Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $6,483,247 | 5,982,985 | 5,863,396 | 5,229,592 | 4,926,085 | 4,698,996 |
|
| Utility | 45,097,346 | 44,245,357 | 43,214,010 | 38,233,908 | 36,484,937 | 36,952,805 |
|
| Sales Tax | 2,541,513 | 2,563,507 | 2,827,740 | 3,013,352 | 2,893,300 | 2,756,680 |
|
| Sales & Services | 1,196,825 | 1,117,410 | 1,136,034 | 1,155,258 | 1,105,626 | 1,071,905 |
|
| Intergovernmental | 4,989,067 | 4,483,675 | 6,982,682 | 6,612,125 | 4,704,016 | 2,156,512 |
|
| Debt Proceeds | 1,178,389 | 2,171,680 | 4,171,721 | 998,440 | 1,094,857 | 750,557 |
|
| Other Miscellaneous | 2,295,198 | 2,415,956 | 4,741,316 | 2,967,184 | 5,399,900 | 2,109,955 |
|
| Total | $63,781,585 | 62,980,570 | 68,936,899 | 58,209,859 | 56,608,721 | 50,497,410 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $44,524,007 | 44,082,585 | 42,796,310 | 38,806,391 | 38,025,006 | 36,182,020 |
|
| Debt Service | 1,399,639 | 1,704,537 | 1,525,324 | 1,079,694 | 1,048,206 | 1,394,612 |
|
| Transportation | 3,437,920 | 2,653,191 | 1,352,681 | 1,801,787 | 3,826,629 | 2,139,480 |
|
| General Government | 2,101,792 | 1,999,794 | 1,993,822 | 1,862,307 | 2,489,035 | 1,640,470 |
|
| Public Safety | 8,347,999 | 9,278,669 | 8,122,404 | 7,610,709 | 6,804,507 | 6,456,832 |
|
| Other | 5,848,551 | 5,665,983 | 12,380,134 | 7,976,254 | 4,135,407 | 3,612,840 |
|
| Total | $65,659,908 | 65,384,759 | 68,170,675 | 59,137,142 | 56,328,790 | 51,426,254 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $10,979,155 | 10,675,361 | 10,607,787 | 10,158,006 | 9,418,144 | 8,383,883 |
|
| Capital Outlay | 3,204,849 | 5,267,993 | 2,700,917 | 3,678,434 | 5,644,035 | 4,109,629 |
|
| Other Operating + Debt Service | 51,440,904 | 49,406,405 | 54,821,971 | 45,255,702 | 41,258,943 | 38,922,275 |
|
| Total | $65,624,908 | 65,349,759 | 68,130,675 | 59,092,142 | 56,321,122 | 51,415,787 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $347 | 293 | 291 | 264 | 253 | 249 |
|
| Utility | 2,413 | 2,168 | 2,148 | 1,927 | 1,876 | 1,958 |
|
| Sales Tax | 136 | 126 | 141 | 152 | 149 | 146 |
|
| Sales & Services | 64 | 55 | 56 | 58 | 57 | 57 |
|
| Intergovernmental | 267 | 220 | 347 | 333 | 242 | 114 |
|
| Debt Proceeds | 63 | 106 | 207 | 50 | 56 | 40 |
|
| Other Miscellaneous | 123 | 118 | 236 | 150 | 278 | 112 |
|
| Total | $3,413 | 3,086 | 3,426 | 2,934 | 2,911 | 2,676 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,382 | 2,160 | 2,127 | 1,956 | 1,955 | 1,917 |
|
| Debt Service | 75 | 84 | 76 | 54 | 54 | 74 |
|
| Transportation | 184 | 130 | 67 | 91 | 197 | 113 |
|
| General Government | 112 | 97 | 99 | 94 | 127 | 88 |
|
| Public Safety | 447 | 455 | 404 | 384 | 350 | 342 |
|
| Other | 313 | 278 | 615 | 402 | 213 | 191 |
|
| Total | $3,513 | 3,204 | 3,388 | 2,981 | 2,896 | 2,725 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $587 | 523 | 527 | 512 | 484 | 444 |
|
| Capital Outlay | 171 | 258 | 134 | 185 | 290 | 218 |
|
| Other Operating | 2,753 | 2,421 | 2,725 | 2,282 | 2,122 | 2,063 |
|
| Total | $3,511 | 3,202 | 3,386 | 2,979 | 2,896 | 2,725 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 65 | 23 | 22 | 22 | 22 | 22 |
|
| Average Population In Group | 20,627 | 20,466 | 20,622 | 22,003 | 21,233 | 20,452 |
|
| City of Elizabeth City Population | 18,689 | 20,406 | 20,121 | 19,837 | 19,449 | 18,871 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 411 | 389 | 401 | 365 | 353 | 344 |
|
| Utility | 955 | 1,830 | 1,741 | 1,897 | 1,838 | 1,897 |
|
| Sales Tax | 125 | 129 | 143 | 154 | 155 | 149 |
|
| Sales & Services | 78 | 112 | 106 | 102 | 99 | 91 |
|
| Intergovernmental | 168 | 221 | 190 | 170 | 182 | 209 |
|
| Debt Proceeds | 132 | 48 | 114 | 152 | 79 | 102 |
|
| Other Miscellaneous | 126 | 150 | 327 | 279 | 287 | 167 |
|
| Total | 1,995 | 2,879 | 3,022 | 3,119 | 2,993 | 2,959 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 872 | 1,782 | 1,815 | 1,907 | 1,817 | 1,915 |
|
| Debt Service | 162 | 174 | 166 | 147 | 136 | 192 |
|
| Transportation | 124 | 147 | 121 | 120 | 116 | 119 |
|
| General Government | 134 | 183 | 184 | 157 | 136 | 134 |
|
| Public Safety | 353 | 415 | 412 | 393 | 374 | 363 |
|
| Other | 274 | 287 | 340 | 357 | 288 | 270 |
|
| Total | 1,919 | 2,988 | 3,038 | 3,081 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 515 | 644 | 628 | 623 | 586 | 561 |
|
| Capital Outlay | 209 | 358 | 440 | 429 | 329 | 352 |
|
| Other Operating | 1,194 | 1,986 | 1,969 | 2,028 | 1,952 | 2,080 |
|
| Total | 1,918 | 2,988 | 3,037 | 3,080 | 2,867 | 2,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $17,008,879 | 15,887,078 | 15,831,244 | 15,655,427 | 14,277,464 | 13,106,733 |
| General Fund expenditures | 18,511,456 | 19,343,321 | 16,970,327 | 16,476,586 | 14,686,849 | 13,130,136 |
| Operating transfers in | 1,106,550 | 769,500 | 1,050,000 | 1,045,190 | 1,537,645 | 983,772 |
| Operating transfers out | - | 20,000 | 213,484 | 532,215 | 12,500 | 42,500 |
| Capital leases and installment purchase proceeds | 115,000 | 545,146 | 985,436 | 394,000 | 584,067 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (281,027) | (2,161,597) | 682,869 | 85,816 | 1,699,827 | 917,869 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 2,352,851 | 5,507,659 | 5,547,102 | 5,238,529 | 4,149,315 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 12.50 | 34.00 | 33.39 | 37.11 | 31.50 |
|
| Group weighted average FBA % | 58.45 | 38.21 | 39.96 | 38.75 | 37.01 | 40.17 |
|
| State weighted average Electric Group | 38.21 | 33.60 | 34.33 | 35.35 | 33.92 | 35.62 |
|
| State weighted average FBA % | 38.21 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Water/Sewer, Storm Water |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $7,022,609 | 7,727,012 | 7,406,648 | 7,124,506 | 7,640,511 | 11,948,336 |
|
| Quick ratio | 1.75 | 1.86 | 1.70 | 1.78 | 2.00 | 3.07 |
|
| Net income | 76,561 | 2,838,028 | 3,112,682 | 843,404 | (1,300,480) | 1,955,467 |
|
| Cashflow from operations | 1,599,442 | 3,508,413 | 2,139,430 | 1,849,098 | 386,346 | 1,709,350 |
|
| Depreciation & Amortization Expense | 2,372,760 | 2,307,067 | 2,283,406 | 2,249,409 | 2,168,127 | 2,069,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 18,689 | 20,406 | 20,121 | 19,837 | 19,449 | 18,871 |
|
| Population Group | No Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 | Electric 10,000 to 49,999 |
|
| Cash &Investments | $12,909,318 | $12,966,935 | $13,012,693 | $14,352,839 | $15,741,237 | $16,729,222 |
|
| Investment Earnings | 20,743 | 38,992 | 304,933 | 682,623 | 819,627 | 682,683 |
|
| Tax Rate Equivalent | 0.0015 | 0.0029 | 0.0230 | 0.0536 | 0.0687 | 0.0994 |
|
| Tax Rate Equivalent Group weighted average | 0.0057 | 0.0102 | 0.0304 | 0.0707 | 0.0793 | 0.0520 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2007 | 2006 | 2006 | 2006 | 2006 | 1998 |
|
| January 1, Prior Year Assessed Valuation | $1,345,784,473 | 1,336,617,358 | 1,327,701,364 | 1,274,707,560 | 1,193,160,172 | 687,135,345 |
|
| Tax Rate | 0.4650 | 0.4500 | 0.4100 | 0.4100 | 0.4000 | 0.6700 |
|
| Tax Rate Group weighted average | 0.4274 | 0.4364 | 0.4411 | 0.4498 | 0.4454 | 0.4425 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 111.65 | 96.61 | 85.78 | 83.77 | 100.00 | 66.82 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.46 | 96.93 | 88.67 | 87.55 | 90.13 | 92.19 |
|
| Assessment -to-Sales Ratio Statewide | 101.47 | 98.27 | 90.81 | 88.53 | 88.41 | 92.28 |
|
| Assessed Valuation Adjusted for Assesment to Sales Ratio | $1,205,360,030 | 1,383,518,640 | 1,547,798,279 | 1,521,675,492 | 1,193,160,172 | 1,028,337,840 |
|
| EffectiveTax Rate | 0.5192 | 0.4347 | 0.3517 | 0.3435 | 0.4000 | 0.4477 |
|
| Group weighted average Effective Tax Rate | 0.4336 | 0.4230 | 0.3911 | 0.3938 | 0.4015 | 0.4080 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 94.9800 | 92.6500 | 92.3400 | 93.4500 | 95.3600 | 94.5100 |
|
| Percent Collected Group weighted average | 96.90 | 96.58 | 96.54 | 96.79 | 96.51 | 96.74 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 95.83 | 93.46 | 93.35 | 94.56 | 96.84 | 96.75 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.73 | 97.39 | 97.57 | 98.03 | 97.73 | 98.00 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.35 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 81.34 | 80.48 | 78.78 | 80.34 | 81.15 | 79.15 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 86.78 | 85.57 | 84.72 | 83.94 | 84.21 | 85.28 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 618,188 | 739,296 | 742,671 | 649,251 | 608,349 | 725,653 |
|
| Tax Rate Equivalent | 0.0459 | 0.0553 | 0.0559 | 0.0509 | 0.0510 | 0.1056 |
|
| Dominant County: Pasquotank |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 | 10,000 to 24,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
| A3 | A3 | A3 | A3 | A3 |
|
| S & P |
| A | A | A | A | A |
|
|
|
|
|
|
|
|
|
|
| General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation |
|
|
|
|
| Enterprise GO Debt | $0 | 0 | 0 | 0 | 0 | 0 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Per Capita | $0 | 0 | 0 | 0 | 0 | 0 |
|
| Total Per Capita for the Population Group | #N/A | 132 | 130 | 153 | 166 | 163 |
|
| Total Per Capita Statewide | #N/A | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | #N/A | 0.1377% | 0.1320% | 0.1585% | 0.1868% | 0.1912% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | #N/A | 0.4104% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt | $0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $0 | 3,098,943 | 4,639,649 | 4,476,930 | 5,476,083 | 4,051,454 |
|
| --General Government | 0 | 0 | 183,333 | 383,333 | 583,333 | 837,271 |
|
| Total* | $0 | 3,098,943 | 4,822,983 | 4,860,263 | 6,059,417 | 4,888,724 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $0 | 5,970,046 | 6,790,907 | 7,611,769 | 8,432,630 | 9,253,491 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual Financial Information Report Detail Go to top of page |
|
|
|
|
|
|
| Line | Section | Description | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Population at July 1st of the Previous Year Adjusted for Boundry Changes | 18,689 | 20,406 | 20,121 | 19,837 | 19,449 | 18,871 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 29,950,684 | 29,359,085 | 28,922,899 | 25,200,059 | 23,483,520 | 20,280,805 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 4,864,590 | 5,389,606 | 5,777,309 | 2,387,278 | 2,468,797 | 2,320,687 |
| 3.5A |
| Business Type Activities Assets | 73,759,671 | 74,794,486 | 72,961,455 | 71,144,046 | 71,879,398 | 72,749,376 |
| 3.5B |
| Business Type Activities Liabilties | 12,970,657 | 13,958,271 | 14,527,268 | 15,729,145 | 17,307,901 | 17,168,394 |
| 6.5A |
| Fiduciary Funds Assets |
|
|
|
|
|
|
| 6.5B |
| Fiduciary Funds Liabilties |
|
|
|
|
|
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 5,992,917 | 5,544,345 | 5,559,038 | 4,964,578 | 4,696,749 | 4,384,226 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 34,787 | 32,049 | 32,134 | 32,964 | 33,448 | 31,710 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 418,302 | 371,017 | 251,733 | 222,567 | 178,794 | 266,777 |
| 13.0 |
| Penalties and Interest | 72,028 | 67,623 | 52,625 | 42,447 | 50,542 | 47,993 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax | 13,650 | 13,916 | 40,788 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 1,034,660 | 1,061,072 | 1,154,737 | 1,195,034 | 1,120,059 | 1,175,203 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 515,428 | 519,249 | 586,474 | 637,858 | 625,807 | 537,502 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 526,285 | 519,250 | 598,567 | 637,858 | 625,808 | 537,503 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 465,140 | 463,936 | 487,962 | 542,602 | 521,626 | 506,472 |
| 19.0 |
| Privilege Licenses | 235,318 | 237,319 | 241,134 | 254,444 | 230,734 | 215,489 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 55,313 | 56,718 | 56,970 | 59,620 | 59,964 | 60,212 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
|
| 6,374 | 157,468 | 165,401 |
| 23.0 |
| Local Occupancy Tax |
|
|
| 6,938 | 7,000 | 2,322 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 41,900 | 34,508 | 30,882 | 37,160 | 36,185 | 30,433 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
| 13,157 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 197,498 | 5,968 | 39,325 |
| 12,082 | 78,885 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
| 31,780 |
| 32.0 |
| Transportation - All Other | 15,000 |
|
|
| 458,261 |
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
| 555,249 | 124,778 |
| 35.0 |
| Econ. & Phys. Dev. - All Other | 14,800 | 632,819 | 1,945,556 | 62,597 |
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation | 2,489 | 34,030 | 71,424 |
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 2,254 | 2,618 | 1,509 | 3,312 | 5,860 | 1,219 |
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
|
|
|
|
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) |
|
|
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution | 21,330 | 22,321 | 17,816 | 15,169 | 17,783 |
|
| 44.0 |
| Utility Franchise Tax | 1,349,830 | 1,334,275 | 1,239,234 | 1,133,793 | 899,628 | 786,717 |
| 45.0 |
| Beer and Wine Tax | 89,937 | 28,698 | 89,087 | 89,590 | 85,273 | 81,333 |
| 46.0 |
| Powell Bill | 505,811 | 492,746 | 554,580 | 609,091 | 533,243 | 529,627 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 10,014 | 12,742 | 16,198 | 14,536 | 11,686 | 12,443 |
| 51.0 |
| General Government | 3,030 |
|
|
|
|
|
| 52.0 |
| Public Safety | 7,707 | 368,387 | 34,263 |
|
|
|
| 53.0 |
| Transportation - Streets | 1,469,406 | 294,454 | 21,617 | 688,003 | 485,900 |
|
| 54.0 |
| Transportation - All Other | 226,670 |
|
|
| 200,000 |
|
| 55.0 |
| Environmental Protection |
|
| 16,971 |
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other | 104,000 | 229,389 | 1,894,598 |
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | 25,305 | 517,405 | 479,506 | 337,500 |
|
|
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
| 17,322 |
| 14,573 |
|
| 62.0 | INTERGOV | General Government |
|
| 3,070 | 3,000 | 3,000 | 27,298 |
| 63.0 | REVENUES | Public Safety | 402,586 | 473,315 | 509,724 | 477,887 | 467,366 | 438,842 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
| 803,859 |
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development | 499,500 |
|
| 3,140,487 | 114,068 |
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation | 1,000,870 | 637,554 | 550,153 | 485,795 | 398,173 | 346,122 |
| 71.0 | PERMITS | Building Permits | 79,581 | 129,667 | 174,565 | 195,222 | 428,480 | 245,450 |
| 72.0 | & FEES | Inspection Fees | 178,534 | 179,784 | 243,840 | 225,022 | 263,511 | 237,455 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits |
|
|
|
|
|
|
| 74.0 | SALES & | Parking Revenues | 25,955 | 30,855 | 28,931 | 30,145 | 31,638 | 29,153 |
| 75.0 | SERVICES | Rents and Royalties |
|
|
|
|
|
|
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 1,050,248 | 989,333 | 998,014 | 1,003,224 | 961,484 | 951,184 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues | 120,622 | 97,222 | 109,089 | 121,889 | 112,504 | 91,568 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated |
|
|
|
|
|
|
| 85.0 |
| Other Sales and Services |
|
|
|
|
|
|
| 86.0 | UTILITY | Water and Sewer Charges | 7,118,307 | 7,210,939 | 6,925,662 | 6,852,591 | 6,709,579 | 7,338,643 |
| 87.0 | REVENUES | Electric Charges | 37,979,039 | 37,034,418 | 36,288,348 | 31,381,317 | 29,775,358 | 29,614,162 |
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 383,324 | 374,971 | 384,079 | 367,329 | 291,951 |
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 20,743 | 38,992 | 304,933 | 682,623 | 819,627 | 682,683 |
| 91.0 |
| Special Assessments | 9,814 | 6,423 | 3,745 | 3,978 | 7,649 | 14,384 |
| 92.0 |
| Private Contributions and Donations | 38,269 | 17,733 | 36,830 | 89,374 | 2,322 | 8,370 |
| 93.0 |
| Sales of Materials and Fixed Assets | 26,838 | 45,117 | 83,301 | 36,741 | 20,566 | 1,562 |
| 94.0 |
| Sale of Real Property |
|
| 4,500 | 500 |
| 12,000 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 116,807 | 114,483 | 139,696 | 126,260 | 94,940 | 86,795 |
| 98.0 |
| Other Miscellaneous Revenues | 1,178,389 | 2,171,680 | 4,171,721 | 998,440 | 1,094,857 | 750,557 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 115,000 | 545,146 | 2,485,436 | 394,000 | 2,584,067 |
|
| 101.0 |
| Other |
|
|
|
|
|
|
| 102.0 | NON-REV | School - Current Levy Collections |
|
|
|
|
|
|
| 103.0 | RECEIPTS | Prior Years' Levy Collections |
|
|
|
|
|
|
| 104.0 |
| Tax Collections for Other Units |
|
|
|
|
|
|
| 105.0 |
| Utilities Customer's Deposits | 42,035 | 39,345 | 36,798 | 31,344 | -8,670 | 20,318 |
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes | 1,798 | 3,687 | -6,607 | -14,034 | 8,218 | -29,715 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 67,815 | 75,694 | 73,003 | 53,640 | 53,440 | 55,288 |
| 109B | GENERAL | Governing Body - Other Direct | 310,068 | 157,620 | 153,842 | 191,899 | 183,457 | 163,753 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
| 4,627 | 1,629 |
| 110A |
| Administration - Salaries & Wages | 390,262 | 406,610 | 417,788 | 385,027 | 357,096 | 335,074 |
| 110B |
| Administration - Other Direct | 155,900 | 152,416 | 151,459 | 135,611 | 157,744 | 125,930 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
| 22,403 |
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
| 43,386 |
| 46,998 | 1,977 | 19,267 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 222,072 | 221,552 | 220,937 | 212,501 | 204,435 | 195,620 |
| 112B |
| Finance - Other Direct | 110,487 | 115,401 | 102,306 | 98,206 | 92,600 | 87,273 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
|
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct | 99,661 | 92,221 | 89,916 | 137,303 | 121,323 | 121,420 |
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 49,094 | 65,722 | 90,442 | 53,541 | 48,281 | 36,765 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 75,390 | 77,741 | 65,518 | 72,510 | 70,633 | 57,177 |
| 115B |
| Public Buildings - Other Direct | 145,262 | 157,978 | 151,828 | 119,943 | 109,373 | 104,973 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 30,737 | 37,810 | 118,215 | 10,730 | 9,344 |
|
| 116A |
| Court Facilities - Salaries & Wages |
|
|
|
|
|
|
| 116B |
| Court Facilities - Other Direct |
|
|
|
|
|
|
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E |
|
|
|
|
|
|
| 117A |
| Central Services - Salaries & Wages |
|
|
|
|
|
|
| 117B |
| Central Services - Other Direct |
| 3,013 | 1,660 | 4,065 | 4,860 |
|
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E |
|
|
|
|
| 27,693 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 37,751 | 35,127 | 41,177 | 40,270 | 35,678 | 33,552 |
| 118B |
| Gen. Govt. All Other - Other Direct | 407,293 | 357,503 | 315,731 | 300,063 | 291,482 | 275,056 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 3,078,696 | 2,901,945 | 2,879,108 | 2,699,946 | 2,312,147 | 2,105,036 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,876,560 | 1,805,795 | 1,598,114 | 1,500,240 | 1,421,075 | 1,332,260 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 141,397 | 178,892 | 407,075 | 237,253 | 106,495 | 37,794 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
|
|
|
|
|
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
|
|
|
|
|
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating |
|
|
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases |
|
|
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
|
|
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 1,729,269 | 1,700,741 | 1,623,900 | 1,650,701 | 1,577,217 | 1,386,969 |
| 122B |
| Fire - Other Direct | 970,022 | 882,129 | 928,598 | 969,299 | 864,954 | 849,302 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 6,189 | 1,257,488 | 110,593 |
| 17,472 | 309,833 |
| 123A |
| Inspectors - Salaries & Wages | 234,939 | 247,437 | 253,874 | 244,964 | 222,867 | 171,786 |
| 123B |
| Inspectors - Other Direct | 115,416 | 114,931 | 122,798 | 91,541 | 85,438 | 84,250 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
| 15,873 | 14,554 |
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct |
|
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
|
|
|
|
|
| 125B |
| Animal Control - Other Direct |
|
|
|
|
|
|
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E |
|
|
|
|
|
|
| 126A |
| Pub. Safety All Other - Salaries & Wages |
|
|
|
|
|
|
| 126B |
| Pub. Safety All Other - Other Direct |
|
|
|
|
|
|
| 126C |
| Pub. Safety All Other - Construction |
|
|
|
|
|
|
| 126D |
| Pub. Safety All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 127A | TRANSPOR | Traffic Engineering - Salaries & Wages |
|
|
|
|
|
|
| 127B | TATION | Traffic Engineering - Other Direct |
|
|
|
|
|
|
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
|
|
|
|
|
|
| 128A |
| Streets and Highways - Salaries & Wages | 435,198 | 432,745 | 476,221 | 476,635 | 478,475 | 330,453 |
| 128B |
| Streets and Highways - Other Direct | 1,396,439 | 510,664 | 566,013 | 530,905 | 506,868 | 446,761 |
| 128C |
| Streets and Highways - Construction |
|
|
| 112,119 | 1,039,086 |
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 26,712 | 53,881 | 59,650 |
| 55,936 | 1,015,983 |
| 129A |
| Street Cleaning - Salaries & Wages |
|
|
|
|
|
|
| 129B |
| Street Cleaning - Other Direct |
|
|
|
|
|
|
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages | 35,082 | 38,611 | 19,084 |
|
| 75,717 |
| 130B |
| Powell Bill - Other Direct | 163,759 | 305,531 | 231,306 | 231,442 | 262,619 | 118,980 |
| 130C |
| Powell Bill - Construction | 1,380,730 | 1,311,759 |
| 434,686 |
|
|
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
| 151,586 |
| 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 Direct |
|
| 407 | 16,000 |
|
|
| 134C |
| Airport - Construction |
|
|
|
| 1,483,645 |
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 590,885 | 614,308 | 599,912 | 554,670 | 538,359 | 479,270 |
| 136B | MENTAL | Solid Waste - Other Direct | 626,454 | 579,490 | 645,652 | 603,856 | 483,821 | 586,440 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
| 20,837 | 100,410 | 283,210 |
| 12,641 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct | 651,423 |
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct | 45,039 | 43,398 | 43,584 | 42,299 | 49,763 | 42,215 |
| 138C |
| Cemeteries - Construction |
|
|
|
| 9,480 |
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages | 44,911 | 44,584 | 58,829 | 47,166 | 43,660 | 34,155 |
| 139B |
| Environ. All Other - Other Direct | 27,621 | 14,284 | 22,129 | 25,836 | 34,151 | 29,010 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 251,955 | 252,129 | 289,647 | 244,790 | 247,101 | 206,268 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 91,391 | 86,368 | 185,938 | 144,319 | 119,954 | 116,631 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
| 2,034 |
|
|
|
|
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 114,400 | 860,477 | 7,378,289 | 2,770,482 |
|
|
| 141C |
| Economic Development - Construction |
|
|
|
| 97,379 |
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct | 3,000 |
| 4,514 | 338,429 | 180,256 | 142,683 |
| 142C |
| Community Development - Construction |
|
|
|
| 658,128 |
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
|
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct |
|
|
|
|
|
|
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E |
|
|
|
|
|
|
| 144A |
| Special Empl Programs - Salaries & Wages |
|
|
|
|
|
|
| 144B |
| Special Empl Programs - Other Direct |
|
|
|
|
|
|
| 144C |
| Special Empl Programs - Construction |
|
|
|
|
|
|
| 144D |
| Special Empl Programs - Purchase of P,P&E |
|
|
|
|
|
|
| 145A |
| Econ. Dev. All Other - Salaries & Wages |
|
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct |
|
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction |
|
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct |
|
|
|
|
|
|
| 146C |
| Health - Construction |
|
|
|
|
|
|
| 146D |
| Health - Purchase of P,P&E |
|
|
|
|
|
|
| 147A |
| Mental Health - Salaries & Wages |
|
|
|
|
|
|
| 147B |
| Mental Health - Other Direct |
|
|
|
|
|
|
| 147C |
| Mental Health - Construction |
|
|
|
|
|
|
| 147D |
| Mental Health - Purchase of P,P&E |
|
|
|
|
|
|
| 148A |
| Social Services - Salaries & Wages |
|
|
|
|
|
|
| 148B |
| Social Services - Other Direct |
|
|
|
|
|
|
| 148C |
| Social Services - Construction |
|
|
|
|
|
|
| 148D |
| Social Services - Purchase of P,P&E |
|
|
|
|
|
|
| 149B |
| Hospital-City - Other Direct |
|
|
|
|
|
|
| 150B |
| Hospital-Private - Other Direct |
|
|
|
|
|
|
| 151A |
| Legal Aid - Salaries & Wages |
|
|
|
|
|
|
| 151B |
| Legal Aid - Other Direct |
|
|
|
|
|
|
| 151C |
| Legal Aid - Construction |
|
|
|
|
|
|
| 151D |
| Legal Aid - Purchase of P,P&E |
|
|
|
|
|
|
| 152A |
| Human Serv. All Other - Salaries & Wages |
|
|
|
|
|
|
| 152B |
| Human Serv. All Other - Other Direct |
|
|
|
|
|
|
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 696,089 | 538,693 | 549,427 | 541,050 | 516,482 | 476,466 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 563,417 | 408,058 | 670,090 | 413,589 | 434,856 | 354,457 |
| 153C |
| Recreation & Parks - Construction | 925,621 | 903,100 |
| 690,645 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
| 560,509 |
| 273,543 | 70,152 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages |
|
|
|
|
|
|
| 155B |
| Museums - Other Direct |
|
|
|
|
|
|
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
|
|
|
|
| 156A |
| Libraries - Salaries & Wages |
|
|
|
|
|
|
| 156B |
| Libraries - Other Direct |
|
|
|
|
|
|
| 156C |
| Libraries - Construction |
|
|
|
|
|
|
| 156D |
| Libraries - Purchase of P,P&E |
|
|
|
|
|
|
| 157A |
| Cult. & Recr. All Other - Salaries & Wages |
|
|
|
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
|
|
|
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
|
|
|
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 1,549,029 | 1,553,383 | 1,547,070 | 1,551,532 | 1,497,158 | 1,365,193 |
| 158B |
| Water & Sewer - Other Direct | 5,475,521 | 5,282,644 | 5,058,758 | 4,915,387 | 4,557,248 | 4,059,994 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 31,663 | 208,745 | 266,835 | 191,146 | 349,396 | 1,691,585 |
| 159A |
| Electric Power - Salaries & Wages | 1,495,348 | 1,489,100 | 1,492,292 | 1,382,604 | 1,263,396 | 1,075,859 |
| 159B |
| Electric Power - Other Direct | 35,144,850 | 34,136,639 | 33,308,516 | 29,029,635 | 28,848,030 | 27,198,656 |
| 159C |
| Electric Power - Construction |
| 1,228,280 |
|
| 1,495,797 |
|
| 159D |
| Electric Power - Purchase of P,P&E | 661,800 |
| 1,040,360 | 1,473,310 |
| 790,733 |
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages | 44,464 | 44,961 |
|
|
|
|
| 161.1B |
| Storm Water - Other Direct | 121,332 | 73,666 | 45,209 | 33,315 | 7,231 |
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
| 65,167 | 37,270 | 229,462 | 6,750 |
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 311,991 | 388,809 | 465,959 | 490,023 | 481,593 | 536,769 |
| 161D | SERVICE | Water & Sewer - Principal |
| 26,014 | 51,479 | 50,110 | 48,776 | 304,118 |
| 162B |
| Electric - Interest & Fees |
|
|
|
|
|
|
| 162D |
| Electric - Principal |
|
|
|
|
|
|
| 163B |
| Gas - Interest & Fees |
|
|
|
|
|
|
| 163D |
| Gas - Principal |
|
|
|
|
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 82,689 | 125,107 | 111,204 | 52,697 | 46,362 | 57,444 |
| 166D |
| All Other - Principal | 1,004,959 | 1,164,607 | 896,682 | 486,864 | 471,475 | 496,281 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 68,600 | 69,553 | 75,342 | 87,320 | 97,458 | 99,096 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 126,911 | 119,758 | 123,002 | 113,572 | 84,830 | 80,506 |
| 172B |
| Fringe Benefits Other | 397,227 | 390,156 | 382,156 | 373,356 | 340,481 | 295,989 |
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
| 119122153 |
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
| 720,282 |
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
| County |
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # | 126/153/119 | 122/153 | 119122 | 119122153 |
| 119122153 |
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount | 722,770 | 811,109 | 787,287 | 793,283 |
| 668,215 |
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient | Economic Development Commission | Economic Dev Commission | Economic Development Comm | Economic Development Comm | Economic Development Comm | Economic Development Comm. |
| 176B |
| Other - Intergovt. Expenditures - Item # | 109 |
|
| 141 | 141 | 141 |
| 176C |
| Other - Intergovt. Expenditures - Amount | 52,586 | 52,586 | 53,719 | 54,815 | 55,325 | 47,781 |
| 177A |
| Other - Intergovt. Expenditures - Recipient | School-Parking Fine | School-Parking Fine | School Parking Fines | School parking fines | Airport | Airport |
| 177B |
| Other - Intergovt. Expenditures - Item # | 109 |
|
| 119 | 109 | 109 |
| 177C |
| Other - Intergovt. Expenditures - Amount | 8,762 | 9,372 | 8,042 | 9,459 | 45,000 | 40,000 |
| 178A |
| Other - Intergovt. Expenditures - Recipient | Eliz City/Pasq Co Airport | Elizabeth City/ Pasq Co Airport | Elizabeth City/Pasq Co Airport | Airport | School Parking Fines | School Parking Fines |
| 178B |
| Other - Intergovt. Expenditures - Item # | 109 |
|
| 109 | 119 | 119 |
| 178C |
| Other - Intergovt. Expenditures - Amount | 35,000 | 35,000 | 40,000 | 45,000 | 7,668 | 10,467 |
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 5,956,315. | 5,613,667.00 | 5,278,970.00 | 4,679,031.00 | 4,468,847.00 | 4,069,751.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 369,786. | 372,256.00 | 391,590.00 | 394,776.00 | 467,322.00 | 593,238.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 248,402. | 367,040.00 | 351,081.00 | 254,475.00 | 141,027.00 | 132,415.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 68,999 | 72,655 | 83,097 | 77,619 | 88,071 | 123,666 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 94.98 | 92.65 | 92.34 | 93.45 | 95.36 | 94.51 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 95.83 | 93.46 | 93.35 | 94.56 | 96.84 | 96.75 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 81.34 | 80.48 | 78.78 | 80.34 | 81.15 | 79.15 |
| 186.0 |
| Ttl Amt Salaries/Wages for Construction |
|
|
|
|
|
|
| 187A |
| Capital Reserve Schools - July 1, 2009 |
|
|
|
|
|
|
| 187B |
| Capital Reserve Schools - June 30, 2010 |
|
|
|
|
|
|
| 188A |
| Capital Reserve Hospitals - July 1, 2009 |
|
|
|
|
|
|
| 188B |
| Capital Reserve Hospitals - June 30, 2010 |
|
|
|
|
|
|
| 189A | PART 7 | Cash On Hand & in Bank - Debt Service |
|
|
|
|
|
|
| 189B | CASH & | Cash On Hand & in Bank - Construction Bond |
|
|
|
|
|
|
| 189C | INVEST | Cash On Hand & in Bank - All Other | 12,909,318 | 12,966,935 | 13,012,693 | 14,352,839 | 15,741,237 | 16,729,222 |
| 190A | PART | Appropriations Made During FY - B(1) - B(7) |
|
|
|
|
|
|
| 190B | 8 | Expenditures 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 |
|
|
|
|
|
|
| 194A | PART 9 | Amount - Total Revenues | 66,342,705 | 65,514,811 | 71,368,958 | 61,080,415 | 59,632,581 | 53,574,715 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 2,547,470 | 2,520,325 | 2,391,271 | 2,870,556 | 3,023,860 | 3,077,305 |
| 194D |
| Amount - Net Revenues | 63,795,235 | 62,994,486 | 68,977,687 | 58,209,859 | 56,608,721 | 50,497,410 |
|
| Calculated amount | 63,795,235 | 62,994,486 | 68,977,687 | 58,209,859 | 56,608,721 | 50,497,410 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 68,207,378 | 67,905,084 | 70,561,946 | 62,007,698 | 59,352,650 | 54,503,559 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 2,547,470 | 2,520,325 | 2,391,271 | 2,870,556 | 3,023,860 | 3,077,305 |
| 195D |
| Amount - Net Expenditures | 65,659,908 | 65,384,759 | 68,170,675 | 59,137,142 | 56,328,790 | 51,426,254 |
|
| Calculated amount | 65,659,908 | 65,384,759 | 68,170,675 | 59,137,142 | 56,328,790 | 51,426,254 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 5,298 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 19,449 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 1 | 726 | 730,600 | 762,861 | 880,700 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 1 | 1,251 | 999,700 | 867,699 | 982,536 |
|
| 403A |
| Total amount billed in units - Water | 518 | 514,021 | 521,851 | 548,010 | 555,191 |
|
| 403B |
| Total amount billed in units - Sewer | 503 | 497,405 | 494,149 | 526,364 | 533,640 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 266 | 266,041 | 273,991 | 288,002 | 285,783 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 36,454 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 29,359 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 5,298 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 1,143 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 499 |
|
| 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 bulk | 4,452,543 | 4,459,663 | 4,236,482 | 4,182,351 | 4,085,667 |
|
| 408A |
| Dollars related to 403A above | 2,458,136 | 2,531,126 | 2,361,331 | 2,340,415 | 2,289,575 |
|
| 408B |
| Dollars related to 403B above | 2,538,689 | 2,572,131 | 2,391,989 | 2,290,194 | 2,168,241 |
|
| 409A |
| Dollars related to 404A above | 1,398,691 | 1,423,625 | 1,312,449 | 1,262,984 | 1,197,753 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 394,436 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 185,571 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 43,761 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 897 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 2,065 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 6,249 | 6,317 | 6,310 | 6,344 |
|
|
| 421A |
| Number of residential accounts billed - Water | 5,832 | 5,853 | 5,837 | 5,863 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 1,017 | 993 | 1,010 | 1,002 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 924 | 895 | 901 | 900 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 2 | 2 | 2 | 2 | 2 | 2 |
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Sarah E Blanchard |
|
|
| 951.0 |
| Title | Finance Director |
|
|
| 952.0 |
| Date | 10/31/2011 | 11/02/2010 | 11/04/2009 | 10/30/2008 | 10/31/2007 | 10/31/2006 |
| 953.0 |
| Contact | Evelyn H Benton |
|
|
| 954.0 |
| Title | Chier Accountant |
|
|
| 955.0 |
| Phone | 252-337-6861 |
|
|
|
|
|
| 956.0 |
| Fax | 252-338-8451 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|