| Vance County |
|
|
|
|
|
|
County Revenues and Expenditures Financial Profile Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $21,854,661 | 20,127,477 | 19,714,009 | 19,556,506 | 18,757,475 | 18,718,332 |
|
| Other Taxes | 344,646 | 434,027 | 563,249 | 544,746 | 553,388 | 562,661 |
|
| Sales Tax | 8,573,411 | 9,870,886 | 10,019,957 | 8,984,179 | 8,734,508 | 8,260,550 |
|
| Sales & Services | 4,110,518 | 4,704,903 | 4,200,750 | 4,159,079 | 3,837,715 | 3,521,100 |
|
| Intergovernmental | 11,915,340 | 11,727,174 | 10,268,329 | 9,813,077 | 9,522,078 | 9,778,673 |
|
| Debt Proceeds | 15,473,618 | 315,191 | 405,320 | 2,326,606 | 361,347 | 4,298,075 |
|
| Other Miscellaneous | 1,157,562 | 1,836,408 | 1,916,046 | 1,626,632 | 1,426,807 | 1,502,424 |
|
| Total | $63,429,756 | 49,016,066 | 47,087,660 | 47,010,825 | 43,193,318 | 46,641,815 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Education | $12,168,974 | 11,832,921 | 10,830,889 | 10,753,300 | 9,808,340 | 13,456,391 |
|
| Debt Service | 2,587,589 | 2,682,915 | 2,712,323 | 2,691,775 | 2,881,731 | 2,887,193 |
|
| Human Services | 13,174,835 | 14,758,513 | 14,300,344 | 13,740,303 | 12,963,886 | 12,476,597 |
|
| General Government | 3,371,011 | 3,371,053 | 3,308,361 | 2,804,115 | 2,432,468 | 2,204,792 |
|
| Public Safety | 11,902,928 | 10,712,624 | 9,346,521 | 8,471,622 | 8,237,905 | 8,123,337 |
|
| Other | 5,123,246 | 4,480,501 | 5,110,319 | 5,721,803 | 5,462,834 | 4,723,619 |
|
| Total | $48,328,583 | 47,838,527 | 45,608,757 | 44,182,918 | 41,787,164 | 43,871,929 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $15,684,160 | 13,754,046 | 12,065,786 | 11,230,307 | 11,056,037 | 10,138,502 |
|
| Capital Outlay | 1,383,191 | 432,829 | 237,752 | 280,688 | 373,285 | 395,075 |
|
| Other Operating | 15,336,801 | 16,218,643 | 16,747,275 | 16,793,333 | 16,278,115 | 16,333,405 |
|
| Public School Capital | 2,820,247 | 2,029,020 | 1,043,760 | 1,749,254 | 669,962 | 4,805,376 |
|
| Public School Current | 8,380,000 | 8,872,433 | 8,863,934 | 8,192,460 | 8,365,082 | 7,922,728 |
|
| Other | 4,724,184 | 6,531,556 | 6,650,250 | 5,936,876 | 5,044,683 | 4,276,843 |
|
| Total | $48,328,583 | 47,838,527 | 45,608,757 | 44,182,918 | 41,787,164 | 43,871,929 |
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $502 | 463 | 448 | 450 | 427 | 427 |
|
| Other Taxes | 8 | 10 | 13 | 12 | 13 | 13 |
|
| Sales Tax | 197 | 226 | 228 | 206 | 199 | 188 |
|
| Sales & Services | 94 | 108 | 96 | 95 | 88 | 80 |
|
| Intergovernmental | 274 | 269 | 234 | 225 | 217 | 223 |
|
| Debt Proceeds | 356 | 7 | 9 | 53 | 8 | 98 |
|
| Other Miscellaneous | 27 | 42 | 44 | 37 | 33 | 34 |
|
| Total | $1,458 | 1,125 | 1,072 | 1,078 | 985 | 1,063 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Education | $280 | 271 | 246 | 247 | 223 | 307 |
|
| Debt Service | 59 | 62 | 62 | 62 | 66 | 66 |
|
| Human Services | 303 | 339 | 326 | 315 | 296 | 284 |
|
| General Government | 77 | 77 | 75 | 64 | 55 | 50 |
|
| Public Safety | 274 | 246 | 213 | 194 | 188 | 185 |
|
| Other | 118 | 103 | 116 | 131 | 125 | 108 |
|
| Total | $1,111 | 1,098 | 1,038 | 1,013 | 953 | 1,000 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $361 | 316 | 275 | 257 | 252 | 231 |
|
| Capital Outlay | 32 | 10 | 5 | 6 | 9 | 9 |
|
| Other Operating | 351 | 371 | 381 | 386 | 371 | 371 |
|
| Public School Capital | 65 | 47 | 24 | 40 | 15 | 110 |
|
| Public School Current | 193 | 204 | 202 | 188 | 191 | 181 |
|
| Other | 109 | 150 | 151 | 136 | 115 | 98 |
|
| Total | $1,111 | 1,098 | 1,038 | 1,013 | 953 | 1,000 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Taxes | $525 | $530 | $528 | $504 | $468 | $453 |
|
| Other Taxes | 54 | 60 | 62 | 67 | 61 | 54 |
|
| Sales Tax | 184 | 225 | 233 | 216 | 205 | 192 |
|
| Sales & Services | 164 | 192 | 185 | 182 | 170 | 155 |
|
| Intergovernmental | 221 | 225 | 222 | 230 | 211 | 210 |
|
| Debt Proceeds | 90 | 117 | 116 | 215 | 75 | 106 |
|
| Other Miscellaneous | 49 | 66 | 78 | 73 | 54 | 50 |
|
| Total | $1,287 | $1,415 | $1,424 | $1,487 | $1,244 | $1,220 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Education | $337 | $321 | $332 | $316 | $284 | $276 |
|
| Debt Service | 124 | 118 | 104 | 104 | 91 | 94 |
|
| Human Services | 284 | 335 | 340 | 336 | 316 | 295 |
|
| General Government | 137 | 139 | 136 | 127 | 115 | 111 |
|
| Public Safety | 282 | 268 | 257 | 232 | 211 | 188 |
|
| Other | 221 | 242 | 236 | 213 | 200 | 179 |
|
| Total | $1,385 | $1,423 | $1,405 | $1,328 | $1,217 | $1,143 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $340 | $351 | $325 | $307 | $284 | $268 |
|
| Capital Outlay | 146 | 150 | 143 | 112 | 110 | 69 |
|
| Other Operating | 497 | 510 | 516 | 506 | 460 | 457 |
|
| Public School Capital | 107 | 93 | 116 | 112 | 91 | 89 |
|
| Public School Current | 201 | 202 | 196 | 185 | 177 | 171 |
|
| Other | 94 | 117 | 109 | 106 | 95 | 89 |
|
| Total | $1,385 | $1,423 | $1,405 | $1,328 | $1,217 | $1,143 |
|
|
|
|
|
|
|
|
|
|
| Number of Reporting (AFIR) Counties in Group | 20 | 21 | 23 | 23 | 23 | 24 |
|
| Average Population of Group | 37,103 | 36,932 | 37,494 | 37,026 | 36,587 | 36,677 |
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
| General Fund revenues | $43,516,540 | 44,333,046 | 43,450,601 | 40,830,763 | 39,535,697 | 38,868,254 |
| General Fund expenditures | 42,767,463 | 43,465,575 | 42,032,787 | 39,449,801 | 38,498,761 | 39,632,915 |
| Operating transfers in | 2,992,558 | 2,915,441 | 3,097,803 | 3,175,607 | 3,301,774 | 3,287,443 |
| Operating transfers out | 3,387,670 | 3,618,897 | 3,223,752 | 3,338,186 | 2,743,123 | 2,687,247 |
| Proceeds from capital leases and installment purchases | 473,618 | 315,191 | 405,320 | 326,606 | 361,347 | 395,075 |
| Other items | 38,235 | 33,943 | 19,120 | 19,065 | 23,023 | 2,450,079 |
| Excess of revenues and other sources over (under) expenditures and other uses | $865,818 | 513,149 | 1,716,305 | 1,564,054 | 1,979,957 | 2,680,689 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $12,618,133 | 11,979,815 | 11,996,614 | 10,351,078 | 9,270,156 | 7,662,430 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 27.62% | 25.61% | 26.75% | 24.38% | 22.68% | 18.28% |
|
| Group weighted average FBA % | 23.94% | 22.65% | 27.66% | 27.36% | 27.62% | 26.21% |
|
| State weighted average FBA % | 20.62% | 20.15% | 23.53% | 24.18% | 24.31% | 23.51% |
|
| Number of Reporting Counties in Group (Audit) | 18 | 22 | 23 | 23 | 23 | 24 |
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Solid Waste |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | ($115,447) | ($118,210) | ($97,181) | ($27,452) | ($19,574) | $221,559 |
|
| Net income | (8,100) | (30,190) | (75,357) | (23,947) | (242,104) | (109,919) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 43,502 | 43,583 | 43,920 | 43,624 | 43,829 | 43,860 |
|
| Population Group | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 |
|
| Cash & Investments at June 30th | 32,089,842 | 15,445,744 | 14,341,687 | 12,571,901 | 10,569,963 | 9,663,235 |
|
| Investment Earnings | 204,540 | 613,980 | 776,145 | 570,011 | 263,448 | 77,720 |
|
| Tax Rate Equivalent | 0.0076 | 0.0286 | 0.0367 | 0.0271 | 0.0129 | 0.0038 |
|
| Tax Rate Equivalent Group weighted average | 0.0097 | 0.0247 | 0.0301 | 0.0235 | 0.0141 | 0.0061 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0135 | 0.0283 | 0.0350 | 0.0245 | 0.0146 | 0.0067 |
|
| Latest year of Revaluation | #N/A | 2000 | 2000 | 2000 | 2000 | 2000 |
|
| January 1, Prior Year Assessed Valuation | 2,696,234,035 | 2,143,303,321 | 2,115,711,781 | 2,102,913,714 | 2,049,194,242 | 2,062,650,505 |
|
| Tax Rate | 0.7980 | 0.9200 | 0.9200 | 0.9200 | 0.9000 | 0.9000 |
|
| Tax Rate Group weighted average | 0.4666 | 0.4852 | 0.5025 | 0.5209 | 0.5748 | 0.5882 |
|
| Tax Rate State Wide | 0.6076 | 0.6271 | 0.6489 | 0.6504 | 0.6460 | 0.6494 |
|
| Assessment -to-Sales Ratio | 100.00 | 100.00 | 80.00 | 77.78 | 76.43 | 82.42 |
|
| Assessment -to-Sales Ratio Group Average | 88.12 | 87.54 | 85.35 | 87.96 | 80.62 | 83.04 |
|
| Assessment -to-Sales Ratio Statewide | 89.75 | 89.17 | 87.65 | 91.33 | 91.52 | 91.40 |
|
| Assessed Valuation adjusted for Assessed to Sales Ratio | 2,696,234,035 | 2,143,303,321 | 2,644,639,726 | 2,703,668,956 | 2,681,138,613 | 2,502,609,203 |
|
| Tax Rate Adjusted | 0.7980 | 0.9200 | 0.7360 | 0.7156 | 0.6879 | 0.7418 |
|
| Tax Rate Adjusted Group weighted average | 0.4112 | 0.4248 | 0.4289 | 0.4582 | 0.4634 | 0.4885 |
|
| Tax Rate Adjusted Statewide | 0.5453 | 0.5592 | 0.5687 | 0.5941 | 0.5912 | 0.5936 |
|
| Percent Collected | 93.33 | 93.27 | 93.40 | 92.90 | 93.03 | 92.05 |
|
| Percent Collected Group weighted average | 96.05 | 96.23 | 96.48 | 96.09 | 95.87 | 95.50 |
|
| Percent Collected Statewide weighted average | 97.18 | 97.38 | 97.45 | 96.63 | 97.04 | 96.70 |
|
| Percent Collected Excluding Motor Vehicles | 93.33 | 93.30 | 93.43 | 92.92 | 94.18 | 93.05 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 96.84 | 97.19 | 97.55 | 97.24 | 96.99 | 96.72 |
|
| Percent Collected Excluding Motor Vehicles Statewide | 97.97 | 98.37 | 98.38 | 97.63 | 98.01 | 97.78 |
|
| Percent Collected Motor Vehicles Only | 93.39 | 93.09 | 93.15 | 92.78 | 85.24 | 85.29 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.79 | 85.37 | 84.90 | 85.01 | 85.08 | 84.24 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.88 | 87.19 | 88.42 | 87.23 | 87.67 | 86.69 |
|
| Tax Uncollected | 1,442,696 | 1,332,674 | 1,288,471 | 1,379,588 | 1,288,089 |
|
|
| Tax Rate Equivalent | 0.0535 | 0.0622 | 0.0609 | 0.0656 | 0.0629 | 0.0000 |
|
|
|
|
|
|
|
|
|
| Debt Information | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
| Population Group | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 | 25,000 - 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A3 | A3 | A3 | A3 | A3 | A3 |
|
| S & P | A | A | A | A | A | A |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entire County is pledged to satisfy the obligation. The figure does not include General Obligations of sub-divisions such as water districts even though such obligations may appear on the County's financial statements. |
|
|
| Enterprise | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government | 6,540,000 | 7,975,000 | 9,430,000 | 10,900,000 | 12,390,000 | 13,900,000 |
|
| Total | 6,540,000 | 7,975,000 | 9,430,000 | 10,900,000 | 12,390,000 | 13,900,000 |
|
| Total Per Capita | 150 | 183 | 215 | 250 | 283 | 317 |
|
| Total Per Capita for the Population Group | 161 | 207 | 270 | 255 | 239 | 254 |
|
| Total Per Capita Statewide | 1,234 | 803 | 796 | 717 | 704 | 685 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.2426% | 0.3721% | 0.3566% | 0.4032% | 0.4621% | 0.5554% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.1400% | 0.1600% | 0.2200% | 0.2400% | 0.2400% | 0.2800% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 1.1300% | 0.7500% | 0.8000% | 0.7900% | 0.8200% | 0.8400% |
|
| Total Authorized but not Issued Including Enterprise Debt | 27,000,000 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations* |
|
|
|
|
|
|
|
| --Enterprise* | $0 | 0 | 0 | 0 | 0 | 0 |
|
| --General Government* | 19,104,072 | 4,487,589 | 4,871,106 | 5,298,168 | 3,705,686 | 4,106,352 |
|
| Total* | 19,104,072 | 4,487,589 | 4,871,106 | 5,298,168 | 3,705,686 | 4,106,352 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Debt Listed Above* | $19,104,072 | 4,487,589 | 4,871,106 | 5,298,168 | 3,705,686 | 4,106,352 |
|
|
|
|
|
|
|
|
County School Report Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Sources of County Funding for Public School Capital Outlays: |
|
|
|
|
|
|
| Restricted portions of local option sales taxes: |
|
|
|
|
|
|
|
| Article 40 (30% restricted) | 620,703 | 688,818 | 685,583 | 614,275 | 518,602 | 518,602 |
|
| Article 42 (60% restricted) | 1,229,846 | 1,367,937 | 1,361,099 | 1,221,054 | 1,027,073 | 1,027,073 |
|
| Interest on restricted sales taxes | 19,746 |
|
|
|
|
|
| Withdrawals from the State Public School Building Capital Fund | 292,939 | 425,000 | 425,000 | 415,000 | 400,000 | 400,000 |
| Grants from Public School Building Bond Fund |
|
|
|
| 1,391,749 | 1,391,749 |
| Net proceeds from public school debt financing: |
|
|
|
|
|
|
|
| General obligation bonds |
|
|
| 4,000,000 |
|
|
|
| Installment purchase contracts | 13,000,000 |
|
|
| 3,013,627 | 3,013,627 |
|
| Interest on public school debt proceeds | 3,369 |
|
|
|
|
|
| Unrestricted sources |
|
|
|
|
|
|
| Portion of NC Lottery Proceds for Construction and Debt Service on Debt Issued After January 1, 2003 | 931,154 |
|
|
|
|
|
|
| Total Sources | 16,097,757 | 2,481,755 | 2,471,682 | 6,250,329 | 6,351,051 | 6,351,051 |
|
|
|
|
|
|
|
|
|
| Deduct: Uses of County Funding for Public School Capital Outlays: |
|
|
|
|
|
|
| Funded by Article 40 restricted local option sales taxes: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 620,703 | 688,818 | 685,583 | 614,275 | 518,602 | 518,602 |
|
| Public school capital outlay |
|
|
|
|
|
|
| Funded by Article 42 restricted local option sales taxes: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) | 1,229,846 | 1,367,937 | 1,361,099 | 1,221,054 | 1,027,073 | 1,027,073 |
|
| Public school capital outlay |
|
|
|
|
|
|
| Funded by Public School Building Capital Fund: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) |
|
|
|
|
|
|
|
| Public school capital outlay | 292,939 | 425,000 | 425,000 | 415,000 | 400,000 | 400,000 |
| Funded by Public School Building Bond Fund: |
|
|
|
|
|
|
|
| Public school capital outlay |
|
|
|
| 1,391,749 | 1,391,749 |
| Funded by other sources: |
|
|
|
|
|
|
|
| Public school debt service (principal and interest) |
|
|
|
|
|
|
|
| Public school capital outlay: |
|
|
|
|
|
|
|
| From Capital Projects Funds | 425,000 |
|
|
|
|
|
|
| From General Fund and all other funds | 2,102,308 | 1,604,020 | 618,760 | 1,334,254 | 3,013,627 | 3,013,627 |
|
| Fair market value of assets donated to public school county |
|
|
|
|
|
|
|
| Total Uses | 4,670,796 | 4,085,775 | 3,090,442 | 3,584,583 | 6,351,051 | 6,351,051 |
|
|
|
|
|
|
|
|
|
| Sources of county funding over (under) uses of county funding | 11,426,961 | -1,604,020 | -618,760 | 2,665,746 |
|
|
|
|
|
|
|
|
|
|
|
| Add: Beginning Balance, July 1, Prior Year |
|
|
|
|
|
|
| Unexpended restricted portions of local option sales taxes |
|
|
|
| -455,971 | -455,971 |
| Unexpended proceeds from other sources restricted |
|
|
|
|
|
|
|
| for public school capital outlay | 503,589 | 2,107,609 | 2,726,369 | 60,623 | 516,894 | 516,894 |
|
|
|
|
|
|
|
|
|
| Equals: Ending Balance, June 30, Current Year |
|
|
|
|
|
|
| Total ending balance | 11,930,550 | 503,589 | 2,107,609 | 2,726,369 | 60,923 | 60,923 |
| Total ending balance comprised of: |
|
|
|
|
|
|
|
| Unexpended restricted portions of local option sales taxes | 19,746 |
|
|
| -455,971 | -455,971 |
|
| Unexpended proceeds from other sources restricted |
|
|
|
|
|
|
|
| for public school capital outlay | 11,910,804 | 503,589 | 2,107,609 | 2,726,369 | 516,894 | 516,894 |
|
|
|
|
|
|
|
|
|
| Additional Information: |
|
|
|
|
|
|
| Average daily membership |
| 7,966 | 8,166 | 8,331 | 8,315 | 8,314 |
| Adjusted unit-wide tax rate | 0.7980 | 0.9200 | 0.7360 | 0.7156 | 0.6879 | 0.7418 |
| Weighted average adjusted unit-wide tax rate for population group | 0.4112 | 0.4248 | 0.4289 | 0.4582 | 0.4634 | 0.4885 |
| Assessed valuation per student |
| 269,056 | 259,088 | 252,420 | 246,445 | 248,094 |
| School bonds authorized and Unissued as of 3/31 of the following year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 |
|
| Population at July 1st of the Previous Year | 43,502 | 43,583 | 43,920 | 43,624 | 43,829 | 43,860 |
| 1A | Non GASB34 | General Fund Assets |
|
|
|
|
|
|
| 1B | FISCAL | General Fund Liabilities |
|
|
|
|
|
|
| 2A | SUMMARY | Debt Service Fund Assets |
|
|
|
|
|
|
| 2B |
| Debt Service Fund Liabilities |
|
|
|
|
|
|
| 3A |
| Enterprise Fund Assets |
|
|
|
|
|
|
| 3B |
| Enterprise Fund Liabilities |
|
|
|
|
|
|
| 4A |
| Internal Service Fund Assets |
|
|
|
|
|
|
| 4B |
| Internal Service Fund Liabilities |
|
|
|
|
|
|
| 5A |
| Special Revenue Fund Assets |
|
|
|
|
|
|
| 5B |
| Special Revenue Fund Liabilities |
|
|
|
|
|
|
| 6A |
| Trust & Agency Fund Assets |
|
|
|
|
|
|
| 6B |
| Trust & Agency Fund Liabilities |
|
|
|
|
|
|
| 7A |
| Capital Project Fund Assets |
|
|
|
|
|
|
| 7B |
| Capital Project Fund Liabilities |
|
|
|
|
|
|
| 8A |
| General Fixed Assets - Assets |
|
|
|
|
|
|
| 9B |
| General Long-Term Liabilities |
|
|
|
|
|
|
| 1.5A | GASB34 | Governmental Activities Assets | 55,206,022 | 36,673,037 | 36,444,933 | 35,168,765 | 32,959,160 | 32,416,691 |
| 1.5B | FISCAL | Governmental Activities Liabilities | 30,520,269 | 14,546,765 | 16,291,591 | 17,189,754 | 17,185,146 | 19,111,609 |
| 3.5A | SUMMARY | Business Type Activities Assets | 981,454 | 759,021 | 904,028 | 924,583 | 871,569 | 1,117,185 |
| 3.5B |
| Business Type Activities Liabilties | 1,162,612 | 932,259 | 1,047,076 | 992,274 | 915,313 | 918,825 |
| 6.5A |
| Fiduciary Funds Assets | 224,014 | 190,801 | 141,913 | 106,667 | 54,294 | 54,294 |
| 6.5B |
| Fiduciary Funds Liabilties | 68,452 | 68,163 | 68,163 | 70,832 | 54,294 | 54,294 |
| 10 | PART 2 | Current Collections Of Unit Wide Levy | 20,024,622 | 18,426,366 | 18,144,585 | 17,969,671 | 17,086,583 | 16,983,925 |
| 11 | TAX | Current Collections of Special Tax District |
|
|
|
|
|
|
| 12 | REVENUES | Prior Years' Levy Collections | 1,512,362 | 1,372,286 | 1,284,654 | 1,291,366 | 1,375,863 | 1,473,471 |
| 13 |
| Penalties and Interest | 317,677 | 328,825 | 284,770 | 295,469 | 295,029 | 260,936 |
| 14 |
| Collections of Tax Previously Written off |
|
|
|
|
|
|
| 15 |
| Animal Tax |
|
|
|
|
|
|
| 16 |
| Deed Stamp Excise Tax |
|
|
|
|
|
|
| 17 |
| Real Property Transfer Tax | 77,357 | 104,038 | 101,667 | 119,013 | 105,707 | 116,222 |
| 18 |
| Scrap Tire Disposal Tax | 47,334 |
|
|
|
|
|
| 18.1 |
| Solid Waste Disposal Tax | 9,627 |
|
|
|
|
|
| 19 |
| 1% Local Government Option Sales Tax | 3,406,033 | 3,534,124 | 3,673,001 | 3,279,229 | 3,540,995 | 3,329,777 |
| 20 |
| 1/2% Local Government Option Sales Tax (40) | 2,069,010 | 2,296,060 | 2,285,276 | 2,047,583 | 1,815,478 | 1,728,674 |
| 21 |
| 1/2% Local Government Option Sales Tax (42) | 2,049,743 | 2,279,895 | 2,268,499 | 2,035,090 | 1,802,720 | 1,711,788 |
| 21.1 |
| 1/2% Local Government Option Sales Tax (44) | 1,048,625 | 1,760,807 | 1,793,181 | 1,622,277 | 1,575,315 | 1,490,311 |
| 22 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 23 |
| Prepared Food Tax |
|
|
|
|
|
|
| 24 |
| 911 Charges |
| 123,620 | 248,591 | 252,651 | 262,411 | 272,551 |
| 25 |
| Gross Receipts Tax on Short Term Leased Vehicles | 18,692 | 22,646 | 24,760 | 18,636 | 25,300 | 29,661 |
| 26 |
| White Goods Disposal Tax | 14,421 | 17,564 | 18,332 | 12,925 | 17,060 | 16,490 |
| 27 |
| Privilege Licenses | 7,447 | 7,331 | 8,570 | 8,191 | 8,259 | 7,334 |
| 28 |
| Other Licenses | 169,768 | 158,828 | 161,329 | 133,330 | 134,651 | 120,403 |
| 29 |
| Payments in Lieu of Taxes - US Forest Serv |
|
|
|
|
|
|
| 30 | FEDERAL | Payments in Lieu of Taxes - TVA |
|
|
|
|
|
|
| 31 | INTERGOV | Payments in Lieu of Taxes - Other | 70,669 |
|
|
|
|
|
| 32 | REVENUES | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 33 |
| General Government |
|
|
|
|
|
|
| 34 |
| Public Safety | 314,103 | 9,806 | 3,338 |
|
| 20,271 |
| 35 |
| Transportation - Streets |
|
|
|
|
|
|
| 36 |
| Transportation - Mass Transit |
|
|
|
|
|
|
| 36 |
| Fed intergov airports |
|
|
|
|
|
|
| 37 |
| Transportation - Other Transportation |
|
|
|
|
|
|
| 38 |
| Environmental Protection |
|
|
|
|
|
|
| 39 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 39.1 |
| Fed intergov sewers |
|
|
|
|
|
|
| 40 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 41 |
| Human Services: Health |
|
|
|
|
|
|
| 42 |
| Human Services: Mental Health |
|
|
|
|
|
|
| 43 |
| Human Services: Hospitals |
|
|
|
|
|
|
| 44 |
| Human Services: Social Services | 512,326 | 358,297 | 355,656 | 300,318 | 306,098 | 338,010 |
| 45 |
| Human Services: All Other |
|
|
|
|
|
|
| 46 |
| Culture and Recreation |
|
|
|
|
|
|
| 46.5 | STATE | NC Education Lottery Proceeds | 931,154 | 1,238,302 | 283,937 |
|
|
|
| 47 | INTERGOV | Payments in Lieu of Taxes - State |
| 31,544 | 31,968 | 63,567 | 33,317 | 29,990 |
| 48 | REVENUES | Controlled Substance Tax |
|
|
|
|
|
|
| 49 |
| Intangibles Tax Reimbursement |
|
|
|
|
|
|
| 49.1 |
| Transitional Hold Harmless Revenues | -66,912 | 34,761 |
|
|
|
|
| 50 |
| Wireless Enhanced 911 Service Charges | 397,969 | 274,413 | 169,183 | 119,036 | 110,348 | 102,026 |
| 51 |
| Beer and Wine Tax | 121,099 | 125,124 | 121,751 | 119,593 | 119,802 | 117,508 |
| 52 |
| Court Costs - Facilities, Jail and Arrest Fees | 151,531 | 213,454 | 192,222 | 237,802 | 227,107 | 334,858 |
| 53 |
| Public School Building Capital Fund | 292,939 | 127,990 | 125,000 | 125,000 | 127,645 | 309,230 |
| 54 |
| Public School building bond fund |
| 741,109 | 398,747 | 205,460 | 515,082 | 152,728 |
| 55 |
| Food Stamp Purchases Tax Reimbursement |
|
|
|
|
|
|
| 56 |
| Inventories Tax Reimbursement |
|
|
|
|
|
|
| 57 |
| Senior Citizens Exemption - 50% |
|
|
|
|
|
|
| 58 |
| General Government |
|
|
|
|
|
|
| 59 |
| Public Safety | 387,102 | 315,134 | 291,398 | 298,362 | 257,199 | 310,630 |
| 60 |
| Transportation |
|
|
|
|
|
|
| 61 |
| Environmental Protection |
|
|
|
|
|
|
| 62 |
| Econ. & Phys. Dev. - Housing/Community Dev | 231,093 | 80,000 | 153,431 | 907,615 | 682,994 | 468,543 |
| 62.1 |
| State intergov - sewers |
|
|
|
|
|
|
| 63 |
| Econ. & Phys. Dev. - All Other | 6,000 | 6,000 | 6,000 | 6,000 | 91,918 | 734,663 |
| 64 |
| Human Services: Health |
|
|
|
|
|
|
| 65 |
| Human Services: Mental Health |
|
|
|
|
|
|
| 66 |
| Human Services: Hospitals |
|
|
|
|
|
|
| 67 |
| Human Services: Social Services | 6,934,800 | 7,257,532 | 7,330,901 | 6,662,797 | 5,574,339 | 5,638,463 |
| 68 |
| Human Services: All Other | 238,855 |
|
|
| 726,589 | 489,168 |
| 69 |
| Culture and Recreation |
|
|
|
|
|
|
| 70 | LOCAL | Other State Intergov. | 38,559 |
|
|
|
|
|
| 71 | INTERGOV | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 72 | REVENUES | General Government | 860,426 | 678,070 | 583,955 | 534,248 | 515,472 | 499,325 |
| 73 |
| Public Safety | 374,633 |
|
|
|
|
|
| 74 |
| Transportation |
|
|
|
|
|
|
| 75 |
| Environmental Protection |
|
|
|
|
|
|
| 76 |
| Economic And Physical Development |
|
|
|
|
|
|
| 77 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 78 |
| Human Services: Social Services | 31,813 | 235,638 | 220,842 | 233,279 | 234,168 | 233,260 |
| 79 |
| Human Services: All Other | 87,181 |
|
|
|
|
|
| 80 | PERMITS | Culture And Recreation |
|
|
|
|
|
|
| 81 | & FEES | Building Permits |
|
|
|
|
|
|
| 82 |
| Register of Deeds | 172,109 | 205,251 | 225,571 | 216,774 | 278,143 | 306,085 |
| 83 |
| Inspection Fees | 264,847 | 260,995 | 272,635 | 289,305 | 284,240 | 383,882 |
| 84 |
| Concealed Handgun Permits | 17,957 |
|
|
|
|
|
| 85 |
| Other Permits | 18,724 | 23,619 | 28,284 | 26,092 | 25,626 | 39,342 |
| 86 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 87 | SERVICES | Rents and Royalties | 110,370 |
|
|
|
|
|
| 88 |
| Airport |
|
|
|
|
|
|
| 89 |
| Fire Protection Charges | 464,623 | 415,207 | 405,592 | 402,201 | 387,473 | 375,879 |
| 90 |
| Solid Waste | 1,936,364 | 1,874,132 | 1,748,300 | 1,714,056 | 1,470,351 | 1,464,120 |
| 91 |
| Ambulance and Rescue Squad Charges | 1,570,641 | 1,678,329 | 1,288,209 | 1,334,729 | 1,410,142 | 1,072,052 |
| 92 |
| Cemeteries |
|
|
|
|
|
|
| 93 |
| Recreation Service Revenues |
|
|
|
|
|
|
| 94 |
| Library Service Revenues |
|
|
|
|
|
|
| 95 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 96 |
| Client and Third Party Payments - Health |
|
|
|
|
|
|
| 97 |
| Client and Third Party Payments - Ment Hlth |
|
|
|
|
|
|
| 98 |
| Client and Third Party Payments - Soc Serv |
|
|
|
|
|
|
| 99 |
| Client and Third Party Payments - Cty Home |
|
|
|
|
|
|
| 100 | UTILITY | Mass Transit - County Operated |
|
|
|
|
|
|
| 101 | MISC. | Other Sales and Services | 28,520 | 737,235 | 758,649 | 708,093 | 569,749 | 609,049 |
| 102 | REVENUES | Water and Sewer Charges |
|
|
|
|
|
|
| 103 |
| Investment Earnings - Bond Proceeds |
| 5,336 |
|
|
|
|
| 104 |
| Investment Earnings - All Other Funds | 204,540 | 613,980 | 776,145 | 570,011 | 263,448 | 77,720 |
| 105 |
| Special Assessments |
| 19,540 | 44,202 | 29,951 |
| 257,358 |
| 106 |
| Private Contributions and Other Donations |
|
|
|
|
|
|
| 107 |
| Sales of Materials and Fixed Assets | 38,235 | 33,943 | 19,120 | 19,065 | 23,023 | 79 |
| 108 |
| Sale of Real Property |
|
|
|
|
|
|
| 109 |
| 1 Cent and 5 Cent Bottle Tax | 23,392 | 22,783 | 22,624 | 22,250 | 22,596 | 22,912 |
| 110 |
| Mixed Drink Surcharge |
|
|
|
|
|
|
| 111 |
| ABC Profit Distribution | 201,202 | 209,151 | 197,093 | 201,325 | 228,887 | 232,748 |
| 112 |
| Other Miscellaneous Revenues | 216,556 | 441,810 | 330,372 | 251,859 | 300,844 | 182,298 |
| 113 |
| Proceeds of the Sale of Bonds & Notes |
|
|
| 2,000,000 |
| 1,453,000 |
| 114 |
| Proceeds of Capital Leases & Install Purch | 15,473,618 | 315,191 | 405,320 | 326,606 | 361,347 | 2,845,075 |
| 115 |
| Other |
|
|
|
|
|
|
| 116 | NON-REV | Fines and Forfeitures | 521,985 | 468,510 | 472,679 | 505,108 | 512,200 | 512,644 |
| 117 | RECEIPTS | School - Current Levy Collections |
|
|
|
|
|
|
| 118 |
| School - Prior Years' Levy Collections |
|
|
|
|
|
|
| 119 |
| Tax Collections for Other Units | 5,357,079 | 5,291,749 | 5,188,781 | 5,120,870 | 4,874,774 | 4,702,285 |
| 120 |
| Utilities Customers' Deposits |
|
|
|
|
|
|
| 121 |
| Deposits Other Than Utility |
|
|
|
|
|
|
| 122 |
| Prepaid Taxes | 95,188 | 95,886 | 99,828 | 101,244 | 290,376 | 287,725 |
| 123 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 124 |
| Assistance Passed Directly To Recipients | 97,975,287 | 90,973,931 | 82,122,345 |
| 78,432,063 | 63,182,793 |
| 125A | PART 4 | Governing Body - Salaries & Wages | 92,693 | 89,892 | 85,407 | 82,957 | 101,293 | 117,091 |
| 125B | GENERAL | Governing Body - Other Direct | 88,650 | 90,863 | 108,357 | 96,249 | 101,913 | 92,907 |
| 125C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 125D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Administration - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Administration - Other Direct |
|
|
|
|
|
|
| 126C |
| Administration - Construction |
|
|
|
|
|
|
| 126D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 127A |
| Elections - Salaries & Wages | 160,732 | 131,771 | 100,656 | 105,878 | 110,566 | 69,717 |
| 127B |
| Elections - Other Direct | 55,335 | 80,898 | 87,897 | 86,342 | 60,043 | 41,532 |
| 127C |
| Elections - Construction |
|
|
|
|
|
|
| 127D |
| Elections - Purchase of P,P&E |
|
| 97,276 |
|
|
|
| 128A |
| Finance - Salaries & Wages | 670,794 | 618,897 | 524,470 | 492,257 | 421,779 | 346,762 |
| 128B |
| Finance - Other Direct | 74,087 | 91,057 | 88,115 | 74,185 | 70,350 | 52,835 |
| 128C |
| Finance - Construction |
|
|
|
|
|
|
| 128D |
| Finance - Purchase of P,P&E |
|
| 8,556 |
|
|
|
| 129A |
| Taxes - Salaries & Wages | 375,174 | 505,088 | 311,755 | 294,453 | 272,520 | 272,782 |
| 129B |
| Taxes - Other Direct | 85,660 | 90,939 | 306,893 | 196,484 | 75,529 | 68,082 |
| 129C |
| Taxes - Construction |
|
|
|
|
|
|
| 129D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 130B |
| Legal - Other Direct | 6,542 | 24,004 | 18,660 | 38,502 | 23,002 | 18,374 |
| 130C |
| Legal - Construction |
|
|
|
|
|
|
| 130D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 131A |
| Register of Deeds - Salaries & Wages | 199,089 | 183,729 | 169,995 | 151,335 | 143,540 | 137,096 |
| 131B |
| Register of Deeds - Other Direct | 56,454 | 71,575 | 66,677 | 122,182 | 57,244 | 59,754 |
| 131C |
| Register of Deeds - Construction |
|
|
|
|
|
|
| 131D |
| Register of Deeds - Purchase of P,P&E |
|
| 8,777 |
|
|
|
| 132A |
| Public Buildings - Salaries & Wages | 291,631 | 273,072 | 254,712 | 244,859 | 224,649 | 222,177 |
| 132B |
| Public Buildings - Other Direct | 444,968 | 706,711 | 658,893 | 479,667 | 432,717 | 432,469 |
| 132C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 132D |
| Public Buildings - Purchase of P,P&E | 345,615 |
|
|
|
|
|
| 133A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 133B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 133C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 133D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 134A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 134B |
| Central Services - Other Direct | 409,251 | 398,221 | 397,725 | 325,225 | 323,783 | 259,674 |
| 134C |
| Central Services - Construction |
|
|
|
|
|
|
| 134D |
| Central Services - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Gen. Govt. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Gen. Govt. All Other - Other Direct | 14,336 | 14,336 | 13,540 | 13,540 | 13,540 | 13,540 |
| 135C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | PUBLIC | Sheriff & Communications - Salaries & Wages | 2,804,622 | 2,324,008 | 1,902,665 | 1,879,506 | 1,704,081 | 1,548,801 |
| 136B | SAFETY | Sheriff & Communications - Other Direct | 570,057 | 702,757 | 935,071 | 555,186 | 441,301 | 529,762 |
| 136C |
| Sheriff & Communications - Construction |
|
|
|
|
|
|
| 136D |
| Sheriff & Communications - Purchase of P,P&E | 402,047 | 292,698 |
| 266,356 | 331,696 | 395,075 |
| 137A |
| Jail - Salaries & Wages | 2,093,632 | 1,788,237 | 1,536,371 | 1,283,548 | 1,265,474 | 1,276,432 |
| 137B |
| Jail - Other Direct | 1,121,093 | 1,237,287 | 1,094,530 | 964,083 | 972,877 | 985,381 |
| 137C |
| Jail - Construction | 143,096 |
|
|
|
|
|
| 137D |
| Jail - Purchase of P,P&E | 22,394 | 18,790 |
|
| 28,540 |
|
| 138A |
| Emergency Communications - Salaries & Wages | 999,243 | 849,006 | 686,702 | 620,312 | 584,097 | 540,718 |
| 138B |
| Emergency Communications - Other Direct | 411,504 | 203,172 | 118,137 | 122,328 | 170,613 | 66,670 |
| 138C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 138D |
| Emergency Communications - Purchase of P,P&E | 64,002 |
|
|
|
|
|
| 139A |
| Emergency Management - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Emergency Management - Other Direct |
|
|
|
|
|
|
| 139C |
| Emergency Management - Construction |
|
|
|
|
|
|
| 139D |
| Emergency Management - Purchase of P,P&E |
|
|
|
|
|
|
| 140A |
| Fire - Salaries & Wages | 1,458,350 | 1,207,185 | 1,082,571 | 916,077 | 918,473 | 868,938 |
| 140B |
| Fire - Other Direct | 938,016 | 580,071 | 558,150 | 617,841 | 739,195 | 712,105 |
| 140C |
| Fire - Construction |
|
|
|
|
|
|
| 140D |
| Fire - Purchase of P,P&E | 146,581 | 18,596 | 108,971 |
|
|
|
| 141A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 141C |
| Inspectors - Construction |
|
|
|
|
|
|
| 141D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 142C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 142D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Animal Control - Salaries & Wages | 210,610 | 169,438 | 121,347 | 111,722 | 90,063 | 101,007 |
| 143B |
| Animal Control - Other Direct | 77,301 | 74,479 | 56,396 | 52,778 | 48,885 | 48,323 |
| 143C |
| Animal Control - Construction |
|
|
|
|
|
|
| 143D |
| Animal Control - Purchase of P,P&E | 16,335 | 16,804 | 14,172 |
| 13,049 |
|
| 144A |
| Med Examiner/Coroner - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Med Examiner/Coroner - Other Direct | 53,600 | 34,700 | 36,700 | 31,725 | 26,675 | 28,675 |
| 144C |
| Med Examiner/Coroner - Construction |
|
|
|
|
|
|
| 144D |
| Med Examiner/Coroner - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Pub. Safety All Other - Other Direct | 331,441 | 1,110,095 | 1,025,058 | 970,916 | 843,136 | 963,573 |
| 145C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 145D |
| Pub. Safety All Other - Purchase of P,P&E |
| 6,875 |
| 14,332 |
|
|
| 146A | TRANS | Improvements Subdivisions and Streets - Salaries & Wages |
|
|
|
|
|
|
| 146B | PORTATION | Improvements Subdivisions and Streets - Other Direct |
|
|
|
|
|
|
| 146C |
| Improvements Subdivisions and Streets - Construction |
|
|
|
|
|
|
| 146D |
| Improvements Subdivisions and Streets - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Parking Facilities - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Parking Facilities - Other Direct |
|
|
|
|
|
|
| 147C |
| Parking Facilities - Construction |
|
|
|
|
|
|
| 147D |
| Parking Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Airport - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Airport - Other Direct | 26,022 | 25,264 | 24,529 | 23,814 | 23,121 | 15,000 |
| 148C |
| Airport - Construction |
|
|
|
|
|
|
| 148D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 149A |
| Mass Transit-County - Salaries & Wages |
|
|
|
|
|
|
| 149B |
| Mass Transit-County - Other Direct |
|
|
|
|
|
|
| 149C |
| Mass Transit-County - Construction |
|
|
|
|
|
|
| 149D |
| Mass Transit-County - Purchase of P,P&E |
|
|
|
|
|
|
| 150B |
| Mass Transit-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Trans. All Other - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Trans. All Other - Other Direct |
|
|
|
|
|
|
| 151C |
| Trans. All Other - Construction |
|
|
|
|
|
|
| 151D |
| Trans. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 152A | ENVIRON | Solid Waste - Salaries & Wages | 101,688 | 75,130 | 67,391 | 63,214 | 61,114 | 58,849 |
| 152B | MENTAL | Solid Waste - Other Direct | 1,917,881 | 1,834,606 | 1,842,834 | 1,756,115 | 1,710,694 | 1,725,589 |
| 152C | PROTECT. | Solid Waste - Construction |
|
|
|
|
|
|
| 152D |
| Solid Waste - Purchase of P,P&E |
|
|
|
|
|
|
| 153A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 153B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 153C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 153D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 154A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 154C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 154D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Environ. All Other - Other Direct | 140 | 450 | 5,922 | 7,820 | 14,263 | 19,491 |
| 155C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 155D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 156A | ECON & | Planning & Zoning - Salaries & Wages | 604,831 | 565,920 | 610,570 | 560,602 | 462,730 | 378,786 |
| 156B | PHYS | Planning & Zoning - Other Direct | 70,703 | 102,203 | 145,023 | 271,224 | 234,041 | 184,897 |
| 156C | DEVELOP. | Planning & Zoning - Construction |
|
|
|
|
|
|
| 156D |
| Planning & Zoning - Purchase of P,P&E |
| 7,119 |
|
|
|
|
| 157A |
| Economic Development - Salaries & Wages | 108,705 | 124,131 | 109,309 | 103,628 | 98,480 | 94,261 |
| 157B |
| Economic Development - Other Direct | 116,389 | 71,795 | 462,631 | 421,664 | 445,687 | 538,755 |
| 157C |
| Economic Development - Construction |
|
|
|
|
|
|
| 157D |
| Economic Development - Purchase of P,P&E |
| 71,947 |
|
|
|
|
| 158A |
| Community Development - Salaries & Wages | 54,863 |
|
|
|
|
|
| 158B |
| Community Development - Other Direct | 4,346 | 4,794 |
|
|
|
|
| 158C |
| Community Development - Construction | 235,172 |
|
|
|
|
|
| 158D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 159A |
| Agriculture Extension - Salaries & Wages | 88,962 | 124,804 | 125,920 | 118,107 | 99,358 | 106,658 |
| 159B |
| Agriculture Expansion - Other Direct | 34,320 | 53,571 | 52,805 | 39,335 | 64,493 | 45,913 |
| 159C |
| Agriculture Expansion - Construction |
|
|
|
|
|
|
| 159D |
| Agriculture Expansion - Purchase Of P,P&E | 7,949 |
|
|
|
|
|
| 160A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 160C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 160D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 161A |
| Econ. Dev. All Other - Salaries & Wages | 101,063 | 113,707 | 80,359 | 75,595 | 469,590 | 68,578 |
| 161B |
| Econ. Dev. All Other - Other Direct | 2,555 | 8,452 | 283,735 | 1,138,700 | 684,967 | 408,700 |
| 161C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 161D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 162A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 162B | SERVICES | Health - Other Direct | 329,619 | 362,136 | 301,974 | 277,611 | 276,968 | 277,479 |
| 162C |
| Health - Construction |
|
|
|
|
|
|
| 162D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 163A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 163B |
| Mental Health - Other Direct | 192,381 | 192,726 | 191,261 | 184,899 | 181,832 | 178,525 |
| 163C |
| Mental Health - Construction |
|
|
|
|
|
|
| 163D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 164A |
| Administration - Salaries & Wages | 4,745,960 | 4,093,862 | 3,831,771 | 3,740,935 | 3,648,367 | 3,565,773 |
| 164B |
| Administration - Other Direct | 3,263,598 | 3,626,106 | 3,457,987 | 3,800,442 | 4,072,959 | 4,460,677 |
| 164C |
| Administration - Construction |
|
|
|
|
|
|
| 164D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 165B |
| Assistance Programs - Other Direct |
|
|
|
|
|
|
| 166B |
| Hospital-County - Other Direct |
|
|
|
|
|
|
| 167B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 168A |
| Other Human Services - Salaries & Wages | 57,535 | 54,275 | 51,031 | 45,767 | 45,862 | 44,422 |
| 168B |
| Other Human Services - Other Direct | 3,682 | 5,952 | 5,163 | 4,112 | 6,026 | 5,420 |
| 168C |
| Other Human Services - Construction |
|
|
|
|
|
|
| 168D |
| Other Human Services - Purchase of P,P&E |
|
|
|
|
|
|
| 169A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 169B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 169C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 169D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 170A |
| Human Serv. All Other - Salaries & Wages | 463,983 | 461,894 | 412,784 | 339,555 | 334,001 | 319,654 |
| 170B |
| Human Serv. All Other - Other Direct | 726,077 | 738,061 | 710,881 | 624,051 | 540,818 | 504,445 |
| 170C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 170D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 171A | CULTURE | Recreation & Parks - Salaries & Wages |
|
|
|
|
|
|
| 171B | AND | Recreation & Parks - Other Direct | 466,685 | 439,861 | 476,057 | 430,466 | 412,677 | 395,888 |
| 171C | RECREAT. | Recreation & Parks - Construction |
|
|
|
|
|
|
| 171D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 172A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 172B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 172C |
| Coliseum - Construction |
|
|
|
|
|
|
| 172D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 173A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 173B |
| Museums - Other Direct |
|
|
|
|
|
|
| 173C |
| Museums - Construction |
|
|
|
|
|
|
| 173D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 174A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 174B |
| Libraries - Other Direct | 487,000 | 432,685 | 416,287 | 293,491 | 250,771 | 250,000 |
| 174C |
| Libraries - Construction |
|
|
|
|
|
|
| 174D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 175A |
| All Other - Salaries & Wages |
|
|
|
|
|
|
| 175B |
| All Other - Other Direct | 1,000 | 1,000 | 4,500 | 4,500 | 5,500 | 3,900 |
| 175C | UTILITY | All Other - Construction |
|
|
|
|
|
|
| 175D |
| All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 176A |
| Water & Sewer - Salaries & Wages |
|
|
|
|
|
|
| 176B |
| Water & Sewer - Other Direct | 329,515 | 46,475 | 12,884 | 11,169 | 11,014 |
|
| 176C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 176D |
| Water & Sewer - Purchase of P,P&E |
|
|
|
|
|
|
| 177B | DEBT | Water & Sewer - Interest & Fees |
|
|
|
|
|
|
| 177D | SERVICE | Water & Sewer - Principal |
|
|
|
|
|
|
| 178B |
| Public School - Interest & Fees | 170,177 | 218,164 | 262,767 | 308,207 | 368,417 | 350,934 |
| 178D |
| Public School - Principal | 1,368,517 | 1,388,518 | 1,403,518 | 1,321,655 | 1,545,642 | 1,165,069 |
| 179B |
| Comm/Tech College - Interest & Fees |
|
|
|
|
|
|
| 179D |
| Comm/Tech College - Principal |
|
|
|
|
|
|
| 180B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 180D |
| Hospital - Principal |
|
|
|
|
|
|
| 181B |
| All Other - Interest & Fees | 242,361 | 263,616 | 277,801 | 297,966 | 304,437 | 349,469 |
| 181D |
| All Other - Principal | 806,534 | 812,617 | 768,237 | 763,947 | 663,235 | 1,021,721 |
| 182B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 183B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 184B | BENEFITS | Separation Allowance - Law Enforcement |
|
|
|
|
|
|
| 185B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 186B |
| Supplemental Retirement - Law Enforcement | 39,004 | 78,426 | 69,680 | 64,912 | 59,750 | 57,877 |
| 187B |
| Other |
|
|
|
|
|
|
| 188A | INTERGOV | Medicaid Payments Cty - Recipient |
|
|
|
|
|
|
| 188B | EXPEND | Medicaid Payments Cty - Item Number |
|
|
|
|
|
|
| 188C |
| Medicaid Payments Cty - Amount | 2,199,466 | 4,071,132 | 4,519,611 | 3,952,265 | 3,057,441 | 2,444,921 |
| 189A |
| AFDC Payments Cty - Recipient |
|
|
|
|
|
|
| 189B |
| AFDC Payments Cty - Item Number |
|
|
|
|
|
|
| 189C |
| AFDC Payments Cty - Amount | 650,372 | 675,515 | 768,796 | 716,899 | 757,381 | 655,939 |
| 190A |
| Special Assistance to Adults - Recipient |
|
|
|
|
|
|
| 190B |
| Special Assistance to Adults - Item Number |
|
|
|
|
|
|
| 190C |
| Special Assistance to Adults - Amount | 542,162 | 476,854 | 49,085 | 53,767 | 42,231 | 19,342 |
| 191A |
| Education - School Current Exp - Recipient |
|
|
|
|
|
|
| 191B |
| Education - School Current Exp - Item Number |
|
|
|
|
|
|
| 191C |
| Education - School Current Exp - Amount | 8,380,000 | 8,872,433 | 8,863,934 | 8,192,460 | 8,365,082 | 7,922,728 |
| 192A |
| Education - School Capital Outlay - Recipient |
|
|
|
|
|
|
| 192B |
| Education - School Capital Outlay - Item # |
|
|
|
|
|
|
| 192C |
| Education - School Capital Outlay - Amount | 2,820,247 | 2,029,020 | 1,043,760 | 1,749,254 | 669,962 | 4,805,376 |
| 193A |
| Education - Comm College - Current Recipient |
|
|
|
|
|
|
| 193B |
| Education - Comm College - Current - Item # |
|
|
|
|
|
|
| 193C |
| Education - Comm College - Current - Amount | 950,007 | 913,468 | 910,945 | 799,336 | 763,296 | 713,287 |
| 194A |
| Education - Comm College - Cap Outlay - Recipient |
|
|
|
|
|
|
| 194B |
| Education - Comm College - Cap Outlay - Item |
|
|
|
|
|
|
| 194C |
| Education - Comm College - Cap Outlay - Amount | 18,720 | 18,000 | 12,250 | 12,250 | 10,000 | 15,000 |
| 195A |
| Multi-Cty Health Dist - Recipient |
|
|
|
|
|
|
| 195B |
| Multi-Cty Health Dist - Item Number |
|
|
|
|
|
|
| 195C |
| Multi-Cty Health Dist - Amount |
|
|
|
|
|
|
| 196A |
| Multi-Cty Area Mental Hlth Auth - Recipient |
|
|
|
|
|
|
| 196B |
| Multi-Cty Area Mental Hlth Auth - Item # |
|
|
|
|
|
|
| 196C |
| Multi-Cty Area Mental Hlth Auth - Amount |
|
|
|
|
|
|
| 197A |
| Multi-Cty or Mun Library District - Recipient |
|
|
|
|
|
|
| 197B |
| Multi-Cty or Mun Library District - Item # |
|
|
|
|
|
|
| 197C |
| Multi-Cty or Mun Library District - Amount |
|
|
|
|
|
|
| 198A |
| Fire Protection to a Munic - Recipient |
|
|
|
|
|
|
| 198B |
| Fire Protection to a Munic - Item # |
|
|
|
|
|
|
| 198C |
| Fire Protection to a Munic - Amount |
|
|
|
|
|
|
| 199A |
| Gen Govt Activities W/ City - Recipient |
|
|
|
|
|
|
| 199B |
| Gen Govt Activities W/ City - Item # |
|
|
|
|
|
|
| 199C |
| Gen Govt Activities W/ City - Amount | 363,457 | 376,587 | 389,563 | 402,359 | 414,334 | 428,354 |
| 200A |
| Other - Recipient |
|
|
|
|
|
|
| 200B |
| Other - Item Number |
|
|
|
|
|
|
| 200C |
| Other - Amount |
|
|
|
|
|
|
| 201A |
| Other - Recipient |
|
|
|
|
|
|
| 201B |
| Other - Item Number |
|
|
|
|
|
|
| 201C |
| Other - Amount |
|
|
|
|
|
|
| 202A |
| Other - Recipient |
|
|
|
|
|
|
| 202B |
| Other - Item Number |
|
|
|
|
|
|
| 202C |
| Other - Amount |
|
|
|
|
|
|
| 203A |
| Other - Recipient |
|
|
|
|
|
|
| 203B |
| Other - Item Number |
|
|
|
|
|
|
| 203C |
| Other - Amount |
|
|
|
|
|
|
| 204A |
| Other - Recipient |
|
|
|
|
|
|
| 204B |
| Other - Item Number |
|
|
|
|
|
|
| 204C |
| Other - Amount |
|
|
|
|
|
|
| 204.1A |
| Other - Recipient |
|
|
|
|
|
|
| 204.1B |
| Other - Item Number |
|
|
|
|
|
|
| 204.1C |
| Other - Amount |
|
|
|
|
|
|
| 204.2A |
| Other - Recipient |
|
|
|
|
|
|
| 204.2B |
| Other - Item Number |
|
|
|
|
|
|
| 204.2C |
| Other - Amount |
|
|
|
|
|
|
| 205 | PART 6 | Current year's levy -- Excluding motor vehicles | 19,242,550 | 17,095,817 | 16,875,673 | 16,756,993 | 16,109,256 | 16,235,978 |
| 206 | OTHER | Current year's levy -- Motor vehicles (only) | 2,401,693 | 2,700,869 | 2,634,938 | 2,676,100 | 2,376,912 | 2,384,553 |
| 207 | DATA | Uncollected Taxes - Curr Year's Levy Exclude Motor Vehicles | 1,283,999 | 1,146,100 | 1,108,085 | 1,186,446 | 937,292 | 1,128,908 |
| 208 |
| Uncollected Taxes - Curr Year's Levy Motor Vehicles | 158,697 | 186,574 | 180,386 | 193,142 | 350,797 | 350,797 |
| 209 |
| Percentage of Taxes Collected All Property % | 93.33 | 93.27 | 93.40 | 92.90 | 93.03 | 92.05 |
| 210 |
| Percentage of Taxes Collected Exclude Motor Vehicles % | 93.33 | 93.30 | 93.43 | 92.92 | 94.18 | 93.05 |
| 211 |
| Percentage of Taxes Collected Motor Vehicles % | 93.39 | 93.09 | 93.15 | 92.78 | 85.24 | 85.29 |
| 212 |
| Total Amount of Exp for Salaries & Wages |
|
|
|
|
|
|
| 213A |
| Capital Rev Funds - Schools - Beginning Balance |
|
|
|
| 510,686 | 570,878 |
| 213B |
| Capital Rev Funds - Schools - Ending Balance | 2,180,010 | 1,849,530 | 1,031,419 | 720,911 |
|
|
| 214A |
| Capital Rev Funds - Hosp - Beginning Balance |
|
|
|
|
|
|
| 214B |
| Capital Rev Funds - Hosp - Ending Balance |
|
|
|
|
|
|
| 215A | PART 7 | Cash On Hand & in Bank - Debt Service Fund |
| 106,396 | 6,693 | 14,420 | 11,807 | 24,631 |
| 215B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 215C | INVEST | Cash On Hand & in Bank - All Other Funds | 32,089,842 | 15,339,348 | 14,334,994 | 12,557,481 | 10,558,156 | 9,638,604 |
| 216A | PART 8-A | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 216B |
| Expenditures Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 217 |
| Investment in Property - B(1) - B(4) |
|
|
|
|
|
|
| 218 |
| Amount Expended During FY - B(5) and B(7) |
|
|
|
|
|
|
| 219 |
| Amount of Tax Revenues Taken Into Account |
|
|
|
|
|
|
| 220A | PART 8-B | Opening Balance(s) White Goods Account Designated | -252,523 | -221,373 | -197,338 | -170,899 | -153,926 | -135,199 |
| 220B |
| Opening Balance(s) White Goods Account Undesignated |
|
|
|
|
|
|
| 221 |
| Total Revenue Credited to white Goods Account | 14,421 | 17,564 | 18,332 | 12,925 | 17,060 | 16,490 |
| 222A |
| Total Expenditures for Operations | 47,502 | 48,714 | 42,367 | 39,364 | 34,033 | 35,217 |
| 222B |
| Total Expenditures for Capital Improvements |
|
|
|
|
|
|
| 222C |
| Expenditures for illegal dump cleanups |
|
|
|
|
|
|
| 223A |
| Ending Balance in White Goods Account Designated | -285,604 | -252,523 | -221,373 | -197,338 | -170,899 | -153,926 |
| 223B |
| Ending Balance in White Goods Account Undesignated |
|
|
|
|
|
|
| 224B |
| The Amount of White Goods Tax Actually Received | 14,421 | 17,564 | 18,332 | 12,925 | 17,060 | 16,490 |
| 225B |
| Amount in 218 that would have been received if 100% eligible | 14,421 | 17,564 | 18,332 | 12,925 | 17,060 | 16,490 |
| 226 |
| Calculate Threshold Amount. | 3,605 | 4,391 | 4,583 | 3,231 | 4,265 | 4,123 |
| 227 |
| Total Tonnage of White Goods Scrap Metal Collected | 312 | 310 | 318 | 315 | 300 | 240 |
| 228 |
| Name of Recycler or Disposal Facility |
|
|
|
|
|
|
| 229A | PART 9 | Amount - Total Revenues & Other Financing Sources | 67,793,872 | 55,978,599 | 52,507,379 | 52,497,118 | 48,189,271 | 51,521,433 |
| 229B | FISCAL | Amount - Subtract Refunding Debt Proceeds |
|
|
|
|
|
|
| 229C | SUMMARY | Amount - Subtract Interfund Transfers In | 4,364,116 | 6,962,533 | 5,419,719 | 5,486,293 | 4,995,953 | 4,879,618 |
| 229D |
| Amount - Net Revenues Per AFIR | 63,429,756 | 49,016,066 | 47,087,660 | 47,010,825 | 43,193,318 | 46,641,815 |
|
| Calculated amount | 63,429,756 | 49,016,066 | 47,087,660 | 47,010,825 | 43,193,318 | 46,641,815 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 230A |
| Amount - Total Expend & Other Financing Uses | 52,692,699 | 54,801,060 | 51,028,476 | 49,669,211 | 46,783,117 | 48,751,547 |
| 230B |
| Amount - Subtract Pymts to Refunded Debt Agent |
|
|
|
|
|
|
| 230C |
| Amount - Subtract Interfund Transfers Out | 4,364,116 | 6,962,533 | 5,419,719 | 5,486,293 | 4,995,953 | 4,879,618 |
| 230D |
| Amount - Net Expenditures Per AFIR | 48,328,583 | 47,838,527 | 45,608,757 | 44,182,918 | 41,787,164 | 43,871,929 |
|
| Calculated amount | 48,328,583 | 47,838,527 | 45,608,757 | 44,182,918 | 41,787,164 | 43,871,929 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950 | PART 10 | Official | Steven Stanton |
|
| 951 | CERTI- | Title | Finance Director |
|
| 952 | FICATION | Date | 01/27/2010 | 01/26/2009 | 01/15/2234 | 12/15/2006 | 11/30/2005 | 12/03/2004 |
| 953 |
| Contact | Steven Stanton |
|
| 954 |
| Title | Finance Director |
|
| 955 |
| Telephone | 252-738-2006 |
|
| 956 |
| Fax # |
|
|