Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $5,209,674 | 5,125,352 | 5,140,971 | 4,799,069 | 4,667,937 | 4,402,584 |
|
| Utility | 23,686,894 | 21,818,372 | 22,094,403 | 21,390,603 | 19,409,335 | 19,105,109 |
|
| Sales Tax | 1,779,259 | 2,094,249 | 2,180,826 | 1,949,765 | 1,864,019 | 1,799,996 |
|
| Sales & Services | 2,897,142 | 2,285,686 | 2,033,594 | 1,889,408 | 1,468,000 | 2,099,664 |
|
| Intergovernmental | 2,560,598 | 1,268,901 | 1,316,628 | 1,929,046 | 1,128,307 | 1,062,673 |
|
| Debt Proceeds | 366,248 | 8,400,000 | 1,525,000 | 718,564 | 650,000 | 380,000 |
|
| Other Miscellaneous | 2,961,714 | 1,562,984 | 1,693,736 | 967,594 | 748,623 | 637,249 |
|
| Total | $39,461,529 | 42,555,544 | 35,985,158 | 33,644,049 | 29,936,221 | 29,487,275 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $24,172,469 | 21,158,482 | 23,247,255 | 21,199,206 | 19,642,121 | 18,895,557 |
|
| Debt Service | 2,592,753 | 1,254,850 | 1,259,951 | 1,478,324 | 1,426,065 | 1,352,420 |
|
| Transportation | 681,460 | 720,826 | 1,458,855 | 1,138,717 | 832,895 | 1,358,246 |
|
| General Government | 3,077,583 | 1,634,454 | 1,425,021 | 1,386,040 | 1,385,849 | 2,028,324 |
|
| Public Safety | 6,479,439 | 6,248,855 | 5,880,225 | 4,723,887 | 4,286,153 | 4,265,240 |
|
| Other | 2,605,518 | 2,497,212 | 2,675,429 | 3,024,949 | 2,152,174 | 1,817,400 |
|
| Total | $39,609,222 | 33,514,679 | 35,946,736 | 32,951,123 | 29,725,257 | 29,717,187 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $7,690,993 | 9,427,249 | 8,505,421 | 8,220,567 | 8,028,452 | 8,037,122 |
|
| Capital Outlay | - | 839,778 | 3,501,167 | 2,694,604 | 1,679,587 | 1,868,139 |
|
| Other Operating + Debt Service | 31,918,229 | 23,247,652 | 23,940,148 | 22,035,952 | 20,017,218 | 19,811,926 |
|
| Total | $39,609,222 | 33,514,679 | 35,946,736 | 32,951,123 | 29,725,257 | 29,717,187 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $398 | 400 | 413 | 394 | 392 | 380 |
|
| Utility | 1,810 | 1,702 | 1,774 | 1,757 | 1,632 | 1,647 |
|
| Sales Tax | 136 | 163 | 175 | 162 | 157 | 154 |
|
| Sales & Services | 221 | 178 | 163 | 155 | 123 | 181 |
|
| Intergovernmental | 196 | 99 | 106 | 158 | 95 | 92 |
|
| Debt Proceeds | 28 | 655 | 122 | 59 | 55 | 33 |
|
| Other Miscellaneous | 226 | 122 | 136 | 79 | 63 | 55 |
|
| Total | $3,015 | 3,319 | 2,889 | 2,764 | 2,517 | 2,542 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,847 | 1,650 | 1,866 | 1,742 | 1,652 | 1,629 |
|
| Debt Service | 198 | 98 | 101 | 121 | 120 | 117 |
|
| Transportation | 52 | 56 | 117 | 94 | 70 | 117 |
|
| General Government | 235 | 128 | 115 | 113 | 116 | 174 |
|
| Public Safety | 495 | 487 | 472 | 388 | 360 | 368 |
|
| Other | 199 | 195 | 215 | 249 | 181 | 157 |
|
| Total | $3,026 | 2,614 | 2,886 | 2,707 | 2,499 | 2,562 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $588 | 735 | 683 | 675 | 675 | 693 |
|
| Capital Outlay | - | 66 | 281 | 221 | 141 | 161 |
|
| Other Operating | 2,438 | 1,813 | 1,922 | 1,811 | 1,683 | 1,708 |
|
| Total | $3,026 | 2,614 | 2,886 | 2,707 | 2,499 | 2,562 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 22 | 22 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 20,622 | 22,003 | 21,233 | 20,452 | 19,944 | 19,612 |
|
| Town of Smithfield Population | 13,088 | 12,821 | 12,456 | 12,172 | 11,893 | 11,601 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 401 | 365 | 353 | 344 | 334 | 321 |
|
| Utility | 1,742 | 1,897 | 1,836 | 1,894 | 1,821 | 1,793 |
|
| Sales Tax | 143 | 155 | 155 | 150 | 146 | 137 |
|
| Sales & Services | 111 | 110 | 104 | 97 | 90 | 88 |
|
| Intergovernmental | 193 | 172 | 183 | 211 | 242 | 181 |
|
| Debt Proceeds | 317 | 276 | 201 | 125 | 105 | 123 |
|
| Other Miscellaneous | 127 | 150 | 178 | 155 | 142 | 117 |
|
| Total | 3,034 | 3,125 | 3,010 | 2,976 | 2,880 | 2,760 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,815 | 1,907 | 1,817 | 1,915 | 1,864 | 1,781 |
|
| Debt Service | 166 | 147 | 136 | 192 | 151 | 143 |
|
| Transportation | 121 | 120 | 116 | 119 | 123 | 122 |
|
| General Government | 185 | 158 | 134 | 135 | 131 | 117 |
|
| Public Safety | 412 | 393 | 374 | 363 | 348 | 334 |
|
| Other | 339 | 356 | 290 | 269 | 278 | 272 |
|
| Total | 3,038 | 3,081 | 2,867 | 2,993 | 2,895 | 2,769 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 628 | 623 | 586 | 561 | 551 | 531 |
|
| Capital Outlay | 441 | 429 | 329 | 352 | 387 | 314 |
|
| Other Operating | 1,969 | 2,029 | 1,952 | 2,080 | 1,957 | 1,924 |
|
| Total | 3,038 | 3,081 | 2,867 | 2,993 | 2,895 | 2,769 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $12,384,686 | 11,905,415 | 11,302,619 | 10,465,369 | 9,585,016 | 9,809,151 |
| General Fund expenditures | 12,751,560 | 11,655,411 | 11,124,152 | 10,762,600 | 9,664,949 | 10,589,722 |
| Operating transfers in | 157,700 | 210,000 | 172,600 | 100,000 | 100,000 | 75,000 |
| Operating transfers out | 485,451 | 130,000 | 82,695 | 100,000 | - | 300,000 |
| Capital leases and installment purchase proceeds | 366,248 | 400,000 | 450,000 | 718,564 | - | - |
| Other items | - | - | 325,000 | - | - | 380,000 |
| Excess of revenues and other sources over (under) expenditures and other uses | (328,377) | 730,004 | 1,043,372 | 421,333 | 20,067 | (625,571) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $2,658,596 | 3,000,928 | 2,354,925 | 1,244,472 | 968,627 | 1,026,193 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 20.66 | 26.36 | 21.89 | 12.27 | 10.02 | 9.42 |
|
| Group weighted average FBA % | 39.96 | 38.75 | 37.01 | 40.17 | 41.78 | 41.23 |
|
| State weighted average Electric Group | 34.57 | 35.41 | 33.99 | 35.62 | 36.67 | 36.12 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Water/Sewer, Electric |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $8,220,282 | 6,215,757 | 7,107,314 | 8,032,415 | 7,753,055 | 11,524,885 |
|
| Quick ratio | 3.43 | 2.83 | 3.55 | 4.33 | 4.78 | 4.70 |
|
| Net income | (666,736) | 18,214 | 583,390 | 957,228 | 473,145 | 804,631 |
|
| Cashflow from operations | (8,563) | 1,598,547 | 686,164 | 1,373,105 | 898,914 | 838,816 |
|
| Depreciation & Amortization Expense | 692,220 | 707,763 | 713,352 | 569,722 | 548,295 | 605,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 13,088 | 12,821 | 12,456 | 12,172 | 11,893 | 11,601 |
|
| Population Group | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $9,658,470 | 10,056,957 | 8,174,920 | 7,602,695 | 7,463,123 | 7,328,014 |
|
| Investment Earnings | 384,683 | 519,878 | 473,564 | 333,030 | 145,004 | 97,666 |
|
| Tax Rate Equivalent | 0.0423 | 0.0583 | 0.0549 | 0.0399 | 0.0179 | 0.0120 |
|
| Tax Rate Equivalent Group weighted average | 0.0304 | 0.0707 | 0.0793 | 0.0520 | 0.0389 | 0.0164 |
|
| 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 | $908,498,589 | 891,213,430 | 862,979,555 | 835,572,787 | 810,401,429 | 814,479,214 |
|
| Tax Rate | 0.5700 | 0.5700 | 0.5700 | 0.5700 | 0.5700 | 0.6300 |
|
| Tax Rate Group weighted average | 0.4411 | 0.4498 | 0.4454 | 0.4425 | 0.4388 | 0.4540 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 85.55 | 89.26 | 91.71 | 97.04 | 96.15 | 98.37 |
|
| Assessment -to-Sales Ratio Group weighted average | 88.67 | 87.55 | 90.13 | 92.19 | 94.05 | 93.71 |
|
| 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 | $1,061,950,425 | 998,446,594 | 940,987,411 | 861,060,168 | 842,851,200 | 827,975,210 |
|
| EffectiveTax Rate | 0.4876 | 0.5088 | 0.5227 | 0.5531 | 0.5481 | 0.6197 |
|
| Group weighted average Effective Tax Rate | 0.3911 | 0.3938 | 0.4015 | 0.4080 | 0.4127 | 0.4254 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 98.93 | 98.81 | 98.72 | 98.76 | 98.62 | 96.12 |
|
| Percent Collected Group weighted average | 96.95 | 96.79 | 96.51 | 96.74 | 97.03 | 96.47 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 99.69 | 99.65 | 99.60 | 99.60 | 99.45 | 96.85 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.57 | 98.03 | 97.73 | 98.00 | 98.16 | 97.83 |
|
| 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 | 90.01 | 89.71 | 88.98 | 89.70 | 89.71 | 89.45 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.72 | 83.94 | 84.21 | 85.28 | 86.42 | 85.54 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 41,173 | 60,465 | 64,191 | 59,252 | 63,766 | 180,922 |
|
| Tax Rate Equivalent | 0.0045 | 0.0068 | 0.0074 | 0.0071 | 0.0079 | 0.0222 |
|
| Dominant County: Johnston |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A3 | A3 | A3 | A3 | A3 | A3 |
|
| S & P | A | A | A | A | A | A- |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $1,575,000 | 1,750,000 | 1,925,000 | 2,100,000 | 2,275,000 | 2,450,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 1,575,000 | 1,750,000 | 1,925,000 | 2,100,000 | 2,275,000 | 2,450,000 |
|
| Per Capita | $120 | 136 | 155 | 173 | 191 | 211 |
|
| Total Per Capita for the Population Group | 130 | 153 | 166 | 163 | 190 | 219 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.1483% | 0.1753% | 0.2046% | 0.2439% | 0.2699% | 0.2959% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1320% | 0.1585% | 0.1868% | 0.1912% | 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 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $390,000 | 455,000 | 520,000 | 585,000 | 650,000 | 0 |
|
| --General Government | 9,112,500 | 9,300,000 | 1,562,500 | 1,397,376 | 1,816,646 | 2,230,569 |
|
| Total* | $9,502,500 | 9,755,000 | 2,082,500 | 1,982,376 | 2,466,646 | 2,230,569 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $5,321,024 | 5,546,911 | 605,411 | 663,911 | 722,411 | 780,911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 13,088 | 12,821 | 12,456 | 12,172 | 11,893 | 11,601 |
|
|
|
|
|
|
|
|
|
| 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 | 43,615,696 | 45,428,856 | 36,720,993 | 35,658,585 | 35,457,872 | 37,114,888 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 14,373,589 | 15,041,730 | 6,480,862 | 5,580,574 | 5,554,691 | 6,685,888 |
| 3.5A | SUMMARY | Business Type Activities Assets | 28,010,454 | 28,582,813 | 23,510,507 | 22,847,808 | 21,777,404 | 20,569,823 |
| 3.5B |
| Business Type Activities Liabilties | 8,563,192 | 8,468,815 | 3,414,723 | 3,335,413 | 3,222,237 | 2,487,801 |
| 6.5A |
| Fiduciary Funds Assets | 319,747 | 314,540 | 312,643 | 296,002 | 281,402 | 269,529 |
| 6.5B |
| Fiduciary Funds Liabilties | 217,500 | 217,300 | 216,564 | 205,534 | 192,801 |
|
| 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 | 5,154,255 | 5,032,322 | 4,951,049 | 4,711,170 | 4,547,737 | 4,344,997 |
| 11 | TAX | Current collection of special tax districts | 80,279 | 215,961 | 212,750 | 177,850 | 176,809 | 164,519 |
| 12 | REVENUES | Prior years' levy collections | 55,419 | 59,407 | 148,864 | 64,969 | 100,952 | 39,360 |
| 13 |
| Penalties and interest |
| 33,623 | 41,058 | 22,930 | 19,248 | 18,227 |
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 3,859 |
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 661,099 | 759,853 | 822,964 | 745,184 | 776,986 | 896,877 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 437,956 | 477,978 | 480,887 | 423,400 | 374,872 | 321,253 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 434,423 | 474,403 | 476,928 | 420,441 | 371,993 | 318,323 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 245,781 | 382,015 | 400,047 | 360,740 | 340,168 | 263,543 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 20,801 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 27,415 | 35,922 | 19,566 | 21,203 | 19,632 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 370,099 |
|
|
|
|
|
| 21 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22 |
| Other licenses - Include CATV |
|
|
|
|
|
|
| 23 |
| Local occupancy tax | 118,360 | 120,837 | 83,014 | 43,189 | 31,144 | 27,651 |
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 10,987 | 13,860 | 13,368 | 13,404 | 12,412 | 17,343 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property | 8,908 | 2,791 | 1,105 | 332 | 22,505 | 26,772 |
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety |
|
|
| 20,869 |
|
|
| 31 |
| Transportation - Streets |
|
| 95,564 | 130,474 | 19,862 |
|
| 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 | 9,085 | 11,216 | 11,861 | 6,942 |
|
|
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues | 89,651 |
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 985,718 | 715,122 | 730,763 | 673,467 | 606,415 | 593,314 |
| 45 |
| Beer and Wine tax | 57,578 | 57,377 | 55,002 | 52,531 | 51,349 | 49,140 |
| 46 |
| Powell Bill | 387,737 | 426,052 | 376,390 | 384,014 | 380,514 | 341,376 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 2,625 |
|
|
|
| 6,070 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety |
|
|
|
|
| 23,993 |
| 53 |
| Transportation - Streets |
|
|
|
|
|
|
| 54 |
| Transportation - All other |
|
|
|
|
|
|
| 55 |
| Environmental protection |
|
| 15,590 | 610,206 |
| 887 |
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation |
|
| 2,500 |
|
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes | 29,296 | 30,227 | 27,853 | 25,211 | 22,662 | 21,121 |
| 62 | INTERGOV | General government | 990,000 | 26,116 |
|
|
|
|
| 63 | REVENUES | Public safety |
|
|
|
|
|
|
| 64 |
| Transportatin - Streets |
|
|
|
|
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
|
|
|
|
| 67 |
| Economic and physical development |
|
|
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
| 25,000 | 25,000 |
|
| 71 | PERMITS | Building permits |
|
|
|
|
|
|
| 72 | & FEES | Inspection fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits | 26,929 | 37,813 | 28,407 | 28,860 | 35,495 | 33,055 |
| 74 | SALES & | Parking revenues |
|
|
|
|
|
|
| 75 | SERVICES | Rents and royalties |
|
| 35,382 | 31,931 |
|
|
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges |
|
|
|
| 21,434 |
|
| 78 |
| Solid waste | 1,020,543 | 929,390 | 928,431 | 915,461 | 623,615 | 557,112 |
| 79 |
| Ambulance and rescue squad charges | 1,417,316 | 1,138,703 | 908,452 | 792,971 | 680,104 | 567,187 |
| 80 |
| Cemeteries | 34,700 | 60,100 | 66,830 | 60,000 | 78,040 | 87,895 |
| 81 |
| Recreation service revenues | 120,775 | 77,520 | 90,621 | 80,406 | 64,807 | 87,470 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues | 200,266 |
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 103,542 | 79,973 | 3,878 | 8,639 |
| 800,000 |
| 86 | UTILITY | Water and sewer charges | 4,683,737 | 4,618,181 | 4,475,365 | 4,498,493 | 4,070,012 | 3,977,161 |
| 87 | REVENUES | Electric charges | 19,003,157 | 17,200,191 | 17,619,038 | 16,892,110 | 15,339,323 | 15,127,948 |
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89 | MISC. | On bond proceeds |
|
|
|
|
|
|
| 90 | REVENUES | On general and all other funds | 384,683 | 519,878 | 473,564 | 333,030 | 145,004 | 97,666 |
| 91 |
| Special assessments | 7,082 | 5,122 | 16,292 | 4,966 | 17,731 | 11,377 |
| 92 |
| Private contribution and donations |
|
| 212 |
| 25,450 |
|
| 93 |
| Sales of materials and fixed assets | 45,692 |
|
| 15,700 |
|
|
| 94 |
| Sales of real property |
|
| 450,000 | 33,503 |
|
|
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
|
|
|
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 68,405 | 60,358 | 42,067 | 38,409 | 36,075 | 33,283 |
| 98 |
| Other miscellaneous revenues | 721,783 | 553,233 | 354,496 | 257,480 |
|
|
| 99 |
| Proceeds of the sale of bonds and notes |
|
|
|
| 650,000 |
|
| 100 |
| Proceeds of capital leases and installment purchases | 366,248 | 8,400,000 | 1,525,000 | 718,564 |
| 380,000 |
| 101 |
| Other | 1,100,000 |
|
|
| 248,871 | 231,554 |
| 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 | 73,520 | 71,900 | 66,403 |
|
| 53,849 |
| 106 |
| Deposits other than utility |
|
|
|
|
|
|
| 107 |
| Prepaid taxes | 44,956 | 49,946 | -1,853 |
|
|
|
| 108 |
| Prepaid privilege licenses | 21,794 | 29,695 | 15,015 |
|
|
|
| 109A | PART 4 | Governing body - Salaries | 22,315 | 22,282 | 22,496 | 22,204 | 21,746 | 21,846 |
| 109B | GENERAL | Governing body - All other Direct |
|
|
|
|
|
|
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 211,914 | 125,662 | 162,326 | 149,393 | 144,402 | 311,702 |
| 110B |
| Administration - All other Direct | 1,907,213 | 883,994 | 692,399 | 659,860 | 609,659 | 805,320 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Land, Equipment and Existing Structures |
|
|
|
|
| 10,350 |
| 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 | 286,529 | 77,622 | 87,174 | 128,414 | 135,158 | 430,885 |
| 112B |
| Finance - All other Direct | 109,932 | 31,003 | 19,011 | 25,333 | 20,428 | 38,684 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries | 216,951 | 320,406 | 273,170 | 237,041 | 257,085 |
|
| 115B |
| Public Buildings - All other Direct | 322,729 | 142,886 | 147,989 | 155,476 | 165,744 |
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Land, Equipment, and Existing Structures |
| 30,599 | 20,456 | 8,319 | 31,627 |
|
| 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 |
|
|
|
|
| 230,773 |
| 117B |
| Central Facilities - All other Direct |
|
|
|
|
| 158,099 |
| 117C |
| Central Facilites - Construction |
|
|
|
|
|
|
| 117D |
| Central Facilites - Land, Equipment, and Existing Structures |
|
|
|
|
| 20,665 |
| 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 | 1,972,910 | 2,514,474 | 2,124,040 | 2,100,953 | 1,980,923 | 1,988,146 |
| 119B | SAFETY | Police and Communications - All other Direct | 1,196,088 | 486,289 | 538,210 | 503,093 | 428,359 | 371,374 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures |
| 191,707 | 173,920 |
| 42,325 | 168,367 |
| 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 | 905,364 | 1,148,518 |
|
|
|
|
| 121B |
| Emergency Management - All other Direct | 752,567 | 280,434 |
|
|
|
|
| 121C |
| Emergency Managment - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Management - Land, Equipment, and Existing Structures |
| 138,625 |
|
|
|
|
| 122A |
| Fire - Salaries | 851,605 | 1,093,805 | 986,673 | 766,040 | 729,597 | 669,738 |
| 122B |
| Fire - All other Direct | 636,004 | 209,439 | 178,674 | 199,924 | 139,115 | 154,095 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Land, Equipment, and Existing Structures |
| 21,354 | 23,927 | 73,730 | 48,317 | 13,314 |
| 123A |
| Inspectors - Salaries |
|
|
|
|
|
|
| 123B |
| Inspectors - All other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries |
|
| 993,228 | 628,531 | 607,914 | 601,055 |
| 124B |
| Rescue Units - All other Direct |
|
| 236,467 | 194,638 | 162,944 | 162,317 |
| 124C |
| Rescue Units - Construction |
|
| 483,661 | 14,000 |
|
|
| 124D |
| Rescue Units - Land, Equipment, and Existing Structures |
|
| 6,208 | 125,017 | 33,209 | 21,346 |
| 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 | 182,809 | 306,084 | 164,876 | 181,817 | 212,843 | 625,143 |
| 128B |
| Streets and Highways - All other Direct | 354,872 | 285,908 | 788,649 | 444,583 | 460,195 | 188,152 |
| 128C |
| Streets and Highways - Construction |
|
| 359,982 | 155,432 | 59,813 |
|
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures |
|
| 22,000 | 220,318 | 12,259 | 380,837 |
| 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 |
|
|
|
|
|
|
| 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 | 78,474 | 53,703 | 82,635 | 73,901 | 70,345 | 140,286 |
| 135B |
| Transportation - All Other - All other Direct | 65,305 | 41,807 | 40,713 | 31,692 | 17,440 | 23,828 |
| 135C |
| Transportation - All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transportation - All Other - Land, Equipment, and Existing Structures |
| 33,324 |
| 30,974 |
|
|
| 136A | ENVIRON | Solid Waste - Salaries | 513,023 | 706,817 | 735,850 | 654,762 | 583,862 | 370,691 |
| 136B | MENTAL | Solid Waste - All other Direct | 556,545 | 365,342 | 350,659 | 331,289 | 288,444 | 246,948 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Land, Equipment, and Existing Structures |
| 127,634 | 129,562 | 112,018 |
|
|
| 137A |
| Drainage and Watershed - Salaries |
|
|
|
|
|
|
| 137B |
| Drainage and Watershed - All other Direct |
|
|
|
|
|
|
| 137C |
| Drainage and Watershed - Construction |
|
| 3,803 | 515,716 | 54,086 |
|
| 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 |
|
|
|
|
|
|
| 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 | 265,434 | 322,053 | 272,537 | 251,386 | 241,395 | 225,483 |
| 140B | & PHYSICAL | Planning and Zoning - All other Direct | 134,278 | 74,068 | 50,486 | 68,018 | 24,256 | 21,498 |
| 140C | DEVELOP | Planning and Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning and Zoning - Land, Equipment, and Existing Structures |
|
|
|
|
| 6,760 |
| 141A |
| Economic Development - Salaries |
|
|
|
|
|
|
| 141B |
| Economic Development - All other Direct |
|
|
|
|
|
|
| 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 | 495,453 | 589,117 | 565,475 | 516,754 | 517,236 | 454,407 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 640,785 | 266,972 | 370,077 | 246,598 | 222,666 | 278,160 |
| 153C |
| Recreation and Parks - Construction |
|
| 49,359 | 136,026 | 220,229 | 137,868 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures |
| 45,209 | 147,621 | 192,382 |
| 75,585 |
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 157C |
| Human Services - All Other - Construction |
|
|
|
|
|
|
| 157D |
| Human Services - All Other - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 158A | UTILITY | Water and Sewer - Salaries | 955,283 | 1,154,406 | 1,132,368 | 1,072,949 | 1,091,430 | 1,107,864 |
| 158B |
| Water and Sewer - All other Direct | 4,538,070 | 2,874,466 | 3,269,471 | 2,765,054 | 2,595,854 | 2,564,324 |
| 158C |
| Water and Sewer - Construction |
|
|
| 650,826 | 475,359 | 104,421 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures |
| 23,745 | 38,762 | 40,075 | 52,370 | 29,284 |
| 159A |
| Electric Power - Salaries | 732,929 | 992,300 | 902,573 | 1,436,422 | 1,434,516 | 859,103 |
| 159B |
| Electric Power - All other Direct | 17,946,187 | 15,885,984 | 15,862,175 | 14,814,109 | 13,342,599 | 13,331,219 |
| 159C |
| Electric Power - Construction |
|
| 2,031,814 | 419,771 | 648,730 | 808,866 |
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
| 227,581 | 10,092 |
| 1,263 | 90,476 |
| 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 | 33,260 | 36,671 | 40,496 | 44,643 | 25,557 | 27,475 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 156,799 | 123,500 | 123,500 | 123,500 | 58,500 | 58,500 |
| 162B |
| Electric - Debt Service Interest Payments | 371,710 | 176,105 |
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments | 368,900 |
|
|
|
|
|
| 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 | 445,755 | 151,656 | 215,592 | 203,552 | 285,373 | 303,477 |
| 166D |
| All Other - Debt Service Principal Payments | 1,216,329 | 766,918 | 880,363 | 1,106,629 | 1,056,635 | 962,968 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 80,802 | 79,259 | 52,851 | 42,283 | 42,283 | 44,325 |
| 170B |
| Separation Allowance - Other Employees - (B) |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 84,099 | 84,951 | 82,366 | 75,678 | 71,167 | 71,163 |
| 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 | 4,798,948 | 4,664,075 | 4,601,798 | 4,366,249 | 4,215,478 | 4,201,799 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 411,174 | 428,712 | 413,442 | 404,173 | 394,400 | 461,565 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 14,793 | 16,339 | 18,621 | 17,604 | 23,200 | 132,213 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 41,074 | 44,126 | 45,570 | 41,648 | 40,566 | 48,709 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 98.93 | 98.81 | 98.72 | 98.76 | 98.62 | 96.12 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 99.69 | 99.65 | 99.60 | 99.60 | 99.45 | 96.85 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 90.01 | 89.71 | 88.98 | 89.70 | 89.71 | 89.45 |
| 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 | 9,658,470 | 10,056,957 | 8,174,920 | 7,602,695 | 7,463,123 | 7,328,014 |
| 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 | 40,108,539 | 43,380,544 | 36,740,453 | 33,844,049 | 30,506,048 | 30,994,275 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 643,151 | 825,000 | 755,295 | 200,000 | 569,827 | 1,507,000 |
| 194D |
| Amounts - Net Revenues per AFIR | 39,465,388 | 42,555,544 | 35,985,158 | 33,644,049 | 29,936,221 | 29,487,275 |
|
| Calculated amount | 39,465,388 | 42,555,544 | 35,985,158 | 33,644,049 | 29,936,221 | 29,487,275 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 40,252,373 | 34,339,679 | 36,702,031 | 33,151,123 | 30,295,084 | 31,224,187 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 643,151 | 825,000 | 755,295 | 200,000 | 569,827 | 1,507,000 |
| 195D |
| Amounts Net Expenditures per AFIR | 39,609,222 | 33,514,679 | 35,946,736 | 32,951,123 | 29,725,257 | 29,717,187 |
|
| Calculated amount | 39,609,222 | 33,514,679 | 35,946,736 | 32,951,123 | 29,725,257 | 29,717,187 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Justin S. Merritt |
|
|
|
| 951 |
| Title of Official | Finance Director |
|
|
|
| 952 |
| Date Certified | 03/11/2010 | 12/28/2008 | 11/21/2007 |
|
|
|
| 953 |
| Person to Contact | Justin S. Merritt |
|
|
|
| 954 |
| Title of Person to Contact | Finance Director |
|
|
|
| 955 |
| Telephone Number | 919-934-2116 |
|
|
|
| 956 |
| Facsimile Number | 919-989-8937 |
|
|
|