Municipality Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $17,588,594 | 13,273,196 | 12,121,715 | 11,282,250 | 10,782,943 | 9,853,321 |
|
| Utility | 13,419,941 | 15,407,626 | 13,624,058 | 11,136,835 | 10,068,384 | 9,294,390 |
|
| Sales Tax | 4,979,383 | 5,412,376 | 5,221,276 | 4,953,702 | 4,901,069 | 4,706,519 |
|
| Sales & Services | 519,561 | 468,155 | 324,505 | 179,690 | 190,175 | 226,568 |
|
| Intergovernmental | 5,147,601 | 5,613,478 | 4,016,743 | 4,145,982 | 4,067,073 | 4,439,560 |
|
| Debt Proceeds | 2,188,250 | 11,460,807 | 6,766,680 | 2,589,280 | 4,503,000 | 237,905 |
|
| Other Miscellaneous | 2,980,854 | 5,067,448 | 8,449,136 | 3,449,014 | 3,974,054 | 1,508,607 |
|
| Total | $46,824,184 | 56,703,086 | 50,524,113 | 37,736,753 | 38,486,698 | 30,266,870 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $9,252,188 | 11,889,174 | 8,242,533 | 8,696,710 | 8,282,051 | 10,125,046 |
|
| Debt Service | 8,537,731 | 7,381,285 | 7,874,770 | 6,876,762 | 6,445,869 | 6,611,524 |
|
| Transportation | 6,534,947 | 7,613,012 | 7,642,842 | 7,419,736 | 4,940,876 | 4,702,408 |
|
| General Government | 5,067,776 | 4,547,302 | 4,384,853 | 4,168,325 | 2,842,177 | 2,525,526 |
|
| Public Safety | 15,112,399 | 12,705,966 | 10,323,412 | 10,110,276 | 8,894,632 | 8,432,062 |
|
| Other | 6,440,720 | 8,380,502 | 6,553,639 | 6,315,939 | 4,635,776 | 4,941,820 |
|
| Total | $50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 | 36,041,381 | 37,338,386 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $12,633,637 | 11,436,036 | 11,021,757 | 12,371,725 | 9,655,837 | 8,894,909 |
|
| Capital Outlay | 7,638,831 | 12,702,860 | 7,729,357 | 9,776,871 | 4,918,549 | 7,266,355 |
|
| Other Operating + Debt Service | 30,673,293 | 28,378,345 | 26,270,935 | 21,439,152 | 21,466,995 | 21,177,122 |
|
| Total | $50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 | 36,041,381 | 37,338,386 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $399 | 310 | 294 | 281 | 275 | 255 |
|
| Utility | 304 | 360 | 330 | 277 | 257 | 240 |
|
| Sales Tax | 112 | 127 | 125 | 124 | 125 | 122 |
|
| Sales & Services | 12 | 11 | 8 | 4 | 5 | 6 |
|
| Intergovernmental | 117 | 131 | 97 | 103 | 104 | 115 |
|
| Debt Proceeds | 50 | 268 | 164 | 65 | 115 | 6 |
|
| Other Miscellaneous | 68 | 118 | 205 | 86 | 101 | 39 |
|
| Total | $1,062 | 1,325 | 1,223 | 940 | 982 | 783 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $210 | 278 | 200 | 217 | 211 | 262 |
|
| Debt Service | 194 | 172 | 191 | 171 | 164 | 171 |
|
| Transportation | 148 | 178 | 185 | 185 | 126 | 122 |
|
| General Government | 114 | 106 | 105 | 104 | 74 | 64 |
|
| Public Safety | 343 | 297 | 250 | 252 | 227 | 218 |
|
| Other | 146 | 196 | 159 | 157 | 118 | 128 |
|
| Total | $1,155 | 1,227 | 1,090 | 1,086 | 920 | 965 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $286 | 267 | 267 | 308 | 246 | 230 |
|
| Capital Outlay | 173 | 297 | 187 | 244 | 126 | 188 |
|
| Other Operating | 696 | 663 | 636 | 534 | 548 | 547 |
|
| Total | $1,155 | 1,227 | 1,090 | 1,086 | 920 | 965 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 41 | 38 | 34 | 32 | 32 | 30 |
|
| Average Population In Group | 19,477 | 20,391 | 20,926 | 20,968 | 20,289 | 20,607 |
|
| City of Kannapolis Population | 44,102 | 42,806 | 41,298 | 40,141 | 39,187 | 38,679 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 408 | 403 | 387 | 370 | 362 | 348 |
|
| Utility | 280 | 312 | 308 | 307 | 290 | 277 |
|
| Sales Tax | 135 | 158 | 158 | 150 | 144 | 135 |
|
| Sales & Services | 65 | 72 | 64 | 62 | 58 | 56 |
|
| Intergovernmental | 150 | 154 | 143 | 153 | 156 | 150 |
|
| Debt Proceeds | 180 | 248 | 156 | 73 | 149 | 117 |
|
| Other Miscellaneous | 98 | 126 | 151 | 122 | 112 | 81 |
|
| Total | 1,316 | 1,473 | 1,367 | 1,237 | 1,271 | 1,164 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 292 | 270 | 291 | 263 | 266 | 257 |
|
| Debt Service | 140 | 137 | 126 | 136 | 127 | 128 |
|
| Transportation | 145 | 128 | 125 | 129 | 127 | 114 |
|
| General Government | 145 | 230 | 140 | 145 | 144 | 136 |
|
| Public Safety | 325 | 327 | 320 | 313 | 305 | 291 |
|
| Other | 234 | 252 | 260 | 228 | 222 | 212 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 448 | 455 | 445 | 434 | 425 | 405 |
|
| Capital Outlay | 261 | 292 | 247 | 214 | 242 | 199 |
|
| Other Operating | 572 | 597 | 570 | 566 | 524 | 534 |
|
| Total | 1,281 | 1,344 | 1,262 | 1,214 | 1,191 | 1,138 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $28,193,757 | 25,708,563 | 22,157,681 | 20,597,824 | 21,685,213 | 18,564,227 |
| General Fund expenditures | 28,699,722 | 25,400,218 | 24,454,137 | 22,409,228 | 19,639,692 | 19,001,792 |
| Operating transfers in | 2,582 | 335,000 | 325,051 | 1,002,801 | 102,574 | - |
| Operating transfers out | 312,775 | 459,698 | 1,195,332 | 927,473 | 2,584,785 | 707,460 |
| Capital leases and installment purchase proceeds | - | - | - | 59,608 | 37,600 | - |
| Other items | - | - | 4,486,953 | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (816,158) | 183,647 | 1,320,216 | (1,676,468) | (399,090) | (1,145,025) |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $3,905,439 | 3,991,024 | 4,293,535 | 1,881,613 | 4,490,655 | 4,871,732 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 13.46 | 15.43 | 16.74 | 8.08 | 20.24 | 24.72 |
|
| Group weighted average FBA % | 41.08 | 43.40 | 40.44 | 38.05 | 37.21 | 36.30 |
|
| State weighted average Non-Electric Group | 37.77 | 36.63 | 37.38 | 37.38 | 36.82 | 36.42 |
|
| State weighted average FBA % | 37.00 | 36.34 | 36.55 | 36.96 | 36.78 | 36.35 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| None |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital |
| | | | | |
|
| Quick ratio |
|
|
|
|
|
|
|
| Net income |
|
|
|
|
|
|
|
| Cashflow from operations |
|
|
|
|
|
|
|
| Depreciation & Amortization Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 44,102 | 42,806 | 41,298 | 40,141 | 39,187 | 38,679 |
|
| 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 | $14,033,802 | 15,033,010 | 12,732,050 | 9,576,680 | 12,654,465 | 12,376,938 |
|
| Investment Earnings | 139,086 | 118,491 | 171,481 | 379,898 | 264,906 | 325,195 |
|
| Tax Rate Equivalent | 0.0039 | 0.0045 | 0.0072 | 0.0168 | 0.0122 | 0.0165 |
|
| Tax Rate Equivalent Group weighted average | 0.0262 | 0.0393 | 0.0523 | 0.0385 | 0.0208 | 0.0095 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0133 | 0.0524 | 0.0920 | 0.0573 | 0.0415 | 0.0340 |
|
| Latest year of Revaluation |
| 2004 | 2004 | 2004 | 2004 | 1999 |
|
| January 1, Prior Year Assessed Valuation | $3,552,625,467 | 2,632,825,258 | 2,371,208,845 | 2,259,901,993 | 2,174,556,872 | 1,971,146,131 |
|
| Tax Rate | 0.4970 | 0.4970 | 0.4970 | 0.4970 | 0.4970 | 0.5300 |
|
| Tax Rate Group weighted average | 0.4335 | 0.4564 | 0.4754 | 0.4663 | 0.4680 | 0.4734 |
|
| Tax Rate State Wide | 0.4267 | 0.4243 | 0.4452 | 0.4321 | 0.4448 | 0.4566 |
|
| Assessment -to-Sales Ratio | 100.00 | 89.93 | 96.03 | 98.33 | 100.00 | 89.45 |
|
| Assessment -to-Sales Ratio Group weighted average | 92.44 | 89.99 | 90.63 | 93.35 | 94.44 | 95.74 |
|
| Assessment -to-Sales Ratio Statewide | 90.81 | 88.52 | 88.41 | 92.28 | 92.35 | 92.18 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $3,552,625,467 | 2,927,638,450 | 2,469,237,577 | 2,298,283,325 | 2,174,556,872 | 2,203,628,989 |
|
| EffectiveTax Rate | 0.4970 | 0.4470 | 0.4773 | 0.4887 | 0.4970 | 0.4741 |
|
| Group weighted average Effective Tax Rate | 0.4007 | 0.4107 | 0.4309 | 0.4353 | 0.4419 | 0.4533 |
|
| Statewide weighted average Effective Tax Rate | 0.3875 | 0.3756 | 0.3936 | 0.3987 | 0.4108 | 0.4209 |
|
| Percent Collected | 97.50 | 97.70 | 97.47 | 96.71 | 96.09 | 90.67 |
|
| Percent Collected Group weighted average | 97.32 | 97.39 | 97.23 | 97.48 | 97.36 | 96.78 |
|
| Percent Collected Statewide | 97.78 | 97.64 | 97.59 | 97.55 | 97.42 | 97.31 |
|
| Percent Collected Excluding Motor Vehicles | 98.12 | 98.67 | 98.60 | 97.78 | 97.26 | 91.43 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.92 | 98.34 | 98.30 | 98.54 | 98.42 | 97.92 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.31 | 98.65 | 98.59 | 98.61 | 98.36 | 98.39 |
|
| Percent Collected Motor Vehicles Only | 89.19 | 88.45 | 87.40 | 87.65 | 85.82 | 84.52 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.27 | 87.09 | 86.15 | 87.32 | 86.80 | 87.01 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.66 | 86.74 | 86.71 | 86.80 | 87.31 | 87.46 |
|
| Tax Uncollected | 131,794 | 303,151 | 301,663 | 370,856 | 423,307 | 983,267 |
|
| Tax Rate Equivalent | 0.0037 | 0.0115 | 0.0127 | 0.0164 | 0.0195 | 0.0499 |
|
| 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 | 90,000 | 390,000 | 695,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 90,000 | 390,000 | 695,000 |
|
| Per Capita | $0 | 0 | 0 | 2 | 10 | 18 |
|
| Total Per Capita for the Population Group | 221 | 247 | 243 | 283 | 320 | 318 |
|
| Total Per Capita Statewide | 455 | 456 | 478 | 495 | 505 | 548 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0039% | 0.0179% | 0.0315% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2012% | 0.2539% | 0.2706% | 0.3405% | 0.4122% | 0.4305% |
|
| 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 | $4,945,446 | 5,298,447 | 3,957,576 | 1,209,402 | 438,645 | 0 |
|
| --General Government | 13,331,848 | 15,006,655 | 8,908,668 | 8,653,815 | 9,036,930 | 7,093,573 |
|
| Total* | $18,277,293 | 20,305,102 | 12,866,244 | 9,863,217 | 9,475,575 | 7,093,573 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $26,561,717 | 29,027,620 | 31,411,274 | 33,848,142 | 35,973,669 | 38,013,285 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 44,102 | 42,806 | 41,298 | 40,141 | 39,187 | 38,679 |
|
|
|
|
|
|
|
|
|
| 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 | 145,289,447 | 147,250,774 | 138,566,457 | 131,121,799 | 121,525,505 | 121,234,253 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 25,988,826 | 25,733,346 | 19,162,119 | 16,138,942 | 14,460,198 | 11,837,245 |
| 3.5A | SUMMARY | Business Type Activities Assets | 86,604,046 | 88,684,446 | 82,320,141 | 76,714,534 | 76,613,167 | 74,865,293 |
| 3.5B |
| Business Type Activities Liabilties | 33,184,754 | 36,244,440 | 36,604,519 | 39,171,064 | 42,000,827 | 44,461,869 |
| 6.5A |
| Fiduciary Funds Assets | 51,392 | 35,692 | 19,728 | 6,461 | 144,362 | 279,290 |
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 5B |
| Special Revenue Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets |
|
|
|
|
|
|
| 9B |
| General Long term debt - Liabilities |
|
|
|
|
|
|
| 10 | PART 2 | Current collections of unit-wide levy | 17,025,308 | 12,880,767 | 11,659,350 | 10,937,439 | 10,417,022 | 9,573,467 |
| 11 | TAX | Current collection of special tax districts |
|
|
|
|
|
|
| 12 | REVENUES | Prior years' levy collections | 464,697 | 299,390 | 350,695 | 344,811 | 365,921 | 279,854 |
| 13 |
| Penalties and interest | 98,589 | 93,039 | 111,670 |
|
|
|
| 14 |
| Collection of taxes previously written off |
|
|
|
|
|
|
| 15 |
| Animal tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 12,884 |
|
|
|
|
|
| 16 |
| 1% Local government sales and use tax | 2,069,367 | 2,251,898 | 2,150,914 | 2,085,100 | 2,219,200 | 2,175,441 |
| 17 |
| 1/2% Local government sales and use taxes (Article 40) | 1,026,383 | 1,088,841 | 1,061,144 | 979,714 | 893,746 | 870,672 |
| 18 |
| 1/2% Local government sales and use taxes (Article 42) | 1,321,881 | 1,077,853 | 1,050,879 | 970,907 | 885,579 | 860,567 |
| 18.5 |
| 1/2% Local government sales and use taxes (Article 44) | 561,752 | 993,784 | 958,339 | 917,981 | 902,544 | 799,839 |
| 19 |
| Licenses Privilege |
|
|
|
|
| 127,723 |
| 19.1 |
| Privilege - Occupational & business licensing & permit taxes | 157,956 | 196,566 | 147,455 | 118,386 | 124,290 |
|
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20 |
| General Municipal Vehicle Tax | 339,111 | 336,156 | 214,362 | 164,722 | 159,316 | 154,171 |
| 21 |
| Vehicle Tax for Public Transportation | 170,620 | 168,078 | 160,159 | 164,722 | 159,315 | 85,533 |
| 22 |
| Other licenses - Include CATV | 56,736 | 54,356 | 267,060 | 327,980 | 287,029 | 182,285 |
| 23 |
| Local occupancy tax |
|
|
|
|
|
|
| 24 |
| Prepared food tax |
|
|
|
|
|
|
| 25 |
| 911 charges |
|
|
|
|
|
|
| 26 |
| Gross Receipts Tax on Short Term Vehicles Leases | 3,950 | 4,931 | 4,368 | 3,905 | 4,450 | 3,848 |
| 27 | FEDERAL | FEDERAL Payment in lieu of taxes |
|
|
|
|
|
|
| 28 | INTERGOV | Equitable sharing of Federally forfeited property |
| 25,875 | 9,496 |
| 6,868 | 13,335 |
| 29 | REVENUES | General government |
|
|
|
|
|
|
| 30 |
| Public safety | 81,993 | 265,925 | 36,931 |
| 34,620 | 277,867 |
| 31 |
| Transportation - Streets |
|
|
|
|
|
|
| 32 |
| Transportation - All other | 1,127,939 |
|
|
|
|
|
| 33 |
| Utility franchise tax |
|
|
|
|
|
|
| 34 |
| Housing/community development | 323,797 | 1,005,063 | 572,626 | 491,675 | 404,618 | 593,848 |
| 35 |
| All Other |
|
|
|
|
|
|
| 36 |
| Human services: Health, mental health, hospitals |
|
|
|
|
|
|
| 37 |
| All other |
|
|
|
|
|
|
| 38 |
| Culture and recreation | 204,484 |
|
| 288,344 |
|
|
| 39 | STATE | State Payment in Lieu of Taxes |
|
|
|
|
|
|
| 40 | INTERGOV | Controlled substance tax | 10,752 | 14,408 | 6,132 | 9,141 | 79,959 | 27,136 |
| 41 | REVENUES | Intangibles tax reimbursement + Transistional Hold Harmless Revenues |
|
|
|
|
|
|
| 42 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 43 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44 |
| Utility franchise tax | 1,667,388 | 1,521,435 | 1,180,235 | 1,021,585 | 1,024,098 | 1,065,688 |
| 45 |
| Beer and Wine tax | 192,241 | 190,235 | 181,387 | 173,086 | 171,205 | 164,265 |
| 46 |
| Powell Bill | 1,331,241 | 1,448,001 | 1,266,278 | 1,282,688 | 1,261,996 | 1,132,497 |
| 47 |
| Food stamp purchases tax reimbursement |
|
|
|
|
|
|
| 48 |
| Inventories tax reimbursements |
|
|
|
|
|
|
| 49 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 50 |
| Court fees - Facilities and arrest fees | 25,064 | 29,747 | 33,929 | 43,801 | 33,063 | 33,199 |
| 51 |
| General Government |
|
|
|
|
|
|
| 52 |
| Public safety |
| 24,380 |
|
|
| 48,940 |
| 53 |
| Transportation - Streets |
|
| 100,789 | 708,890 | 153,270 |
|
| 54 |
| Transportation - All other | 78,169 | 408,256 | 33,431 |
| 699,300 | 1,076,465 |
| 55 |
| Environmental protection |
|
| 258,230 |
|
|
|
| 56 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
| 26,192 | 188,477 | 1,040 |
| 57 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58 |
| Human Services: Health, mental health, hospitals |
|
|
|
|
|
|
| 59 |
| All Other |
|
|
|
|
|
|
| 60 |
| Culture and recreation | 64,024 | 534,063 | 325,578 | 70,310 |
|
|
| 61 | LOCAL | LOCAL Payment in lieu of taxes |
|
|
|
|
|
|
| 62 | INTERGOV | General government |
|
|
|
|
|
|
| 63 | REVENUES | Public safety | 20,509 | 26,090 | 11,701 | 1,000 | 9,599 | 5,280 |
| 64 |
| Transportatin - Streets |
|
|
| 7,500 |
|
|
| 65 |
| Transportation - All other |
|
|
|
|
|
|
| 66 |
| Environmental protection |
|
|
| 21,770 |
|
|
| 67 |
| Economic and physical development | 20,000 | 120,000 |
|
|
|
|
| 68 |
| Human Services: Health, Mental Health & Hosp |
|
|
|
|
|
|
| 69 |
| Human Services: All Other |
|
|
|
|
|
|
| 70 |
| Culture and recreation |
|
|
|
|
|
|
| 71 | PERMITS | Building permits |
|
|
|
|
|
|
| 72 | & FEES | Inspection fees | 61,872 | 95,295 | 79,038 | 86,500 | 68,000 | 32,326 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73 |
| Other permits |
|
|
|
|
|
|
| 74 | SALES & | Parking revenues |
|
|
| 215 | 690 | 500 |
| 75 | SERVICES | Rents and royalties | 89,197 | 86,289 | 88,637 | 74,713 | 91,872 | 126,483 |
| 76 |
| Airport |
|
|
|
|
|
|
| 77 |
| Fire protection charges | 40,034 | 54,793 | 1,769 | 1,599 | 1,726 | 6,923 |
| 78 |
| Solid waste | 50,170 | 83,049 | 83,557 |
|
|
|
| 79 |
| Ambulance and rescue squad charges |
|
|
|
|
|
|
| 80 |
| Cemeteries |
|
|
|
|
|
|
| 81 |
| Recreation service revenues | 205,271 | 189,834 | 100,931 | 48,219 | 44,766 | 39,115 |
| 82 |
| Library service revenues |
|
|
|
|
|
|
| 83 |
| Other cultural and recreational service revenues | 76,279 |
|
|
|
|
|
| 84 |
| Mass transit - city operated |
|
|
|
|
|
|
| 85 |
| Other sales and services | 58,610 | 54,190 | 49,611 | 54,944 | 51,121 | 53,547 |
| 86 | UTILITY | Water and sewer charges | 12,031,398 | 13,966,784 | 13,406,101 | 11,136,835 | 10,068,384 | 9,294,390 |
| 87 | REVENUES | Electric charges |
|
|
|
|
|
|
| 88 |
| Gas charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 1,388,543 | 1,440,842 | 217,957 |
|
|
|
| 89 | MISC. | On bond proceeds | 148,189 | 511,901 | 512,471 | 221,409 | 243,552 | 22,617 |
| 90 | REVENUES | On general and all other funds | 139,086 | 118,491 | 171,481 | 379,898 | 264,906 | 325,195 |
| 91 |
| Special assessments | 5,872 | 106,072 | 10,041 | 283,706 | 13,881 |
|
| 92 |
| Private contribution and donations | 249,162 | 1,513,431 | 965,282 | 126,263 | 65,504 | 89,321 |
| 93 |
| Sales of materials and fixed assets | 1,419 | 63,693 |
| 19,024 |
| 55,385 |
| 94 |
| Sales of real property | 103,160 | 1,004,776 | 5,058,595 | 1,161,305 | 2,283,341 | 52,405 |
| 95 |
| Nongovernment contributions for streets and traffic signals |
|
|
|
| 1,561 | 2,550 |
| 96 |
| Mixed drink surcharge |
|
|
|
|
|
|
| 97 |
| ABC profit distribution | 15,750 | 5,625 | 3,375 |
| 673 | 4,041 |
| 98 |
| Other miscellaneous revenues | 1,527,971 | 888,077 | 855,449 | 391,194 | 298,236 | 371,207 |
| 99 |
| Proceeds of the sale of bonds and notes |
|
| 741,930 |
|
|
|
| 100 |
| Proceeds of capital leases and installment purchases | 2,188,250 | 11,460,807 | 6,024,750 | 2,589,280 | 4,503,000 | 237,905 |
| 101 |
| Other |
|
|
|
|
|
|
| 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 | -11,587 | -2,246 | 2,883 | 5,884 | 1,191 | 9,080 |
| 106 |
| Deposits other than utility | 7,293 |
|
|
|
|
|
| 107 |
| Prepaid taxes | -3,944 | -10,277 | 10,819 | 4,502 | -2,081 | -14,028 |
| 108 |
| Prepaid privilege licenses | -17,284 | 12,530 | -12,034 | 16,715 | 31,297 | 16,878 |
| 109A | PART 4 | Governing body - Salaries | 62,560 | 66,160 | 75,248 | 51,129 | 46,750 | 46,952 |
| 109B | GENERAL | Governing body - All other Direct | 86,588 | 73,527 | 63,124 | 42,987 | 31,326 | 31,409 |
| 109C | GOVT | Governing body - Construction |
|
|
|
|
|
|
| 109D |
| Governing body - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 110A |
| Administration - Salaries | 654,939 | 536,998 | 594,570 | 657,061 | 472,497 | 506,341 |
| 110B |
| Administration - All other Direct | 2,644,410 | 2,536,744 | 2,280,567 | 1,778,039 | 1,321,368 | 1,075,514 |
| 110C |
| Administration - Construction |
|
|
|
| 42,475 |
|
| 110D |
| Administration - Land, Equipment and Existing Structures | 133,859 | 56,519 | 267,067 | 106,282 |
|
|
| 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 | 426,426 | 405,311 | 405,651 | 433,676 | 348,102 | 328,507 |
| 112B |
| Finance - All other Direct | 445,890 | 350,108 | 253,780 | 182,598 | 242,621 | 226,880 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Land, Equipment. and Existing Structures |
|
|
| 477,337 |
|
|
| 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 | 333,206 | 282,557 | 245,316 | 236,174 | 141,623 | 135,512 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries |
|
|
|
|
|
|
| 115B |
| Public Buildings - All other Direct |
|
|
|
|
|
|
| 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 | 4,514,818 | 4,164,443 | 4,277,277 | 4,935,834 | 3,881,812 | 3,875,702 |
| 119B | SAFETY | Police and Communications - All other Direct | 1,919,597 | 2,071,535 | 1,820,244 | 1,074,027 | 1,693,921 | 1,693,832 |
| 119C |
| Police and Communications - Construction |
|
|
|
|
|
|
| 119D |
| Police and Communications - Land, Equipment and Existing Structures | 1,363,980 | 444,972 | 469,652 | 250,440 | 266,251 | 169,906 |
| 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 | 3,294,228 | 2,344,185 | 2,426,567 | 2,560,596 | 1,855,158 | 1,495,498 |
| 122B |
| Fire - All other Direct | 1,653,135 | 1,248,052 | 856,685 | 372,672 | 772,270 | 712,530 |
| 122C |
| Fire - Construction | 1,543,512 | 1,461,770 | 102,343 | 145,857 | 96,634 |
|
| 122D |
| Fire - Land, Equipment, and Existing Structures | 471,471 | 628,385 | 52,775 | 456,234 | 38,021 | 200,109 |
| 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 |
|
|
|
|
|
|
| 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 | 484,451 | 482,106 | 472,149 | 206,388 | 270,554 | 256,587 |
| 127B | TATION | Traffic Engineering - All other Direct | 976,268 | 1,176,754 | 1,107,006 | 692,124 | 750,470 | 604,886 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Land, Equipment, and Existing Structures |
|
|
| 5,537 |
| 8,313 |
| 128A |
| Streets and Highways - Salaries |
|
|
| 146,746 |
|
|
| 128B |
| Streets and Highways - All other Direct | 550,196 | 612,814 | 487,769 | 638,259 | 445,551 | 417,734 |
| 128C |
| Streets and Highways - Construction | 2,517,028 | 4,140,670 | 4,109,343 | 711,848 | 2,103,491 | 1,904,223 |
| 128D |
| Streets and Highways - Land, Equipment and Existing Structures | 385,006 | 151,583 | 81,312 |
| 101,757 | 54,844 |
| 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 | 302,445 | 318,401 | 656,041 | 763,301 | 520,989 | 424,993 |
| 130B |
| State Street Aid Allocation - Powell Bill - All other Direct | 1,047,330 | 543,942 | 595,465 | 512,274 | 546,456 | 904,651 |
| 130C |
| State Street Aid Allocation - Powell Bill - Construction |
|
|
| 3,525,687 |
|
|
| 130D |
| State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures | 31,332 |
|
|
|
| 26,683 |
| 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 | 240,891 | 186,742 | 133,757 | 217,572 | 201,608 | 99,494 |
| 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 |
|
|
| 85,652 | 329,872 | 359,869 |
| 136B | MENTAL | Solid Waste - All other Direct | 2,810,752 | 2,807,868 | 2,343,727 | 2,397,683 | 2,042,517 | 1,918,927 |
| 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 | 621 | 1,294,237 | 721,857 |
|
|
|
| 137D |
| Drainage and Watershed - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries |
|
|
|
|
|
|
| 138B |
| Cemeteries - All other Direct | 8,646 | 10,125 | 9,300 |
| 9,992 | 12,225 |
| 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 | 777,870 | 711,182 | 616,869 | 457,827 | 569,396 | 494,990 |
| 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 | 130 | 6,042 | 21,731 |
| 14,993 | 8,026 |
| 141C |
| Economic Development - Construction | 154,061 | 43,811 | 83,164 | 615,210 | 63,752 | 150,148 |
| 141D |
| Economic Development - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries |
|
|
|
|
|
|
| 142B |
| Community Development - All other Direct | 421,742 | 419,220 | 549,029 | 389,132 | 365,970 | 512,818 |
| 142C |
| Community Development - Construction | 51,689 | 252,698 |
| 184,802 |
|
|
| 142D |
| Community Development - Land, Equipment, and Existing Structures | 8,540 | 84,378 |
|
|
|
|
| 143A |
| Housing and Urban Renewal - Salaries |
|
|
|
|
|
|
| 143B |
| Housing and Urban Renewal - All other Direct |
|
| 66,813 |
| 9,734 | 76,207 |
| 143C |
| Housing and Urban Renewal - Construction | 258,903 | 472,558 | 189,690 |
| 264,211 | 3,640 |
| 143D |
| Housing and Urban Renewal - Land, Equipment, and Existing Structures |
|
| 90,900 |
|
|
|
| 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 | 671,053 | 557,714 | 509,915 | 517,166 | 327,253 | 260,254 |
| 153B | RECREATION | Recreation and Parks - All other Direct | 824,422 | 758,577 | 706,999 | 608,356 | 531,616 | 565,407 |
| 153C |
| Recreation and Parks - Construction | 289,150 | 909,893 | 527,205 | 1,027,614 | 59,595 | 449,496 |
| 153D |
| Recreation and Parks - Land, Equipment, and Existing Structures | 112,683 | 7,321 | 94,001 | 32,046 | 43,493 | 124,123 |
| 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 | 1,776,510 | 2,041,412 | 1,592,365 | 2,014,176 | 1,602,850 | 1,340,206 |
| 158B |
| Water and Sewer - All other Direct | 5,848,731 | 6,134,835 | 5,613,225 | 4,444,557 | 4,840,332 | 4,609,970 |
| 158C |
| Water and Sewer - Construction |
| 2,100,908 | 940,048 | 2,205,694 | 1,499,394 | 4,081,375 |
| 158D |
| Water and Sewer - Land, Equipment, and Existing Structures | 316,996 | 17,549 |
| 32,283 | 339,475 | 93,495 |
| 159A |
| Electric Power - Salaries |
|
|
|
|
|
|
| 159B |
| Electric Power - All other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Land, Equipment, and Existing Structures |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salries |
|
|
|
|
|
|
| 160B |
| Natural Gas - All other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Land, Equipment and Existing Structures |
|
|
|
|
|
|
| 160.1A |
| Storm water salaries | 446,207 | 519,306 | 11,974 |
|
|
|
| 160.1B |
| Storm water other operating | 863,744 | 439,556 | 84,921 |
|
|
|
| 160.1C |
| Storm water contruction |
|
|
|
|
|
|
| 160.1C |
| Storm water land, equipment and existing structures |
| 635,608 |
|
|
|
|
| 161B | DEBT | Water and Sewer - Debt Service Interest Payments | 1,496,752 | 1,538,784 | 1,700,137 | 1,785,365 | 1,819,375 | 1,709,178 |
| 161D | SERVICE | Water and Sewer - Debt Service Principal Payments | 3,205,048 | 3,010,874 | 3,058,836 | 2,943,434 | 2,802,163 | 2,729,118 |
| 162B |
| Electric - Debt Service Interest Payments |
|
|
|
|
|
|
| 162D |
| Electric - Debt Service Principal Payments |
|
|
|
|
|
|
| 163B |
| Gas - Debt Service Interest Payments |
|
|
|
|
|
|
| 163D |
| Gas - Debt Service Principal Payments |
|
|
|
|
|
|
| 164B |
| School - Debt Service Interest Payments |
|
|
|
|
|
|
| 164D |
| School - Debt Service Principal Payments |
|
|
|
|
|
|
| 165B |
| Hospital - Debt Service Interest Payments |
|
|
|
|
|
|
| 165D |
| Hospital - Debt Service Principal Payments |
|
|
|
|
|
|
| 166B |
| All Other - Debt Service Interest Payments | 646,067 | 405,192 | 378,078 | 402,869 | 177,399 | 302,753 |
| 166D |
| All Other - Debt Service Principal Payments | 3,189,864 | 2,426,435 | 2,737,719 | 1,745,094 | 1,646,932 | 1,870,475 |
| 167B | PENSION | Direct Benefit Program - Pension Fund operated by the Unit |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated - (B) |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement Officers -(B) | 167,455 | 174,985 | 146,927 | 149,743 | 136,617 | 125,350 |
| 170B |
| Separation Allowance - Other Employees - (B) | 50,458 | 44,878 | 22,439 | 451 | 3,382 | 5,690 |
| 171B |
| Supplemental Retirement Income Plan for Law Enforcement Officers - (B) | 184,203 | 167,639 | 170,942 | 164,873 | 153,948 | 159,135 |
| 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) | County | County | County |
| County | County |
| 174B |
| General Governmental Actitivies shared with the County (Item number) | 113 | 111 and 113 | 113 | 111&113 | 111 & 113 | 111 & 113 |
| 174C |
| General Governmental Actitivies shared with the County (Amount) | 279,898 | 239,378 | 199,530 | 203,042 | 195,415 | 174,411 |
| 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 | 16,399,852 | 11,900,790 | 10,726,068 | 10,093,493 | 9,719,683 | 9,393,170 |
| 180 | OTHER | Current Year Levy Motor Vehicles Only | 1,218,068 | 1,251,715 | 1,205,628 | 1,188,717 | 1,104,205 | 1,150,729 |
| 181 | DATA | Uncollected Taxes - Current Year's Levy - Excluding Motor Vehicles | 309,061 | 158,570 | 149,813 | 224,043 | 266,686 | 805,168 |
| 182 |
| Uncollected Taxes - Current Year's Levy - Motor Vehicles | 131,696 | 144,581 | 151,850 | 146,813 | 156,621 | 178,099 |
| 183 |
| Percentage of Taxes Collected - Current Year All Property | 97.5 | 97.70 | 97.47 | 96.71 | 96.09 | 90.67 |
| 184 |
| Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles | 98.12 | 98.67 | 98.60 | 97.78 | 97.26 | 91.43 |
| 185 |
| Percentage of Taxes Collected - Current Year - Motor Vehicles | 89.19 | 88.45 | 87.40 | 87.65 | 85.82 | 84.52 |
| 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 | 2,932,020 | 2,941,805 | 3,090,040 | 3,004,927 | 2,978,257 | 2,940,711 |
| 189B | CASH & | Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds | 480,000 | 3,280,196 | 2,386,267 | 455,557 | 3,620,755 | 1,077,102 |
| 189C | INVEST | Cash on Hand and in Bank, and Securities - All Other | 11,101,782 | 12,091,205 | 9,642,010 | 6,571,753 | 9,676,208 | 9,436,227 |
| 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) | 154,191 | 49,853 | 104,895 | 615,755 | 84,846 | 158,174 |
| 191 |
| Investment in Property Acquired at any time under G.S. 158 | 2,020,567 | 1,866,376 | 1,816,523 | 1,816,523 | 1,816,523 | 1,816,523 |
| 192 |
| Amount Expended during the fiscal year pursuant to subsections b (5) and b (7) | 154,191 | 49,853 | 104,895 | 615,755 | 84,846 | 158,174 |
| 193 |
| Amount of Tax Revenues taken into account under G.S. |
|
|
|
|
|
|
| 194A | PART 9 | Amounts - Total Revenues and other financing sources per audit | 47,714,707 | 58,231,664 | 52,196,337 | 39,955,371 | 41,649,264 | 30,974,330 |
| 194B | FISCAL | Amounts - Subtract proceeds of refunding debt |
|
|
|
|
|
|
| 194C | SUMMARY | Amounts - Subtract interfund transfers in | 877,639 | 1,528,578 | 1,672,224 | 2,218,618 | 3,162,566 | 707,460 |
| 194D |
| Amounts - Net Revenues per AFIR | 46,837,068 | 56,703,086 | 50,524,113 | 37,736,753 | 38,486,698 | 30,266,870 |
|
| Calculated amount | 46,837,068 | 56,703,086 | 50,524,113 | 37,736,753 | 38,486,698 | 30,266,870 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amounts - Total Expenditures and other financing sources per audit | 51,823,400 | 54,045,819 | 46,694,273 | 45,806,366 | 39,203,947 | 38,045,846 |
| 195B |
| Amounts - Subtract payments to refunding debt escrow agent |
|
|
|
|
|
|
| 195C |
| Amounts - Subtract interfund transfers out | 877,639 | 1,528,578 | 1,672,224 | 2,218,618 | 3,162,566 | 707,460 |
| 195D |
| Amounts Net Expenditures per AFIR | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 | 36,041,381 | 37,338,386 |
|
| Calculated amount | 50,945,761 | 52,517,241 | 45,022,049 | 43,587,748 | 36,041,381 | 37,338,386 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| PART 10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 |
| Name of Official Signatory | Michael W. Shinn |
|
|
|
| 951 |
| Title of Official | Finance Director |
|
|
|
| 952 |
| Date Certified | 11/03/2009 | 10/31/2008 | 10/31/2007 |
|
|
|
| 953 |
| Person to Contact | Chris Welch |
|
|
|
| 954 |
| Title of Person to Contact | Deputy Finance Director |
|
|
|
| 955 |
| Telephone Number | 704-920-4306 |
|
|
|
| 956 |
| Facsimile Number | 704-938-5919 |
|
|
|