Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $18,168,163 | 17,906,658 | 17,588,594 | 13,273,196 | 12,121,715 | 11,282,250 |
|
| Utility | 13,195,625 | 12,130,866 | 12,090,008 | 14,020,974 | 13,455,712 | 11,191,779 |
|
| Sales Tax | 5,218,704 | 5,308,860 | 4,979,383 | 5,412,376 | 5,221,276 | 4,953,702 |
|
| Sales & Services | 372,770 | 363,756 | 460,951 | 413,965 | 274,894 | 124,746 |
|
| Intergovernmental | 6,578,411 | 4,347,593 | 5,151,551 | 5,618,409 | 4,021,111 | 4,149,887 |
|
| Debt Proceeds | 36,529,736 | 859,716 | 1,527,971 | 888,077 | 1,597,379 | 391,194 |
|
| Other Miscellaneous | 7,855,138 | 6,741,331 | 5,025,726 | 17,076,089 | 13,832,026 | 5,643,195 |
|
| Total | $87,918,547 | 47,658,780 | 46,824,184 | 56,703,086 | 50,524,113 | 37,736,753 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $11,252,272 | 9,942,225 | 9,252,188 | 11,889,174 | 8,242,533 | 8,696,710 |
|
| Debt Service | 8,950,705 | 8,664,652 | 8,537,731 | 7,381,285 | 7,874,770 | 6,876,762 |
|
| Transportation | 3,496,301 | 4,081,762 | 6,534,947 | 7,613,012 | 7,642,842 | 7,419,736 |
|
| General Government | 7,121,593 | 6,299,540 | 4,787,878 | 4,307,924 | 4,185,323 | 3,965,283 |
|
| Public Safety | 12,402,259 | 12,303,841 | 15,112,399 | 12,705,966 | 10,323,412 | 10,110,276 |
|
| Other | 21,963,471 | 6,291,769 | 6,720,618 | 8,619,880 | 6,753,169 | 6,518,981 |
|
| Total | $65,186,601 | 47,583,789 | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $12,627,884 | 12,679,404 | 12,633,637 | 11,436,036 | 11,021,757 | 12,371,725 |
|
| Capital Outlay | 9,966,275 | 4,380,004 | 7,638,831 | 12,702,860 | 7,729,357 | 9,776,871 |
|
| Other Operating + Debt Service | 42,592,442 | 30,524,381 | 30,673,293 | 28,378,345 | 26,270,935 | 21,439,152 |
|
| Total | $65,186,601 | 47,583,789 | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $424 | 399 | 399 | 310 | 294 | 281 |
|
| Utility | 308 | 270 | 274 | 328 | 326 | 279 |
|
| Sales Tax | 122 | 119 | 113 | 126 | 125 | 123 |
|
| Sales & Services | 9 | 8 | 10 | 10 | 7 | 3 |
|
| Intergovernmental | 154 | 97 | 117 | 131 | 97 | 103 |
|
| Debt Proceeds | 853 | 19 | 35 | 21 | 39 | 10 |
|
| Other Miscellaneous | 183 | 150 | 114 | 399 | 335 | 141 |
|
| Total | $2,053 | 1,062 | 1,062 | 1,325 | 1,223 | 940 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $263 | 221 | 210 | 278 | 200 | 217 |
|
| Debt Service | 209 | 193 | 194 | 172 | 191 | 171 |
|
| Transportation | 82 | 91 | 148 | 178 | 185 | 185 |
|
| General Government | 165 | 141 | 108 | 101 | 100 | 99 |
|
| Public Safety | 290 | 274 | 343 | 297 | 250 | 252 |
|
| Other | 513 | 140 | 152 | 201 | 164 | 162 |
|
| Total | $1,522 | 1,060 | 1,155 | 1,227 | 1,090 | 1,086 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $295 | 282 | 286 | 267 | 267 | 308 |
|
| Capital Outlay | 233 | 98 | 173 | 297 | 187 | 244 |
|
| Other Operating | 994 | 680 | 696 | 663 | 636 | 534 |
|
| Total | $1,522 | 1,060 | 1,155 | 1,227 | 1,090 | 1,086 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 43 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 19,559 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| City of Kannapolis Population | 42,828 | 44,891 | 44,102 | 42,806 | 41,298 | 40,141 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 415 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 290 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 122 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 59 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 152 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 163 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 142 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,343 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 256 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 155 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 112 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 135 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 320 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 258 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,236 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 441 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 193 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 601 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,235 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $30,918,903 | 29,418,842 | 28,193,757 | 25,708,563 | 22,157,681 | 20,597,824 |
| General Fund expenditures | 31,135,035 | 28,715,591 | 28,699,722 | 25,400,218 | 24,454,137 | 22,409,228 |
| Operating transfers in | 275,191 | 806,488 | 2,582 | 335,000 | 325,051 | 1,002,801 |
| Operating transfers out | 315,656 | 768,614 | 312,775 | 459,698 | 1,195,332 | 927,473 |
| Capital leases and installment purchase proceeds | - | - | - | - | - | 59,608 |
| Other items | - | - | - | - | 4,486,953 | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (256,597) | 741,125 | (816,158) | 183,647 | 1,320,216 | (1,676,468) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 4,519,417 | 3,905,439 | 3,991,024 | 4,293,535 | 1,881,613 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 15.33 | 13.46 | 15.43 | 16.74 | 8.08 |
|
| Group weighted average FBA % | 33.33 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Storm Water |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $1,698,294 | 1,204,943 | 850,320 | 1,118,460 | (431,476) | (2,894,001) |
|
| Quick ratio | 1.37 | 1.26 | 1.14 | 1.18 | 0.90 | 0.46 |
|
| Net income | 4,868,286 | 2,771,268 | 979,286 | 6,724,384 | 8,172,152 | 2,931,130 |
|
| Cashflow from operations | 4,621,941 | 5,108,276 | 4,313,594 | 5,442,726 | 5,227,940 | 4,713,437 |
|
| Depreciation & Amortization Expense | 2,343,818 | 2,344,777 | 2,336,553 | 2,196,510 | 2,226,669 | 1,950,959 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 42,828 | 44,891 | 44,102 | 42,806 | 41,298 | 40,141 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $16,231,491 | $14,653,549 | $14,033,802 | $15,033,010 | $12,732,050 | $9,576,680 |
|
| Investment Earnings | 37,022 | 42,167 | 139,086 | 118,491 | 171,481 | 379,898 |
|
| Tax Rate Equivalent | 0.0010 | 0.0011 | 0.0039 | 0.0045 | 0.0072 | 0.0168 |
|
| Tax Rate Equivalent Group weighted average | 0.0053 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| 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 | 2004 | 2004 | 2004 |
|
| January 1, Prior Year Assessed Valuation | $3,719,356,721 | 3,700,479,026 | 3,552,625,467 | 2,632,825,258 | 2,371,208,845 | 2,259,901,993 |
|
| Tax Rate | 0.4900 | 0.4900 | 0.4970 | 0.4970 | 0.4970 | 0.4970 |
|
| Tax Rate Group weighted average | 0.4199 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 107.11 | 103.62 | 100.00 | 89.93 | 96.03 | 98.33 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.54 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| 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 | $3,472,464,495 | 3,571,201,531 | 3,552,625,467 | 2,927,638,450 | 2,469,237,577 | 2,298,283,325 |
|
| EffectiveTax Rate | 0.5248 | 0.5077 | 0.4970 | 0.4470 | 0.4773 | 0.4887 |
|
| Group weighted average Effective Tax Rate | 0.4263 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.9000 | 96.0500 | 97.5000 | 97.7000 | 97.4700 | 96.7100 |
|
| Percent Collected Group weighted average | 97.10 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.68 | 96.90 | 98.12 | 98.67 | 98.60 | 97.78 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.88 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| 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 | 84.99 | 84.41 | 89.19 | 88.45 | 87.40 | 87.65 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.46 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 1,801,253 | 1,765,513 | 1,527,129 | 1,410,285 | 1,355,441 | 1,412,760 |
|
| Tax Rate Equivalent | 0.0484 | 0.0477 | 0.0430 | 0.0536 | 0.0572 | 0.0625 |
|
| Dominant County: Cabarrus |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A3 | A3 | A3 | A3 | A3 | A3 |
|
| S & P | BBB+ | BBB+ | BBB+ | BBB+ | BBB+ | BBB+ |
|
|
|
|
|
|
|
|
|
|
| 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 | 0 | 90,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 90,000 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 2 |
|
| Total Per Capita for the Population Group | 232 | 220 | 221 | 247 | 243 | 283 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0039% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2405% | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.3405% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $5,339,147 | 6,320,752 | 4,945,446 | 5,298,447 | 3,957,576 | 1,209,402 |
|
| --General Government | 46,715,819 | 12,093,964 | 13,331,848 | 15,006,655 | 8,908,668 | 8,653,815 |
|
| Total* | $52,054,966 | 18,414,716 | 18,277,293 | 20,305,102 | 12,866,244 | 9,863,217 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $22,041,220 | 23,998,083 | 26,561,717 | 29,027,620 | 31,411,274 | 33,848,142 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 42,828 | 44,891 | 44,102 | 42,806 | 41,298 | 40,141 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 168,110,926 | 144,380,324 | 145,289,447 | 147,250,774 | 138,566,457 | 131,121,799 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 59,392,728 | 25,375,973 | 25,988,826 | 25,733,346 | 19,162,119 | 16,138,942 |
| 3.5A |
| Business Type Activities Assets | 92,663,928 | 88,188,698 | 86,604,046 | 88,684,446 | 82,320,141 | 76,714,534 |
| 3.5B |
| Business Type Activities Liabilties | 31,367,185 | 31,993,138 | 33,184,754 | 36,244,440 | 36,604,519 | 39,171,064 |
| 6.5A |
| Fiduciary Funds Assets | 58,217 | 51,551 | 51,392 | 35,692 | 19,728 | 6,461 |
| 6.5B |
| Fiduciary Funds Liabilties | 10,856 |
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 17,614,091 | 17,449,340 | 17,025,308 | 12,880,767 | 11,659,350 | 10,937,439 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 67,563 |
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 435,235 | 343,697 | 464,697 | 299,390 | 350,695 | 344,811 |
| 13.0 |
| Penalties and Interest | 118,837 | 113,621 | 98,589 | 93,039 | 111,670 |
|
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 30,430 |
| 12,884 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 2,167,837 | 2,268,530 | 2,069,367 | 2,251,898 | 2,150,914 | 2,085,100 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,078,640 | 1,052,841 | 1,026,383 | 1,088,841 | 1,061,144 | 979,714 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 2,015,787 | 1,862,746 | 1,321,881 | 1,077,853 | 1,050,879 | 970,907 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -43,560 | 124,743 | 561,752 | 993,784 | 958,339 | 917,981 |
| 19.0 |
| Privilege Licenses | 204,184 | 177,338 | 157,956 | 196,566 | 147,455 | 118,386 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 323,760 | 326,428 | 339,111 | 336,156 | 214,362 | 164,722 |
| 21.0 |
| Vehicle Tax for Public Transportation | 162,570 | 164,339 | 170,620 | 168,078 | 160,159 | 164,722 |
| 22.0 |
| Other Licenses | 63,557 | 53,787 | 56,736 | 54,356 | 267,060 | 327,980 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 2,088 | 2,495 | 3,950 | 4,931 | 4,368 | 3,905 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. | 88,998 |
|
| 25,875 | 9,496 |
|
| 29.0 | REVENUES | General Government | 126,850 | 86,896 |
|
|
|
|
| 30.0 |
| Public Safety | 750,895 | 117,608 | 81,993 | 265,925 | 36,931 |
|
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other | -15,836 | -62,875 | 1,127,939 |
|
|
|
| 33.0 |
| Environmental Protection | 652,774 | 181,126 |
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 956,293 | 344,587 | 323,797 | 1,005,063 | 572,626 | 491,675 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
| 204,484 |
|
| 288,344 |
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 14,261 | 16,294 | 10,752 | 14,408 | 6,132 | 9,141 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 1,766,434 | 1,724,813 | 1,667,388 | 1,521,435 | 1,180,235 | 1,021,585 |
| 45.0 |
| Beer and Wine Tax | 197,852 | 62,904 | 192,241 | 190,235 | 181,387 | 173,086 |
| 46.0 |
| Powell Bill | 1,223,679 | 1,203,554 | 1,331,241 | 1,448,001 | 1,266,278 | 1,282,688 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 26,713 | 30,176 | 25,064 | 29,747 | 33,929 | 43,801 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety |
|
|
| 24,380 |
|
|
| 53.0 |
| Transportation - Streets | 230,935 | 25,065 |
|
| 100,789 | 708,890 |
| 54.0 |
| Transportation - All Other | 170,831 | 551,357 | 78,169 | 408,256 | 33,431 |
|
| 55.0 |
| Environmental Protection | 358,777 | 7,617 |
|
| 258,230 |
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
| 26,192 |
| 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 |
| 31,990 | 64,024 | 534,063 | 325,578 | 70,310 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 26,867 | 23,986 | 20,509 | 26,090 | 11,701 | 1,000 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
| 7,500 |
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
| 21,770 |
| 67.0 |
| Economic and Physical Development |
|
| 20,000 | 120,000 |
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees | 39,738 | 97,733 | 61,872 | 95,295 | 79,038 | 86,500 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
| 215 |
| 75.0 | SERVICES | Rents and Royalties | 85,409 | 93,040 | 89,197 | 86,289 | 88,637 | 74,713 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 32,792 | 47,483 | 40,034 | 54,793 | 1,769 | 1,599 |
| 78.0 |
| Solid Waste | 69,949 | 29,718 | 50,170 | 83,049 | 83,557 |
|
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 177,814 | 188,539 | 205,271 | 189,834 | 100,931 | 48,219 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 6,806 | 4,976 | 76,279 |
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services | 74,247 | 73,471 | 58,610 | 54,190 | 49,611 | 54,944 |
| 86.0 | UTILITY | Water and Sewer Charges | 13,121,378 | 12,057,395 | 12,031,398 | 13,966,784 | 13,406,101 | 11,136,835 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 1,471,588 | 1,397,359 | 1,388,543 | 1,440,842 | 217,957 |
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 138,312 | 132,233 | 148,189 | 511,901 | 512,471 | 221,409 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 37,022 | 42,167 | 139,086 | 118,491 | 171,481 | 379,898 |
| 91.0 |
| Special Assessments | 63,084 | 14,944 | 5,872 | 106,072 | 10,041 | 283,706 |
| 92.0 |
| Private Contributions and Donations | 85,080 | 150,953 | 249,162 | 1,513,431 | 965,282 | 126,263 |
| 93.0 |
| Sales of Materials and Fixed Assets |
| 7,457 | 1,419 | 63,693 |
| 19,024 |
| 94.0 |
| Sale of Real Property | 1,699,970 | 1,007,983 | 103,160 | 1,004,776 | 5,058,595 | 1,161,305 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 29,002 | 89,430 | 15,750 | 5,625 | 3,375 |
|
| 98.0 |
| Other Miscellaneous Revenues | 639,110 | 859,716 | 1,527,971 | 888,077 | 855,449 | 391,194 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 35,890,626 |
|
|
| 741,930 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 3,469,708 | 3,079,180 | 2,188,250 | 11,460,807 | 6,024,750 | 2,589,280 |
| 101.0 |
| Other |
|
|
|
|
|
|
| 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 | 10,100 | 40,359 | -11,587 | -2,246 | 2,883 | 5,884 |
| 106.0 |
| Deposits Other than Utility | -4,825 | 7,548 | 7,293 |
|
|
|
| 107.0 |
| Prepaid Taxes | -31,118 | -2,301 | -3,944 | -10,277 | 10,819 | 4,502 |
| 108.0 |
| Prepaid Privilege Licenses | 15,253 | 40,507 | -17,284 | 12,530 | -12,034 | 16,715 |
| 109A | PART 4 | Governing Body - Salaries & Wages | 63,860 | 67,424 | 62,560 | 66,160 | 75,248 | 51,129 |
| 109B | GENERAL | Governing Body - Other Direct | 40,280 | 40,131 | 86,588 | 73,527 | 63,124 | 42,987 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 695,568 | 717,217 | 654,939 | 536,998 | 594,570 | 657,061 |
| 110B |
| Administration - Other Direct | 5,192,465 | 4,350,853 | 2,644,410 | 2,536,744 | 2,280,567 | 1,778,039 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 25,750 | 34,581 | 133,859 | 56,519 | 267,067 | 106,282 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 424,856 | 431,667 | 426,426 | 405,311 | 405,651 | 433,676 |
| 112B |
| Finance - Other Direct | 501,120 | 439,671 | 445,890 | 350,108 | 253,780 | 182,598 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
| 477,337 |
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 177,694 | 217,996 | 333,206 | 282,557 | 245,316 | 236,174 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages |
|
|
|
|
|
|
| 115B |
| Public Buildings - Other Direct |
|
|
|
|
|
|
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
|
|
|
|
|
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 118B |
| Gen. Govt. All Other - Other Direct |
|
|
|
|
|
|
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 4,383,609 | 4,446,835 | 4,514,818 | 4,164,443 | 4,277,277 | 4,935,834 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 2,305,084 | 1,524,663 | 1,919,597 | 2,071,535 | 1,820,244 | 1,074,027 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 57,364 | 119,750 | 1,363,980 | 444,972 | 469,652 | 250,440 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 3,558,760 | 3,486,037 | 3,294,228 | 2,344,185 | 2,426,567 | 2,560,596 |
| 122B |
| Fire - Other Direct | 1,556,048 | 1,278,282 | 1,653,135 | 1,248,052 | 856,685 | 372,672 |
| 122C |
| Fire - Construction |
|
| 1,543,512 | 1,461,770 | 102,343 | 145,857 |
| 122D |
| Fire - Purchase of P,P&E | 131,365 | 1,085,389 | 471,471 | 628,385 | 52,775 | 456,234 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages | 415,141 | 416,781 | 484,451 | 482,106 | 472,149 | 206,388 |
| 127B | TATION | Traffic Engineering - Other Direct | 836,322 | 810,411 | 976,268 | 1,176,754 | 1,107,006 | 692,124 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
| 5,537 |
| 128A |
| Streets and Highways - Salaries & Wages |
|
|
|
|
| 146,746 |
| 128B |
| Streets and Highways - Other Direct | 627,286 | 578,363 | 550,196 | 612,814 | 487,769 | 638,259 |
| 128C |
| Streets and Highways - Construction | 409,907 | 1,151,057 | 2,517,028 | 4,140,670 | 4,109,343 | 711,848 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 83,371 |
| 385,006 | 151,583 | 81,312 |
|
| 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 | 289,918 | 296,170 | 302,445 | 318,401 | 656,041 | 763,301 |
| 130B |
| Powell Bill - Other Direct | 482,988 | 485,743 | 1,047,330 | 543,942 | 595,465 | 512,274 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
| 3,525,687 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
| 31,332 |
|
|
|
| 131A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 131B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 131C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 131D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct | 351,368 | 343,237 | 240,891 | 186,742 | 133,757 | 217,572 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages |
|
|
|
|
| 85,652 |
| 136B | MENTAL | Solid Waste - Other Direct | 3,837,192 | 2,749,815 | 2,810,752 | 2,807,868 | 2,343,727 | 2,397,683 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 31,910 |
|
|
|
|
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
| 621 | 1,294,237 | 721,857 |
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct | 7,981 | 104 | 8,646 | 10,125 | 9,300 |
|
| 138C |
| Cemeteries - Construction | 478,998 |
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages |
|
|
|
|
|
|
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 731,433 | 731,061 | 777,870 | 711,182 | 616,869 | 457,827 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
|
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 8,722,315 |
| 130 | 6,042 | 21,731 |
|
| 141C |
| Economic Development - Construction | 4,912,626 | 116,150 | 154,061 | 43,811 | 83,164 | 615,210 |
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct | 443,496 | 546,395 | 421,742 | 419,220 | 549,029 | 389,132 |
| 142C |
| Community Development - Construction | 724,382 |
| 51,689 | 252,698 |
| 184,802 |
| 142D |
| Community Development - Purchase of P,P&E | 181,946 | 166,993 | 8,540 | 84,378 |
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct | 3,321 | 11,424 |
|
| 66,813 |
|
| 143C |
| Housing & Urban Renewal - Construction | 86,437 | 127,026 | 258,903 | 472,558 | 189,690 |
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E | 393 | 650 |
|
| 90,900 |
|
| 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 |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 662,911 | 665,280 | 671,053 | 557,714 | 509,915 | 517,166 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 743,188 | 660,129 | 824,422 | 758,577 | 706,999 | 608,356 |
| 153C |
| Recreation & Parks - Construction |
| 15,618 | 289,150 | 909,893 | 527,205 | 1,027,614 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 55,613 | 103,560 | 112,683 | 7,321 | 94,001 | 32,046 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 8,487 |
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 1,693,323 | 1,710,424 | 1,776,510 | 2,041,412 | 1,592,365 | 2,014,176 |
| 158B |
| Water & Sewer - Other Direct | 5,599,408 | 5,555,790 | 5,848,731 | 6,134,835 | 5,613,225 | 4,444,557 |
| 158C |
| Water & Sewer - Construction | 2,379,575 | 1,347,130 |
| 2,100,908 | 940,048 | 2,205,694 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 438,548 | 80,190 | 316,996 | 17,549 |
| 32,283 |
| 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 | 439,938 | 441,569 | 446,207 | 519,306 | 11,974 |
|
| 161.1B |
| Storm Water - Other Direct | 701,480 | 807,122 | 863,744 | 439,556 | 84,921 |
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
| 635,608 |
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 1,340,531 | 1,420,142 | 1,496,752 | 1,538,784 | 1,700,137 | 1,785,365 |
| 161D | SERVICE | Water & Sewer - Principal | 4,364,786 | 3,303,880 | 3,205,048 | 3,010,874 | 3,058,836 | 2,943,434 |
| 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 | 637,876 | 588,754 | 646,067 | 405,192 | 378,078 | 402,869 |
| 166D |
| All Other - Principal | 2,607,512 | 3,351,876 | 3,189,864 | 2,426,435 | 2,737,719 | 1,745,094 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 233,685 | 181,305 | 167,455 | 174,985 | 146,927 | 149,743 |
| 170B |
| Separation Allowance - Other Employees | 71,561 | 51,492 | 50,458 | 44,878 | 22,439 | 451 |
| 171B |
| Supplemental Retirement - Law Enforcement | 176,344 | 181,580 | 184,203 | 167,639 | 170,942 | 164,873 |
| 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 | County | County | County | County | County |
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # | 111113 | 111113 | 113 | 111 and 113 | 113 | 111&113 |
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount | 291,191 | 314,162 | 279,898 | 239,378 | 199,530 | 203,042 |
| 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 | 17,160,786. | 16,948,847.00 | 16,399,852.00 | 11,900,790.00 | 10,726,068.00 | 10,093,493.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,231,719. | 1,240,622.00 | 1,218,068.00 | 1,251,715.00 | 1,205,628.00 | 1,188,717.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 569,534. | 524,891.00 | 309,061.00 | 158,570.00 | 149,813.00 | 224,043.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 184,919 | 193,453 | 131,696 | 144,581 | 151,850 | 146,813 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.90 | 96.05 | 97.50 | 97.70 | 97.47 | 96.71 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.68 | 96.90 | 98.12 | 98.67 | 98.60 | 97.78 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 84.99 | 84.41 | 89.19 | 88.45 | 87.40 | 87.65 |
| 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 | 2,512,262 | 2,914,971 | 2,932,020 | 2,941,805 | 3,090,040 | 3,004,927 |
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond | 21,557,039 | 955,622 | 480,000 | 3,280,196 | 2,386,267 | 455,557 |
| 189C | INVEST | Cash On Hand & in Bank - All Other | 13,719,229 | 11,738,578 | 11,101,782 | 12,091,205 | 9,642,010 | 6,571,753 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures Made During FY - B(1) - B(7) | 10,954,352 |
| 154,191 | 49,853 | 104,895 | 615,755 |
| 191.0 |
| Investment in Property - B(1) - B(4) | 12,974,919 | 2,020,567 | 2,020,567 | 1,866,376 | 1,816,523 | 1,816,523 |
| 192.0 |
| Amount Expended During FY - B(5) and B(7) | 10,954,352 |
| 154,191 | 49,853 | 104,895 | 615,755 |
| 193.0 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 90,186,835 | 50,106,062 | 47,714,707 | 58,231,664 | 52,196,337 | 39,955,371 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 2,237,858 | 2,447,282 | 877,639 | 1,528,578 | 1,672,224 | 2,218,618 |
| 194D |
| Amount - Net Revenues | 87,948,977 | 47,658,780 | 46,837,068 | 56,703,086 | 50,524,113 | 37,736,753 |
|
| Calculated amount | 87,948,977 | 47,658,780 | 46,837,068 | 56,703,086 | 50,524,113 | 37,736,753 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 67,424,459 | 50,031,071 | 51,823,400 | 54,045,819 | 46,694,273 | 45,806,366 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 2,237,858 | 2,447,282 | 877,639 | 1,528,578 | 1,672,224 | 2,218,618 |
| 195D |
| Amount - Net Expenditures | 65,186,601 | 47,583,789 | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 |
|
| Calculated amount | 65,186,601 | 47,583,789 | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 21,439 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 41,273 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1,201 | 1 | 1,420 | 1,498,697 | 1,227,070 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 878 | 1 | 1,349 | 1,389,218 | 1,462,000 |
|
| 403A |
| Total amount billed in units - Water | 1,116 | 1 | 1,094 | 1,454,616 | 1,116,437 |
|
| 403B |
| Total amount billed in units - Sewer | 877 | 1 | 847 | 872,318 | 889,375 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 694 | 1 | 737 | 775,624 | 760,845 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 21,439 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 5,815 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 21,439 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 5,815 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 181,868 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 22,338 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk | 6,421,255 | 6,051,389 | 5,942,253 | 7,033,784 | 6,163,016 |
|
| 408A |
| Dollars related to 403A above | 5,337,312 | 5,314,130 | 5,114,737 | 5,368,856 | 5,320,416 |
|
| 408B |
| Dollars related to 403B above | 4,489,908 | 5,064,839 | 4,710,514 | 4,915,767 | 4,575,722 |
|
| 409A |
| Dollars related to 404A above | 4,279,344 | 4,424,602 | 4,369,388 | 4,449,656 | 4,496,272 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 89,692 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 39,250 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 89,692 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 39,250 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 410,445 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 46,300 |
|
| 412B |
| Dollars related to 407B above | 16,734 | 16,641 | 17,201 | 17,349 |
|
|
| 421A |
| Number of residential accounts billed - Water | 15,483 | 15,396 | 15,972 | 14,818 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 1,212 | 1,163 | 909 | 837 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 1,023 | 999 | 785 | 702 |
|
|
| 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 | Eric Davis |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 11/08/2011 | 11/03/2010 | 11/03/2009 | 10/31/2008 | 10/31/2007 | 10/31/2006 |
| 953.0 |
| Contact | Chris Welch |
|
|
| 954.0 |
| Title | Deputy Finance Director |
|
|
| 955.0 |
| Phone | 704-920-4306 |
|
|
|
|
|
| 956.0 |
| Fax | 704-938-5919 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|