North Carolina
Department of State Treasurer
Financial Information
City of Burlington



Financial Profile | General Fund | Enterprise Funds | Cash, Investments and Financing
Annual Financial Information Report Detail | Water/Sewer Information
Financial Graphs and Comparisons
Download Excel 97 Version of Financial Summary

Institute of Government North Carolina Cities Web Site

Go to North Carolina County and Municipal Financial Information Home Page
Go to Alamance County Map Page



Note: All data unless otherwise specified is for the 12 month period ending June, 30th of the designated year



Municipality Revenues and Expenditures Financial Profile
Go to top of page
201120102009200820072006

Revenues by Source







Property Tax$25,847,714 24,724,373 23,860,853 22,877,713 21,923,445 18,876,374


Utility 24,169,111 24,476,966 21,220,150 24,007,534 21,423,894 20,529,677


Sales Tax 8,954,938 7,888,998 8,763,834 9,343,124 9,030,781 8,209,523


Sales & Services 3,651,882 3,850,121 4,036,041 4,066,830 3,827,542 3,574,413


Intergovernmental 7,937,383 8,170,397 7,507,646 8,199,653 7,505,721 7,247,413


Debt Proceeds 21,747,508 384,848 775,763 453,434 9,881,449 810,094


Other Miscellaneous 3,863,450 3,855,387 7,352,196 8,129,980 7,916,370 6,879,703


Total$96,171,986 73,351,090 73,516,483 77,078,268 81,509,202 66,127,197










Expenditures by Function







Utility$19,876,006 16,606,078 15,903,348 16,099,413 16,732,945 14,639,632


Debt Service 6,402,789 6,470,433 6,579,618 6,635,706 6,952,800 6,987,896


Transportation 6,623,510 6,556,705 4,635,090 7,329,727 8,954,023 4,938,260


General Government 8,069,629 7,264,653 8,079,549 8,520,572 6,055,216 4,546,598


Public Safety 20,177,419 19,169,723 19,090,734 18,773,576 17,069,775 16,620,243


Other 11,999,629 10,725,900 11,507,235 12,267,166 10,945,906 11,623,356


Total$73,148,982 66,793,492 65,795,574 69,626,160 66,710,665 59,355,985










Expenditures by Object







Salaries & Wages$36,212,663 34,227,980 34,346,751 33,549,519 33,012,981 30,476,309


Capital Outlay 7,817,615 4,587,613 4,722,192 9,394,258 9,961,791 3,866,474


Other Operating + Debt Service 29,118,704 27,977,899 26,726,631 26,682,383 23,735,893 25,013,202


Total$73,148,982 66,793,492 65,795,574 69,626,160 66,710,665 59,355,985



















Per Capita Revenues by Source







Property Tax$512 474 469 464 460 399


Utility 479 469 417 487 449 434


Sales Tax 177 151 173 189 190 174


Sales & Services 72 74 79 82 80 76


Intergovernmental 157 157 147 166 157 153


Debt Proceeds 431 7 15 9 207 17


Other Miscellaneous 77 74 144 165 166 145


Total$1,905 1,406 1,444 1,562 1,709 1,398










Per Capita Expenditures by Function







Utility$394 318 312 326 351 310


Debt Service 127 124 129 134 146 148


Transportation 131 126 91 149 188 104


General Government 159 139 159 173 126 96


Public Safety 400 368 375 380 358 351


Other 238 206 226 249 230 246


Total$1,449 1,281 1,292 1,411 1,399 1,255










Per Capita Expenditures by Object







Salaries & Wages$717 656 674 680 692 644


Capital Outlay 155 88 93 190 209 82


Other Operating 577 537 525 541 498 529


Total$1,449 1,281 1,292 1,411 1,399 1,255










Population GroupNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo 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 17 11 11 38 34 32


Average Population In Group 176,186 213,963 208,221 20,391 20,926 20,968


City of Burlington Population 50,475 52,156 50,927 49,343 47,692 47,295

Group Average Per Capita Revenues by Source







Property Tax 477 486484403387370


Utility 616 333310320314312


Sales Tax 143 153168159156150


Sales & Services 127 177187737371


Intergovernmental 220 245228153142152


Debt Proceeds 314 3683181877619


Other Miscellaneous 183 222197174213154


Total 2,080 1,9841,8921,4691,3611,228










Group Average Per Capita Expenditures by Function







Utility 590 370391270291263


Debt Service 197 309318137126136


Transportation 204 335369128125129


General Government 147 140154229139144


Public Safety 396 402413327320313


Other 348 395429253261229


Total 1,882 1,9512,0741,3441,2621,214










Group Average Per Capita Expenditures by Object







Salaries & Wages 522 525531455445434


Capital Outlay 293 506573292247214


Other Operating 1,067 920970596569565


Total 1,882 1,9512,0741,3431,2611,213


















General Fund
Go to top of page
201120102009200820072006

General Fund revenues$47,819,651 45,489,825 46,793,368 47,452,472 45,840,542 41,016,982

General Fund expenditures 45,948,801 42,917,904 44,519,551 43,259,412 39,379,073 38,083,218

Operating transfers in 13,849 96,000 33,848 - 3,600 150,000

Operating transfers out 986,210 3,068,852 3,577,323 2,621,337 2,977,669 2,691,585

Capital leases and installment purchase proceeds 991,857 1,077,538 1,325,622 1,664,789 277,055 1,111,695

Other items - - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 1,890,346 676,607 55,964 3,236,512 3,764,455 1,503,874










Fund balance available (FBA):







In dollars$0 26,103,396 26,340,875 25,480,377 24,279,958 21,226,117


FBA as a % of GF Net Expenditures:







Unit's FBA %0.0058.1256.3257.6357.7053.52


Group weighted average FBA %28.7825.1924.2643.4040.4438.05


State weighted average Non-Electric Group38.2138.7137.8936.6637.3937.38


State weighted average FBA %38.2137.4737.0336.3536.5436.96

















Enterprise Funds:
Go to top of page







Water/Sewer, Storm Water













Combined financial results:







Working capital$27,912,634 26,125,488 20,409,026 17,336,130 16,565,684 16,014,657


Quick ratio6.78 7.02 8.00 4.13 3.82 5.20


Net income1,404,666 6,035,954 5,256,245 6,551,574 6,007,293 3,112,342


Cashflow from operations7,473,273 8,879,742 6,145,525 8,931,134 8,306,110 7,482,069


Depreciation & Amortization Expense4,200,193 4,226,967 4,008,949 4,801,470 4,697,154 4,522,740


























Cash, Investments and Financing
Go to top of page
201120102009200820072006











Population at July 1st of the Previous Year50,47552,15650,92749,34347,69247,295


Population GroupNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999


Cash &Investments$91,508,233 $101,508,461 $79,077,974 $87,266,143 $77,831,434 $56,739,098


Investment Earnings362,831 276,820 2,384,322 3,641,545 3,850,352 2,471,874


Tax Rate Equivalent0.00870.00670.06160.09810.10790.0715


Tax Rate Equivalent Group weighted average0.02530.0411-0.00080.03930.05230.0385


Tax Rate Equivalent Statewide weighted average0.01560.02470.01330.05240.09200.0573


Latest year of Revaluation 200920092001200120012001


January 1, Prior Year Assessed Valuation$4,152,833,664 4,127,151,835 3,870,807,087 3,713,798,533 3,569,381,880 3,457,829,995


Tax Rate0.59000.59000.62500.62500.62500.5550


Tax Rate Group weighted average0.46340.45250.48170.45640.47540.4663


Tax Rate State Wide0.41220.40900.42620.42380.44500.4321


Assessment -to-Sales Ratio103.07100.2287.0890.5991.4094.91


Assessment -to-Sales Ratio Group weighted average101.5796.7590.7889.9990.6393.35


Assessment -to-Sales Ratio Statewide101.4798.2790.8188.5388.4192.28


Assessed Valuation Adjusted for Assesment to Sales Ratio$4,029,139,094 4,118,092,033 4,445,116,085 4,099,567,870 3,905,231,816 3,643,272,569


EffectiveTax Rate0.60810.59130.54430.56620.57130.5268


Group weighted average Effective Tax Rate0.47060.43780.43730.41070.43090.4353


Statewide weighted average Effective Tax Rate0.41830.40200.38700.37520.39340.3987


Percent Collected96.960095.330095.960096.330096.670096.9800


Percent Collected Group weighted average98.2698.1698.1897.3997.2397.48


Percent Collected Statewide97.5997.3697.3497.5697.5897.55


Percent Collected Excluding Motor Vehicles97.6796.0296.9097.4197.8397.86


Percent Collected Excluding Motor Vehicles Group weighted average98.9898.8698.9098.3498.3098.54


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3598.2398.3098.6598.5998.61


Percent Collected Motor Vehicles Only 86.8185.9884.8084.6984.3688.07


Percent Collected Motor Vehicles Only Group weighted average88.2387.1988.2687.0986.1587.32


Percent Collected Motor Vehicles Only Statewide weighted average 87.2886.3486.5586.7486.7186.80


Tax Uncollected2,200,422 2,644,225 2,600,469 2,559,013 2,364,113 2,108,625


Tax Rate Equivalent0.05300.06410.06720.06890.06620.0610


Dominant County: Alamance






Debt Information








Population Group50,000 to 99,99950,000 to 99,99950,000 to 99,99925,000 to 49,99925,000 to 49,99925,000 to 49,999


Ratings:







Fitch







Moody's
Aa2A1A1A1A1


S & P
AAAA-AA-AA-AA-











General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation




Enterprise GO Debt$0 10,059,777 11,343,226 12,627,326 14,004,522 15,416,874


General Government GO Debt0 12,805,223 13,926,774 15,047,674 16,060,478 7,733,126


Total General Obligation Debt0 22,865,000 25,270,000 27,675,000 30,065,000 23,150,000


Per Capita$0 438 496 561 630 489


Total Per Capita for the Population Group#N/A139 165 247 243 283


Total Per Capita Statewide#N/A449 455 456 478 495


Total per Assessed Valuation Adjusted for Current Year Sales0.0000%0.5552%0.5685%0.6751%0.7699%0.6354%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average#N/A0.1572%0.1772%0.2539%0.2706%0.3405%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide#N/A0.4104%0.3909%0.4132%0.4706%0.5275%


Total Authorized but not Issued General Obligation Debt$0



9,300,000











Installment Sales Purchases and Lease Obligations







--Enterprise$0 9,940,000 10,650,000 11,360,000 12,075,000 12,795,000


--General Government0 2,011,348 2,561,831 3,105,077 3,641,269 4,380,588


Total*$0 11,951,348 13,211,831 14,465,077 15,716,269 17,175,588


* The total only includes the contracts that require Local Government Commission approval.




Revenue Bond Debt $0 2,899,000 0 0 0 0


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201120102009200820072006

Population at July 1st of the Previous Year Adjusted for Boundry Changes50,47552,15650,92749,34347,69247,295









1.5AFISCAL Governmental Activities Assets138,694,342138,930,826132,507,746128,024,288120,488,868100,480,926
1.5BSUMMARYGovernmental Activities Liabilities23,741,78118,082,21823,460,91423,056,82327,841,58418,966,573
3.5A
Business Type Activities Assets188,300,497173,787,729169,358,299167,586,250166,152,397159,579,571
3.5B
Business Type Activities Liabilties35,614,49518,337,28524,285,21427,678,36835,232,21034,557,444
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





10.0PART 2Current Collections of Unit -Wide Levy24,115,37623,641,74123,184,93522,267,14321,329,17218,354,081
11.0TAXCurrent Collections of Special Tax Districts136,380128,57183,74182,20697,124117,492
12.0REVENUESPrior Years' Levy Collections1,449,108866,086542,040484,980472,005414,888
13.0
Penalties and Interest283,230216,546133,878125,590122,268107,405
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax





16.0
1% Local Government Option Sales Tax3,581,9763,155,5993,505,5333,737,2503,624,8053,355,369
17.0
1/2% Local Government Option Sales Tax (40)2,059,6361,814,4691,840,4051,962,0561,895,7421,679,189
18.0
1/2% Local Government Option Sales Tax (42)2,059,6361,814,4691,840,4051,962,0561,878,9221,665,994
18.5
1/2% Local Government Option Sales Tax (44)1,253,6901,104,4611,577,4911,681,7621,631,3121,508,971
19.0
Privilege Licenses
541,649575,012519,923519,928507,637
19.2
Privilege -- All other privileges and pemits532,527




20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses476,364491,633491,808450,911295,390363,847
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax





27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.





29.0REVENUESGeneral Government





30.0
Public Safety1,055,710980,975201,145335,926201,227236,974
31.0
Transportation - Streets





32.0
Transportation - All Other





33.0
Environmental Protection





34.0
Econ. & Phys. Dev. - Housing/Comm. Dev.804,120874,0611,090,684797,959690,6231,023,316
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





39.0STATEPayments In Lieu of Taxes - State122,959159,35280,000111,753110,648113,164
40.0INTERGOVUnauthorized Substance Tax22,37223,450148,889748,976337,246218,879
41.0REVENUESTransitional 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 Tax3,333,6863,354,9993,302,6703,286,4323,211,3542,929,380
45.0
Beer and Wine Tax231,19872,638221,598219,688213,711207,614
46.0
Powell Bill1,388,9311,354,5731,499,0871,634,9211,453,8411,467,039
50.0
Court Fees - Facilities and Arrest Fees





51.0
General Government





52.0
Public Safety210,473254,195197,218284,829220,29192,007
53.0
Transportation - Streets





54.0
Transportation - All Other758,157700,029625,285618,009801,551670,931
55.0
Environmental Protection





56.0
Econ. & Phys. Dev. - Housing/Community Dev





57.0
Econ. & Phys. Dev. - All Other





58.0
Human Services -Health, Mental Health, Hosp

10,00015,000

59.0
Human Services - All Other

1,04416,1343,10020,000
60.0
Culture and Recreation



17,80315,520
61.0LOCALPayments in Lieu of Taxes - Local





62.0INTERGOVGeneral Government





63.0REVENUESPublic Safety



124,345132,608
64.0
Transportation - Streets





65.0
Transportation - All Other





66.0
Environmental Protection





67.0
Economic and Physical Development9,777266,099



68.0
Human Services - Health, Mental Hlt & Hosp





69.0
Human Services - All Other
130,026130,026130,026119,981119,981
70.0
Culture and Recreation310,434386,172144,205162,884143,030139,801
71.0PERMITS Building Permits500,635341,424493,023952,9701,419,4611,007,416
72.0& FEESInspection Fees





72.1
Amusements licensing and permit taxes





73.0
Other Permits368,006359,299317,379475,378499,524333,897
74.0SALES &Parking Revenues





75.0SERVICESRents and Royalties





76.0
Airport





77.0
Fire Protection Charges





78.0
Solid Waste1,377,3091,404,8561,477,2871,161,6201,025,6451,014,710
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries139,072131,878133,925161,450119,225115,075
81.0
Recreation Service Revenues1,767,4951,954,0882,107,4502,268,3822,183,1482,110,731
82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues





84.0
Mass Transit - City Operated





85.0
Other Sales and Services667,256495,780992,5981,081,784818,449606,704
86.0UTILITYWater and Sewer Charges23,501,85523,981,18620,227,55222,925,75020,605,44519,922,973
87.0REVENUESElectric Charges





88.0
Gas Charges





88.1
Storm Water Fees452,431458,263413,973464,285443,301426,982
89.0MISC.Investment Earnings - Bond Proceeds





90.0REVENUESInvestment Earnings - All Other Funds362,831276,8202,384,3223,641,5453,850,3522,471,874
91.0
Special Assessments



463,715358,299
92.0
Private Contributions and Donations



174,732175,456
93.0
Sales of Materials and Fixed Assets



58,29879,519
94.0
Sale of Real Property





95.0
Nongovt Contr For Streets & Traffic Signals





96.0
ABC Mixed Drink Surcharge





97.0
ABC Profit Distribution99,991153,317210,352190,467173,984148,782
98.0
Other Miscellaneous Revenues408,872384,848775,763453,434522,287810,094
99.0
Proceeds of Sale of Bonds and Notes21,338,636


9,359,162
100.0
Proceeds of Capital Leases/Install Purchases991,8571,077,5382,555,7601,664,789277,0551,082,598
101.0
Other
2,899,000



102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits



24,72441,267
106.0
Deposits Other than Utility





107.0
Prepaid Taxes



2,590-39,062
108.0
Prepaid Privilege Licenses



-27,8395,543
109APART 4Governing Body - Salaries & Wages78,01273,28577,69878,11775,86665,740
109BGENERALGoverning Body - Other Direct62,745106,46768,20268,27464,74077,440
109CGOVTGoverning Body - Construction





109D
Governing Body - Purchase of P,P&E





110A
Administration - Salaries & Wages290,891546,131572,684541,772422,575464,199
110B
Administration - Other Direct14,461348,890355,348301,148311,107188,990
110C
Administration - Construction





110D
Administration - Purchase of P,P&E



1,4053,576
111A
Elections - Salaries & Wages





111B
Elections - Other Direct





111C
Elections - Construction





111D
Elections - Purchase of P,P&E





112A
Finance - Salaries & Wages356,774536,956550,285470,474209,998278,164
112B
Finance - Other Direct17,20917,33020,95613,34328,59245,844
112C
Finance - Construction





112D
Finance - Purchase of P,P&E





113A
Taxes - Salaries & Wages252,680104,476115,960145,317227,503232,006
113B
Taxes - Other Direct78,771219,394172,379140,25592,01097,303
113C
Taxes - Construction





113D
Taxes - Purchase of P,P&E





114A
Legal - Salaries & Wages285,553184,867187,043210,62969,69758,611
114B
Legal - Other Direct78,91757,51059,42542,09990,99554,909
114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages1,899,7362,117,2982,093,5341,964,0562,416,4761,065,423
115B
Public Buildings - Other Direct1,488,5841,050,979955,6691,076,749328,64525,019
115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E
46,668702,7311,176,50932,50033,925
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 & Wages2,159,8511,038,044956,5701,006,080857,107922,646
117B
Central Services - Other Direct940,890764,964813,031823,621569,161454,162
117C
Central Services - Construction





117D
Central Services - Purchase of P,P&E64,55551,394378,034462,129256,839478,641
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





119APUBLICPolice & Comm - Traffic Control - Salaries and Wages10,889,69310,515,91810,176,2069,146,1868,193,5187,650,131
119BSAFETYPolice & Comm - Traffic Control - Other Direct1,393,5891,850,0691,300,6821,514,410981,0281,262,374
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E181,145100,544450,685373,587405,546263,674
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 & Wages5,250,0855,279,3115,470,9435,275,2204,741,1234,751,791
122B
Fire - Other Direct819,322762,869750,517735,643670,961639,336
122C
Fire - Construction





122D
Fire - Purchase of P,P&E786,55340,647414,28831,92431,173102,297
123A
Inspectors - Salaries & Wages


499,386771,987736,458
123B
Inspectors - Other Direct


126,064164,200104,500
123C
Inspectors - Construction





123D
Inspectors - Purchase of P,P&E



3,50035,347
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


366,231396,278377,873
125B
Animal Control - Other Direct


175,679199,725180,814
125C
Animal Control - Construction





125D
Animal Control - Purchase of P,P&E


33,02918,14013,437
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





127ATRANSPORTraffic Engineering - Salaries & Wages431,735462,45576,716408,666316,864355,116
127BTATIONTraffic Engineering - Other Direct284,2033,78813,72227,80822,397605,600
127C
Traffic Engineering - Construction





127D
Traffic Engineering - Purchase of P,P&E



10,94621,914
128A
Streets and Highways - Salaries & Wages1,131,147749,646965,320289,648685,200786,473
128B
Streets and Highways - Other Direct773,195876,777607,742535,823820,0571,478,546
128C
Streets and Highways - Construction





128D
Streets and Highways - Purchase of P,P&E1,463,5201,652,734595,5623,929,0685,535,346120,117
129A
Street Cleaning - Salaries & Wages32,59635,30435,49234,00032,56429,206
129B
Street Cleaning - Other Direct26,24214,19822,59420,98613,46912,963
129C
Street Cleaning - Construction





129D
Street Cleaning - Purchase of P,P&E




3,469
130A
Powell Bill - Salaries & Wages742,0871,442,8381,326,2631,528,572982,014842,332
130B
Powell Bill - Other Direct970,4251,286,465867,717412,557470,508619,629
130C
Powell Bill - Construction





130D
Powell Bill - Purchase of P,P&E133,881
91,462110,09932,15830,395
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





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 Direct32,50032,50032,50032,50032,50032,500
134C
Airport - Construction





134D
Airport - Purchase of P,P&E





135A
Transpor. All Other - Salaries & Wages561,977




135B
Transpor. All Other - Other Direct40,002




135C
Transpor. All Other - Construction





135D
Transpor. All Other - Purchase of P,P&E





136AENVIRONSolid Waste - Salaries & Wages820,592831,137881,567853,413877,557861,259
136BMENTALSolid Waste - Other Direct1,567,0061,509,3301,646,9691,522,3661,496,3361,428,646
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E227,005
356,313306,428194,984366,600
137A
Drainage & Watershed - Salaries & Wages





137B
Drainage & Watershed - Other Direct





137C
Drainage & Watershed - Construction





137D
Drainage & Watershed - Purchase of P,P&E





138A
Cemeteries - Salaries & Wages686,094676,124683,447694,777666,832637,744
138B
Cemeteries - Other Direct141,890122,974123,397123,431106,83797,668
138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E138,372
120,024123,002
128,016
139A
Environ. All Other - Salaries & Wages





139B
Environ. All Other - Other Direct15,12612,20013,568


139C
Environ. All Other - Construction





139D
Environ. All Other - Purchase of P,P&E





140AECONOMICPlanning & Zoning - Salaries & Wages885,535526,056538,426659,438621,893627,484
140B& PHYSICALPlanning & Zoning - Other Direct209,218181,986240,367113,328101,007143,207
140CDEVELOPPlanning & Zoning - Construction





140D
Planning & Zoning - Purchase of P,P&E
15,192
398,3227,40425,477
141A
Economic Development - Salaries & Wages





141B
Economic Development - Other Direct540,514




141C
Economic Development - Construction





141D
Economic Development - Purchase of P,P&E





142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct461,261469,047470,234414,066240,864501,087
142C
Community Development - Construction





142D
Community Development - Purchase of P,P&E





143A
Housing & Urban Renewal - Salaries & Wages




89,248
143B
Housing & Urban Renewal - Other Direct481,508470,714379,620280,217334,272443,411
143C
Housing & Urban Renewal - Construction





143D
Housing & Urban Renewal - Purchase of P,P&E


35,51450,63113,950
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





146AHUMANHealth - Salaries & Wages





146BSERVICESHealth - 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





153ACULTURE Recreation & Parks - Salaries & Wages3,510,1243,312,4353,502,5543,494,3813,245,8183,214,224
153BRECREATIONRecreation & Parks - Other Direct2,154,8672,235,6212,030,7662,123,4441,953,1431,877,921
153C
Recreation & Parks - Construction





153D
Recreation & Parks - Purchase of P,P&E51,554250,683341,563799,311299,971247,173
154A
Coliseum - Salaries & Wages

131,426130,422113,046117,377
154B
Coliseum - Other Direct

46,99459,98357,97274,198
154C
Coliseum - Construction





154D
Coliseum - Purchase of P,P&E




7,748
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 Direct108,963112,401
121,19396,738101,040
156C
Libraries - Construction





156D
Libraries - Purchase of P,P&E





157A
Cult. & Recr. All Other - Salaries & Wages





157B
Cult. & Recr. All Other - Other Direct


14,13011,7927,893
157C
Cult. & Recr. All Other - Construction





157D
Cult. & Recr. All Other - Purchase of P,P&E





158AUTILITYWater & Sewer - Salaries & Wages5,791,5885,470,9755,752,0525,615,7996,921,4606,226,394
158B
Water & Sewer - Other Direct 8,999,3538,351,3388,512,0398,650,3116,549,8156,344,889
158C
Water & Sewer - Construction




733,860
158D
Water & Sewer - Purchase of P,P&E4,771,0302,429,7511,271,5301,615,3363,081,2481,227,582
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 & Wages155,913324,724252,565136,935167,60586,410
161.1B
Storm Water - Other Direct158,12229,290115,16281,03212,81711,221
161.1C
Storm Water - Construction





161.1D
Storm Water - Purchase of P,P&E




9,276
161BDEBTWater & Sewer - Interest & Fees739,013977,5751,065,7911,157,2721,257,6981,346,826
161DSERVICEWater & Sewer - Principal2,043,9861,993,4501,994,1002,092,1962,132,3523,138,217
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 & Fees778,504705,857770,893838,078874,616753,937
166D
All Other - Principal2,841,2862,793,5512,748,8342,548,1602,688,1341,748,916
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated



468,809611,985
169B
Separation Allowance - Law Enforcement405,398318,047288,703257,507253,886265,514
170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement451,634302,318238,710238,710238,710236,697
172B
Fringe Benefits Other





173AINTERGOVMulti-Cnty Libr Dis,Cnty,Or Other - Recipient





173BEXPENDMulti-Cnty Libr Dis,Cnty,Or Other - Item #





173C
Multi-Cnty Libr Dis,Cnty,Or Other - Amount





174A
Gen Gov Activities Shared W/ Cnty - Recipient





174B
Gen Gov Activities Shared W/ Cnty - Item #





174C
Gen Gov Activities Shared W/ Cnty - Amount





175A
Highways (Payments to State) - Recipient





175B
Highways (Payments to State) - Item No.





175C
Highways (Payments to State) - Amount





176A
Other - Intergovt. Expenditures - Recipient





176B
Other - Intergovt. Expenditures - Item #





176C
Other - Intergovt. Expenditures - Amount





177A
Other - Intergovt. Expenditures - Recipient





177B
Other - Intergovt. Expenditures - Item #





177C
Other - Intergovt. Expenditures - Amount





178A
Other - Intergovt. Expenditures - Recipient





178B
Other - Intergovt. Expenditures - Item #





178C
Other - Intergovt. Expenditures - Amount





179.0
Current year's levy -- Excluding motor vehicles23,516,958.23,275,675.0022,540,588.0021,528,820.0020,350,137.0017,507,745.00
180.0
Current year's levy -- Motor vehicles (only)1,652,376.1,717,369.001,902,085.002,001,672.001,922,528.001,734,700.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh548,046.926,856.00698,384.00557,341.00441,585.00373,925.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles218,022240,855289,093306,396300,731206,893
183.0DATAPercentage of Taxes Collected - All Property %96.9695.3395.9696.3396.6796.98
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%97.6796.0296.9097.4197.8397.86
185.0
Percentage of Taxes Collected - Motor Vehicles %86.8185.9884.8084.6984.3688.07
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





189APART 7Cash On Hand & in Bank - Debt Service





189BCASH &Cash On Hand & in Bank - Construction Bond



5,815,228
189CINVESTCash On Hand & in Bank - All Other91,508,233101,508,46179,077,97487,266,14377,831,43456,739,098
190A PARTAppropriations Made During FY - B(1) - B(7)





190B 8Expenditures Made During FY - B(1) - B(7)





191.0
Investment in Property - B(1) - B(4)





192.0
Amount Expended During FY - B(5) and B(7)





193.0
Amount of Tax Revenues Taken Into Account





194APART 9Amount - Total Revenues100,090,20581,675,73479,752,34081,750,79386,011,19669,121,634
194BFISCALAmount - Subtract Refunding Bond Proceeds




83,655
194CSUMMARYAmount - Subtract Interfund Transfers In3,918,2195,425,6446,235,8574,672,5254,501,9942,910,782
194D
Amount - Net Revenues96,171,98676,250,09073,516,48377,078,26881,509,20266,127,197


Calculated amount96,171,98676,250,09073,516,48377,078,26881,509,20266,127,197


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures77,067,20172,219,13672,031,43174,298,68571,212,65962,266,767
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out3,918,2195,425,6446,235,8574,672,5254,501,9942,910,782
195D
Amount - Net Expenditures73,148,98266,793,49265,795,57469,626,16066,710,66559,355,985


Calculated amount73,148,98266,793,49265,795,57469,626,16066,710,66559,355,985


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water





401BWater /Number of residential accounts billed Sewer





402ASewer Amount processed and/or purchased in units Water





402BOperationsAmount processed and/or purchased in units Sewer





403A
Total amount billed in units - Water44,172,4883,889,214,4004,355,3173,906,745
403B
Total amount billed in units - Sewer33,886,2493,179,821,6933,560,9853,194,225
404A
Of the total in 403A above how many units were Residential W11,297,6671,978,754,3782,215,8981,987,674
404B
Of the total in 403B above how many units were Residential S



843,582
405A
Of the total in 403 above, how many units were Outside Muni W



163,970
405B
Of the total in 403 above, how many units were Outside Muni S





406A
Of the total in 405A above how many units were Residential W





406B
Of the total in 405B above how many units were Residential S





407A
Of the total in 403A, how many units were sold for redistribution





407B
Of the total in 403B how many unit were delivered in bulk10,018,29110,375,8629,109,36510,297,1428,622,564
408A
Dollars related to 403A above11,657,96111,987,12611,032,94010,981,49810,511,376
408B
Dollars related to 403B above





409A
Dollars related to 404A above





409B
Dollars related to 404B above





410A
Dollars related to 405A above





410B
Dollars related to 405B above





411A
Dollars related to 406A above





411B
Dollars related to 406B above





412A
Dollars related to 407A above





412B
Dollars related to 407B above





421A
Number of residential accounts billed - Water





421B
Number of residential accounts billed - Sewer





422A
Number of non-residential & bulk accounts billed - Water





422B
Number of non-residential & bulk accounts billed - Sewer222222
423A
Estimated percentage of accounts outside of municipal limits
































950.0
OfficialPeggy Reece

951.0
TitleFinance Officer

952.0
DateJanuary 3,201201/10/201102/18/201002/10/200901/28/200801/10/2006
953.0
ContactPeggy Reece

954.0
TitleFinance Officer

955.0
Phone336-222-5060




956.0
Fax





957.0
E-Mail:


















Go to top of page
Key Ratios and Operations Statistics of Water and Sewer Systems for



City of Burlington













201120102009200820072006








Population
50,47552,15650,92749,34347,69247,295
Population Group
No Electric 50,000 and AboveNo Electric 50,000 and AboveNo Electric 50,000 and AboveNo Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999
Total Operating Revenues
$022,514,54220,341,69821,492,78519,523,54119,491,890
Total Operating Revenues Per Capita
$0432399436409412
Group Weighted Average Revenues Per Capita0246224292284281
State Weighted Average Revenues Per Capita20273252255255249








% to Total Operating Revenues






Operating Expenses
0.00%78.78%90.17%87.83%93.92%86.11%
Group Weighted Average
#DIV/0!76.29%80.38%84.07%79.92%78.69%
State Weighted Average
92.57%83.23%87.16%84.09%80.04%79.35%








Operating Margin
0.00%21.22%9.83%12.17%6.08%13.89%
Group Weighted Average
#DIV/0!23.71%19.62%15.93%20.08%21.31%
State Weighted Average
7.43%16.77%12.84%15.91%19.96%20.65%








Operating Transfers In
0.00%1.17%2.36%10.99%0.12%0.01%
Group Weighted Average
#DIV/0!0.15%0.30%3.01%1.90%5.63%
State Weighted Average
11.39%1.58%1.20%1.31%1.10%1.56%








Operating Transfers Out
0.00%0.93%1.76%14.86%2.05%2.90%
Group Weighted Average
#DIV/0!0.64%1.01%5.87%4.30%9.15%
State Weighted Average
17.30%1.55%2.65%3.15%1.85%2.84%








Net Income before capital contributions
0.00%20.29%7.43%14.30%10.36%10.84%
Group Weighted Average
#DIV/0!14.35%-29.83%28.68%27.81%13.28%
State Weighted Average
212.96%15.81%-9.94%18.14%25.59%24.27%








Key Ratios and Cash Flow














Quick Ratio
6.786.758.004.133.825.20
Group Weighted Average
3.983.252.843.273.323.27
State Weighted Average
3.943.212.822.962.912.83








Days Sales in Receivables
8.044.647.752.351.245.5
Group Weighted Average
0.059.259.054.357.347.9
State Weighted Average
13.057.958.556.661.659.8








Days Cash on Hand
0.0692.3501.3484.2457.0456.7
Group Weighted Average
0.0937.9822.4556.3635.7535.4
State Weighted Average
-80.4613.4559.6588.2645.7570.9








Cash flow from Operations
$7,473,2738,879,7426,145,5258,931,1348,306,1107,482,069








Debt to Equity
0.000.130.150.170.200.23
Group Weighted Average
#DIV/0!0.810.730.410.450.46
State Weighted Average
0.310.590.540.540.550.55








Debt per Capita
0384432486545594
Group Weighted Average
01,2031,024568594607
State Weighted Average
34897784781761733








Capital Expenditures:
201120102009200820072006


$000000










2005200420032002



$7,959,1076,915,2146,151,7949,698,147









Capital Contributions: Excluded from income above
$162,6411,352,0893,744,8893,478,5133,721,422670,974
















Operating Statistics














Estimated population of the areas served Water00000NA
Estimated population of the areas served Sewer00000NA








Number of Gallons of Water Processed (000) omitted00000NA
Number of Gallons of Sewage Processed (000) omitted00000NA








Number of Gallons of Water Billed (000) omitted44,172,4883,889,214,4004,355,3173,906,745NA
Number of Gallons of Sewage Billed (000) omitted33,886,2493,179,821,6933,560,9853,194,225NA








Ratio of Water Billed to Water Processed




NA
Ratio of Sewage Billed to Sewage Processed




NA








Total Revenue from Water Sales10,018,29110,375,8629,109,36510,297,1428,622,564NA
Total Revenue from Sewage Sales11,657,96111,987,12611,032,94010,981,49810,511,376NA








Water Revenue per 1000 gallons of Sales





NA
Sewage Revenue per 1000 gallons of Sales





NA








Group Average Sales per thousand Gallons Water$0.00019$0.00003$19.98811$8,202.96943$14,778.61260NA
Group Average Sales per thousand Gallons Sewage$0.00021$0.01843$20.68930$7,248.67586$17,123.03994NA








State Average Sales per thousand Gallons Water$0.00342$25.16691$28.47236$12,972.02948$5,350.70834NA
State Average Sales per thousand Gallons Sewage$0.00223$48.57325$47.83284$11,816.81710$3,994.76021NA








Residential Water Sales per thousand Gallons$0.000000.000000.000000.000000.00000NA
Residential Sewage Sales per thousand Gallons$0.000000.000000.000000.000000.00000NA








Water Sales per thousand Gallons outside Municipal Limits



0.00000NA
Sewage Sales per thousand Gallons outside Municipal Limits



0.00000NA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.000000.000000.00000NA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.000000.000000.00000NA




Financial Graphs and Comparisons


Go to top of page
Analysis of Available Fund Balance:  General Fund

20072008200920102011
Unit's FBA %57.70%57.63%56.32%58.12%0.00%
Group average FBA %40.44%43.40%24.26%25.19%28.78%
State average Electric/Non Electric Group FBA %37.39%36.66%37.89%38.71%38.21%
State average FBA %36.54%36.35%40.44%37.47%38.21%






Municipal Population Group: No Electric 50,000 and Above

Go to top of page
Analysis of Property Tax

20072008200920102011
Municipality96.67%96.33%95.96%95.33%96.96%
Pop. Group97.23%97.39%98.18%98.16%98.26%
Statewide97.58%97.56%97.34%97.36%97.59%






Municipal Population Group: No Electric 50,000 and Above






Go to top of page
Analysis of General Obligation Debt

20072008200920102011
Municipality6305614964380
Pop. Group243247165139#N/A
Statewide478456455449#N/A






Municipal Population Group: 50,000 to 99,999






Go to top of page
Analysis of Revenue

20072008200920102011
Property Tax$460464469474512
Utility449487417469479
Sales Tax190189173151177
Sales & Services8082797472
Intergovernmental157166147157157
Debt Proceeds2079157431
Other Miscellaneous1661651447477
Total$1,7091,5621,4441,4061,905

Go to top of page
Analysis of Revenue for Fiscal 2011











2011
2011
CategoryRevenue
Per Capita
Property Tax$25,847,714
$512
Water/Sewer667,256
13
Electric23,501,855
466
Other Utilities0
0
Sales Tax8,954,938
177
Sales & Services3,651,882
72
Intergovernment7,937,383
157
Debt Proceeds21,747,508
431
Miscellaneous3,863,450
77
Total$96,171,986
$1,905





Municipal Population Group: No Electric 50,000 and Above





Go to top of page
Analysis of Expenditures by Function for Fiscal 2011











2011
2011
CategoryExpenditures
Per Capita
General Government$8,069,629
$159
Water/Sewer0
0
Electric19,561,971
388
Other Utilities314,035
6
Debt Service6,402,789
127
Transportation6,623,510
131
Public Safety20,177,419
400
Other11,999,629
238
Total$73,148,982
$1,449





Municipal Population Group: No Electric 50,000 and Above





Go to top of page
Analysis of Expenditures by Object for Fiscal 2011






2011
2011
CategoryExpenditures
Per Capita
Salaries & Wages$36,212,663
$717
Water/Sewer Capital0
0
Electric Capital4,771,030
95
Other Capital3,046,585
60
Other Operating29,118,704
577
Total$73,148,982
$1,449





Municipal Population Group: No Electric 50,000 and Above






Last Updated 1/31/2012 4:02:41 PM