 5,399 | 13,350 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 114A |
| Legal - Salaries | 65,103 |
|
|
|
|
|
| 114B |
| Legal - All other Direct | 36,590 |
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct | 36,901 | 600 | 600 | 550 | 38,699 | 700 |
| 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 |
|
|
|
|
|
|
| 118B |
| General Government All Other - All other Direct |
|
|
|
|
|
|
| 118C |
| General Government All Other - Construction |
|
|
|
|
|
|
| 118D |
| General Government All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 119A | PUBLIC | Police and Communications - Salaries | 881,423 | 886,001 | 531,831 | 567,729 | 521,294 | 510,867 |
| 119B | SAFETY | Police and Communications - All other Direct | 198,616 | 150,965 | 133,526 | 114,425 | 43,807 | 90,352 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 14,296 |
| 111,936 | 10,980 | 52,048 | 52,869 |
| 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 | 36,178 | 55,961 | 39,614 | 36,378 | 34,517 | 33,304 |
| 122B |
| Fire - All other Direct | 15,455 | 70,834 | 42,248 | 52,692 | 62,413 | 17,400 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 9,836 | 10,000 |
| 162,135 | 21,180 | 27,095 |
| 123A |
| Inspectors - Salaries |
|
|
|
|
|
|
| 123B |
| Inspectors - All other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries |
|
|
|
|
|
|
| 124B |
| Rescue Units - All other Direct |
| 18,372 | 23,000 | 15,000 | 16,000 | 16,282 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries |
|
|
|
|
|
|
| 125B |
| Animal Control - All other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 126A |
| Public Safety All Other - Salaries |
|
|
|
|
|
|
| 126B |
| Public Safety All Other - All other Direct |
|
|
|
|
|
|
| 126C |
| Public Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Public Safety All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - All other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries | 274,620 | 295,186 | 223,111 | 206,373 | 214,578 | 208,718 |
| 128B |
| Streets and Highways - All other Direct | 47,968 | 79,374 | 142,339 | 136,636 | 126,865 | 77,668 |
| 128C |
| Streets and Highways - Construction | 95,450 |
|
|
|
|
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures |
| 81,699 |
| 2,959 | 16,394 |
|
| 129A |
| Street Cleaning - Salaries |
|
|
|
|
|
|
| 129B |
| Street Cleaning - All other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 130A |
| State Street Aid Allocation - Powell Bill - Salries |
|
|
|
|
|
|
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 16,106 | 21,256 | 52,797 | 98,615 | 153,918 | 54,304 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
|
|
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 131A |
| Parking Facilities - Salaries |
|
|
|
|
|
|
| 131B |
| Parking Facilities - All other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - All other Direct |
|
|
|
|
|
|
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 133B |
| Mass Transit - Private - All other Direct only |
|
|
|
|
|
|
| 134A |
| Airport - Salaries |
|
|
|
|
|
|
| 134B |
| Airport - All other Direct |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 135A |
| Transportation - All Other - Salaries |
|
|
|
|
|
|
| 135B |
| Transportation - All Other - All other Direct |
|
|
|
|
|
|
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 268,887 | 113,221 | 80,981 | 78,051 | 79,059 | 76,015 |
| 136B | MENTAL | Solid Waste - All other Direct | 273,428 | 180,999 | 160,574 | 200,112 | 166,758 | 193,495 |
| 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 | 353 | 8,200 | 500 | 8,260 | 8,000 | 8,000 |
| 138B |
| Cemeteries - All other Direct | 1,204 | 508 | 9,650 | 1,040 | 5,030 | 3,592 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 139A |
| Environmental Protection - All Other - Salaries |
|
|
|
|
|
|
| 139B |
| Environmental Protection - All Other - All other Direct |
|
|
|
|
|
|
| 139C |
| Environmental Protection - All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environmental Protection All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning and Zoning - Salaries |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning and Zoning - All other Direct |
|
|
|
|
|
|
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct | 220,000 | 485,733 | 462,833 | 624,209 | 279,377 | 236,203 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct | 424,285 |
|
|
|
|
|
| 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 |
|
| 6,810 | 142,264 | 450,911 | 348,379 |
| 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 | 99,309 | 67,103 | 42,482 | 46,288 | 41,642 | 41,624 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 121,740 | 118,980 | 191,510 | 87,276 | 59,492 | 24,505 |
| 153C |
| Recreation and Parks - Construction |
|
|
|
|
|
|
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures |
|
|
| 4,085 | 121,186 | 15,473 |
| 154A |
| Coliseum - Salaries |
|
|
|
|
|
|
| 154B |
| Coliseum - All other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 155A |
| Museums - Salaries |
|
|
|
|
|
|
| 155B |
| Museums - All other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries |
|
|
|
|
|
|
| 156B |
| Libraries - All other Direct |
| 10,000 | 10,000 | 10,000 | 10,000 | 10,000 |
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 157A |
| Culture and Recreation - All Other - Salaries |
|
|
|
|
|
|
| 157B |
| Human Services - All Other - All other Direct |
|
|
|
| 36,478 | 54,266 |
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 477,206 | 456,481 | 498,859 | 465,551 | 499,244 | 466,004 |
| 158B |
| Water and Sewer - All other Direct | 649,578 | 351,524 | 359,831 | 434,735 | 404,910 | 453,154 |
| 158C |
| Water and Sewer - Construction | 160,492 |
|
|
|
|
|
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 10,347 |
| 23,875 | 116,215 | 50,122 | 17,872 |
| 159A |
| Electric Power - Salaries | 389,052 | 262,731 | 243,665 | 270,214 | 245,993 | 233,410 |
| 159B |
| Electric Power - All other Direct | 3,963,584 | 3,611,837 | 3,406,998 | 3,011,088 | 2,935,953 | 2,990,855 |
| 159C |
| Electric Power - Construction | 491,507 |
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
| 476,300 | 26,439 | 614 | 249,352 | 214,611 |
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries |
|
|
|
|
|
|
| 160.1B |
| Storm water other operating |
|
|
|
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
|
|
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 958 | 2,763 | 4,998 | 5,678 | 8,441 | 3,602 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 19,488 | 51,091 | 48,856 | 52,517 | 60,903 | 52,726 |
| 162B |
| Electric - Debt Service Interest Payments | 2,305 | 5,785 | 11,291 | 9,923 | 16,050 |
|
| 162D |
| Electric - Debt Service Principal Payments | 45,766 | 50,109 | 70,860 | 72,227 | 72,265 | 23,767 |
| 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 | 42,051 | 38,395 | 20,678 | 31,491 | 6,831 | 22,272 |
| 166D |
| All Other - Debt Service Principal Payments | 115,340 | 108,228 | 111,256 | 235,549 | 148,670 | 135,470 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 60,122 |
|
|
|
|
|
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 28,214 | 26,819 | 36,179 | 42,609 | 45,175 | 21,834 |
| 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 | 920,951 | 796,703 | 935,178 | 545,592 | 576,629 | 584,687 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 120,803 | 115,845 | 111,585 | 112,359 | 96,481 | 93,336 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 173,257 | 117,289 | 182,880 | 58,911 | 62,980 | 50,446 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 32,804 | 33,867 | 33,652 | 32,150 | 19,779 | 19,425 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 80.22 | 83.44 | 79.31 | 86.16 | 87.70 | 89.69 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 81.19 | 85.28 | 80.44 | 89.20 | 89.08 | 91.37 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 72.85 | 70.77 | 69.84 | 71.39 | 79.50 | 79.19 |
| 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 | 1,574,692 | 1,782,003 | 2,015,752 | 1,874,258 | 1,995,580 | 2,379,485 |
| 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 | 9,369,467 | 8,410,533 | 8,540,321 | 8,663,377 | 8,235,371 | 7,831,673 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 56,305 | 30,000 | 170,732 | 607,464 | 233,227 | 189,500 |
| 194D |
| Amounts - Net Revenues per AFIR | 9,313,162 | 8,380,533 | 8,369,589 | 8,055,913 | 8,002,144 | 7,642,173 |
|
| Calculated amount | 9,313,162 | 8,380,533 | 8,369,589 | 8,055,913 | 8,002,144 | 7,642,173 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 10,122,717 | 8,644,131 | 8,186,776 | 8,829,531 | 8,494,643 | 7,762,927 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 56,305 | 30,000 | 170,732 | 607,464 | 233,227 | 189,500 |
| 195D |
| Amounts Net Expenditures per AFIR | 10,066,412 | 8,614,131 | 8,016,044 | 8,222,067 | 8,261,416 | 7,573,427 |
|
| Calculated amount | 10,066,412 | 8,614,131 | 8,016,044 | 8,222,067 | 8,261,416 | 7,573,427 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | KATHY PITTMAN |
|
|
|
| 951 |
| Title of Official | ACTING FINANCE OFFICER |
|
|
|
| 952 |
| Date Certified | 01/06/2009 | 07/22/2008 | 01/10/2007 |
|
|
|
| 953 |
| Person to Contact | ALAN THOMPSON |
|
|
|
| 954 |
| Title of Person to Contact | CPA |
|
|
|
| 955 |
| Telephone Number | 910-642-2109 |
|
|
|
| 956 |
| Facsimile Number | 910-642-5958 |
|
|
|