Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $4,857,519 | 4,549,222 | 4,515,776 | 4,512,391 | 4,482,387 | 4,440,726 |
|
| Utility | 2,769,133 | 2,472,748 | 2,751,567 | 3,062,603 | 3,176,672 | 3,507,002 |
|
| Sales Tax | 1,368,335 | 1,280,452 | 1,409,845 | 1,585,496 | 1,628,612 | 1,686,091 |
|
| Sales & Services | 467,734 | 495,779 | 682,454 | 818,278 | 879,527 | 1,005,001 |
|
| Intergovernmental | 18,726,706 | 808,423 | 1,740,956 | 1,023,094 | 628,895 | 2,868,259 |
|
| Debt Proceeds | 18,098,215 | 63,576 | 80,380 | 89,400 | 87,960 | 85,004 |
|
| Other Miscellaneous | 3,431,333 | 2,821,015 | 3,637,432 | 3,598,860 | 4,308,275 | 3,841,041 |
|
| Total | $49,718,975 | 12,491,215 | 14,818,410 | 14,690,122 | 15,192,328 | 17,433,124 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $1,615,324 | 1,727,915 | 2,013,235 | 2,093,348 | 4,051,075 | 3,216,974 |
|
| Debt Service | 1,100,894 | 1,152,756 | 1,352,434 | 1,509,293 | 1,658,903 | 1,851,072 |
|
| Transportation | 603,332 | 731,357 | 622,228 | 785,341 | 472,493 | 761,206 |
|
| General Government | 2,500,293 | 2,139,297 | 4,102,195 | 2,270,955 | 2,284,431 | 3,501,824 |
|
| Public Safety | 4,506,374 | 4,029,781 | 4,166,682 | 4,662,062 | 4,090,997 | 4,069,619 |
|
| Other | 11,004,012 | 3,398,837 | 3,522,901 | 3,675,925 | 3,474,150 | 4,200,440 |
|
| Total | $21,330,229 | 13,179,943 | 15,779,675 | 14,996,924 | 16,032,049 | 17,601,135 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $5,677,240 | 5,657,329 | 6,067,043 | 5,751,271 | 5,639,141 | 5,274,939 |
|
| Capital Outlay | 8,849,384 | 890,285 | 2,537,659 | 1,794,093 | 2,818,515 | 4,387,098 |
|
| Other Operating + Debt Service | 6,803,605 | 6,632,329 | 7,174,973 | 7,451,560 | 7,574,393 | 7,939,098 |
|
| Total | $21,330,229 | 13,179,943 | 15,779,675 | 14,996,924 | 16,032,049 | 17,601,135 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $1,764 | 1,453 | 1,460 | 1,450 | 1,431 | 1,421 |
|
| Utility | 1,005 | 790 | 890 | 984 | 1,014 | 1,122 |
|
| Sales Tax | 496 | 410 | 457 | 508 | 519 | 540 |
|
| Sales & Services | 170 | 158 | 221 | 263 | 281 | 322 |
|
| Intergovernmental | 6,800 | 258 | 563 | 329 | 201 | 918 |
|
| Debt Proceeds | 6,572 | 20 | 26 | 29 | 28 | 27 |
|
| Other Miscellaneous | 1,246 | 901 | 1,176 | 1,156 | 1,375 | 1,229 |
|
| Total | $18,053 | 3,990 | 4,793 | 4,719 | 4,849 | 5,579 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $587 | 552 | 651 | 672 | 1,293 | 1,029 |
|
| Debt Service | 400 | 368 | 437 | 485 | 529 | 592 |
|
| Transportation | 219 | 234 | 201 | 252 | 151 | 244 |
|
| General Government | 907 | 682 | 1,327 | 730 | 729 | 1,121 |
|
| Public Safety | 1,636 | 1,287 | 1,348 | 1,498 | 1,306 | 1,302 |
|
| Other | 3,996 | 1,086 | 1,139 | 1,181 | 1,109 | 1,344 |
|
| Total | $7,745 | 4,209 | 5,103 | 4,818 | 5,117 | 5,632 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $2,061 | 1,807 | 1,962 | 1,848 | 1,800 | 1,688 |
|
| Capital Outlay | 3,213 | 284 | 821 | 576 | 900 | 1,404 |
|
| Other Operating | 2,471 | 2,118 | 2,320 | 2,394 | 2,417 | 2,540 |
|
| Total | $7,745 | 4,209 | 5,103 | 4,818 | 5,117 | 5,632 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Number of Municipalites in Group | 119 | 122 | 120 | 120 | 124 | 123 |
|
| Average Population In Group | 4,793 | 4,664 | 4,697 | 4,793 | 4,727 | 4,663 |
|
| Town of Nags Head Population | 2,754 | 3,131 | 3,092 | 3,113 | 3,133 | 3,125 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 352 | 342 | 346 | 336 | 310 | 306 |
|
| Utility | 539 | 323 | 315 | 313 | 317 | 332 |
|
| Sales Tax | 125 | 125 | 144 | 160 | 159 | 152 |
|
| Sales & Services | 144 | 85 | 82 | 78 | 76 | 71 |
|
| Intergovernmental | 251 | 198 | 179 | 175 | 172 | 159 |
|
| Debt Proceeds | 107 | 53 | 152 | 111 | 24 | 28 |
|
| Other Miscellaneous | 144 | 120 | 157 | 179 | 229 | 189 |
|
| Total | 1,662 | 1,246 | 1,375 | 1,352 | 1,287 | 1,237 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 423 | 419 | 414 | 370 | 332 | 305 |
|
| Debt Service | 79 | 103 | 100 | 102 | 96 | 98 |
|
| Transportation | 89 | 95 | 95 | 110 | 111 | 112 |
|
| General Government | 167 | 179 | 185 | 169 | 159 | 156 |
|
| Public Safety | 303 | 323 | 318 | 318 | 310 | 280 |
|
| Other | 240 | 220 | 219 | 230 | 235 | 209 |
|
| Total | 1,301 | 1,339 | 1,331 | 1,299 | 1,243 | 1,160 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 450 | 431 | 429 | 414 | 405 | 390 |
|
| Capital Outlay | 226 | 325 | 317 | 279 | 252 | 205 |
|
| Other Operating | 624 | 583 | 585 | 606 | 584 | 564 |
|
| Total | 1,300 | 1,339 | 1,331 | 1,299 | 1,241 | 1,159 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $10,282,121 | 10,008,478 | 11,269,409 | 11,105,240 | 10,878,506 | 13,382,828 |
| General Fund expenditures | 10,700,333 | 10,169,376 | 12,547,107 | 11,904,369 | 10,692,979 | 13,230,086 |
| Operating transfers in | 139,199 | 231,131 | 165,501 | 143,273 | 180,042 | 421,632 |
| Operating transfers out | 209,408 | 171,377 | 65,223 | 96,892 | 126,714 | 946,497 |
| Capital leases and installment purchase proceeds | 896,205 | 105,900 | 671,481 | 312,426 | 880,526 | 864,273 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | 407,784 | 4,756 | (505,939) | (440,322) | 1,119,381 | 492,150 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 7,794,913 | 7,721,718 | 8,377,211 | 7,838,763 | 7,357,729 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 76.16 | 64.67 | 71.67 | 78.87 | 55.27 |
|
| Group weighted average FBA % | 104.97 | 67.39 | 70.26 | 65.07 | 64.31 | 62.32 |
|
| State weighted average Non-Electric Group | 26.68 | 38.71 | 37.89 | 36.66 | 37.39 | 37.38 |
|
| State weighted average FBA % | 29.01 | 37.47 | 37.03 | 36.35 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Other, Storm Water, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $3,262,335 | 3,565,095 | 3,928,830 | 4,126,757 | 3,930,637 | 5,546,437 |
|
| Quick ratio | 4.93 | 5.26 | 5.44 | 5.43 | 4.57 | 6.89 |
|
| Net income | (248,853) | (412,725) | (666,091) | 114,749 | 976,878 | 350,775 |
|
| Cashflow from operations | (54,160) | (347,821) | (25,614) | 44,903 | 26,965 | 332,750 |
|
| Depreciation & Amortization Expense | 269,532 | 273,966 | 318,564 | 398,623 | 303,036 | 268,809 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 2,754 | 3,131 | 3,092 | 3,113 | 3,133 | 3,125 |
|
| Population Group | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 | No Electric 2,500 to 9,999 |
|
| Cash &Investments | $27,053,098 | $12,857,654 | $13,690,468 | $14,614,892 | $14,918,243 | $15,712,487 |
|
| Investment Earnings | 157,511 | 206,039 | 411,519 | 685,853 | 846,154 | 561,275 |
|
| Tax Rate Equivalent | 0.0051 | 0.0067 | 0.0134 | 0.0225 | 0.0279 | 0.0189 |
|
| Tax Rate Equivalent Group weighted average | 0.0027 | 0.0055 | 0.0130 | 0.0294 | 0.0437 | 0.0322 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2005 | 2005 | 2005 | 2005 | 2005 | 2005 |
|
| January 1, Prior Year Assessed Valuation | $3,092,110,803 | 3,095,036,135 | 3,081,008,343 | 3,051,602,255 | 3,031,302,794 | 2,969,933,801 |
|
| Tax Rate | 0.1575 | 0.1475 | 0.1475 | 0.1475 | 0.1475 | 0.1475 |
|
| Tax Rate Group weighted average | 0.2778 | 0.2552 | 0.2697 | 0.2669 | 0.3116 | 0.3191 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 118.73 | 112.83 | 92.46 | 83.08 | 82.84 | 98.94 |
|
| Assessment -to-Sales Ratio Group weighted average | 102.19 | 102.84 | 92.17 | 90.92 | 83.51 | 91.52 |
|
| 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 | $2,604,321,404 | 2,743,096,814 | 3,332,260,808 | 3,673,088,896 | 3,659,225,971 | 3,001,752,376 |
|
| EffectiveTax Rate | 0.1870 | 0.1664 | 0.1364 | 0.1225 | 0.1222 | 0.1459 |
|
| Group weighted average Effective Tax Rate | 0.2838 | 0.2624 | 0.2486 | 0.2427 | 0.2602 | 0.2921 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 99.7500 | 99.6800 | 99.6500 | 99.9600 | 99.9600 | 99.9700 |
|
| Percent Collected Group weighted average | 96.58 | 95.40 | 95.41 | 95.81 | 96.70 | 96.72 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 99.79 | 99.73 | 99.71 | 99.98 | 99.98 | 99.99 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.33 | 97.43 | 97.55 | 98.06 | 97.99 | 98.08 |
|
| 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 | 95.26 | 94.32 | 94.69 | 98.36 | 98.35 | 99.12 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 85.29 | 85.60 | 85.23 | 85.75 | 86.04 | 86.22 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 57,997 | 59,512 | 64,822 | 55,583 | 60,251 | 98,709 |
|
| Tax Rate Equivalent | 0.0019 | 0.0019 | 0.0021 | 0.0018 | 0.0020 | 0.0033 |
|
| Dominant County: Dare |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 | 2,500 to 4,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's |
|
|
|
|
|
|
|
| S & P |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 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 | 113 | 107 | 158 | 152 | 149 | 162 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% | 0.0000% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.0898% | 0.0802% | 0.1078% | 0.1101% | 0.1223% | 0.1565% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales - Statewide | 0.4280% | 0.4134% | 0.3909% | 0.4132% | 0.4706% | 0.5275% |
|
| Total Authorized but not Issued General Obligation Debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Installment Sales Purchases and Lease Obligations |
|
|
|
|
|
|
|
| --Enterprise | $635,967 | 702,784 | 767,125 | 829,080 | 888,738 | 950,688 |
|
| --General Government | 1,940,369 | 2,388,906 | 2,934,226 | 3,032,666 | 3,604,684 | 4,214,715 |
|
| Total* | $2,576,336 | 3,091,690 | 3,701,351 | 3,861,746 | 4,493,422 | 5,165,403 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $18,000,000 | 0 | 0 | 0 | 0 | 0 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 2,754 | 3,131 | 3,092 | 3,113 | 3,133 | 3,125 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 68,601,672 | 28,760,226 | 29,441,459 | 27,644,925 | 27,808,113 | 27,241,921 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 25,761,946 | 3,925,061 | 4,586,547 | 5,002,411 | 5,865,133 | 6,234,486 |
| 3.5A |
| Business Type Activities Assets | 12,097,546 | 12,329,008 | 12,804,037 | 13,598,205 | 13,764,411 | 12,722,025 |
| 3.5B |
| Business Type Activities Liabilties | 1,486,451 | 1,534,473 | 1,596,777 | 1,724,854 | 2,005,809 | 1,940,301 |
| 6.5A |
| Fiduciary Funds Assets | 165,576 | 208,074 | 242,300 | 229,729 | 250,546 | 221,297 |
| 6.5B |
| Fiduciary Funds Liabilties |
| 208,074 |
|
| 635 |
|
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 4,830,408 | 4,522,141 | 4,505,615 | 4,500,442 | 4,473,031 | 4,430,887 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 12,222 | 14,468 | 938 | 932 | -1,056 | 1,006 |
| 13.0 |
| Penalties and Interest | 14,889 | 12,613 | 9,223 | 11,017 | 10,412 | 8,833 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax |
|
|
|
|
|
|
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 809,268 | 788,670 | 821,119 | 866,525 | 886,005 | 955,163 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 174,307 | 173,024 | 189,763 | 215,707 | 223,288 | 209,897 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 384,352 | 212,209 | 182,919 | 209,413 | 217,028 | 203,920 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 408 | 106,549 | 216,044 | 293,851 | 302,291 | 317,111 |
| 19.0 |
| Privilege Licenses | 37,014 | 36,455 | 36,540 | 38,807 | 38,995 | 40,309 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 679 | 537 | 704 | 818 | 269 | 192 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 209,510 | 202,477 | 212,882 | 196,119 | 133,955 | 59,200 |
| 23.0 |
| Local Occupancy Tax | 1,852,917 | 1,748,369 | 1,814,235 | 1,863,955 | 1,770,246 | 1,650,845 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
| 21,586 |
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
| 282,318 |
| 2,177,301 |
| 30.0 |
| Public Safety | 142,253 | 5,000 | 2,500 | 38,593 | 57,760 | 52,440 |
| 31.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 32.0 |
| Transportation - All Other |
|
|
| 93,994 |
|
|
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. |
|
|
|
|
|
|
| 35.0 |
| Econ. & Phys. Dev. - All Other | 3,927 |
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 8,017 | 1,510 | 8,568 | 1,487 | 6,704 | 12,719 |
| 41.0 | REVENUES | Transitional Hold Harmless | 43,842 | 104,174 | 55,264 |
|
|
|
| 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 | 1,609 | 687 | 439 | 337 | 359 | 112 |
| 44.0 |
| Utility Franchise Tax | 375,739 | 378,745 | 351,139 | 347,805 | 293,105 | 313,028 |
| 45.0 |
| Beer and Wine Tax | 13,800 | 4,410 | 13,980 | 14,432 | 14,121 | 13,666 |
| 46.0 |
| Powell Bill | 117,984 | 116,195 | 131,622 | 147,771 | 132,433 | 134,348 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 5,123 | 4,494 | 5,856 | 4,519 | 6,331 | 9,041 |
| 51.0 |
| General Government | 3,110 | 126,294 |
|
|
|
|
| 52.0 |
| Public Safety | 8,398 | 15,364 | 3,795 | 8,399 |
|
|
| 53.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 54.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 55.0 |
| Environmental Protection |
| 2,149 | 937 |
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
| 29,900 |
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation |
|
| 1,148,088 | 58,486 | 88,182 | 155,604 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local |
|
|
|
|
|
|
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety |
|
|
|
|
|
|
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection |
|
|
|
|
|
|
| 67.0 |
| Economic and Physical Development | 18,002,904 | 27,815 | 18,768 | 24,953 |
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
| 145,193 | 51,292 | 19,496 | 10,770 | 64,633 |
| 71.0 | PERMITS | Building Permits | 130,980 | 151,172 | 162,949 | 201,371 | 231,999 | 258,312 |
| 72.0 | & FEES | Inspection Fees | 9,205 | 10,725 | 53,935 | 35,019 | 59,070 | 78,384 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 126,977 | 152,532 | 241,173 | 333,252 | 322,728 | 399,152 |
| 74.0 | SALES & | Parking Revenues |
|
|
|
|
|
|
| 75.0 | SERVICES | Rents and Royalties | 340,757 | 335,317 | 441,281 | 485,026 | 556,799 | 605,849 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste |
|
|
|
|
|
|
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries |
|
|
|
|
|
|
| 81.0 |
| Recreation Service Revenues |
| 7,930 |
|
|
|
|
| 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 | 384,657 | 382,123 | 359,153 | 516,826 | 652,435 | 1,053,725 |
| 86.0 | UTILITY | Water and Sewer Charges | 2,384,476 | 2,090,625 | 2,392,414 | 2,545,777 | 2,524,237 | 2,453,277 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees | 113,252 | 112,612 | 112,368 | 112,378 | 111,720 | 110,796 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 157,511 | 206,039 | 411,519 | 685,853 | 846,154 | 561,275 |
| 91.0 |
| Special Assessments |
|
| 134 | 499 | 499 | 499 |
| 92.0 |
| Private Contributions and Donations | 7,533 | 9,145 | 8,045 | 10,095 | 12,135 | 21,498 |
| 93.0 |
| Sales of Materials and Fixed Assets | 28,674 | 52,980 | 49,912 | 69,340 | 74,029 | 55,702 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge | 34,137 | 29,762 | 35,661 | 38,077 | 36,893 | 39,804 |
| 97.0 |
| ABC Profit Distribution | 10,843 | 9,649 | 15,775 | 14,607 | 14,365 | 13,451 |
| 98.0 |
| Other Miscellaneous Revenues | 98,215 | 63,576 | 80,380 | 89,400 | 87,960 | 85,004 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes | 18,000,000 |
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 839,078 | 105,900 | 671,481 | 312,426 | 967,176 | 886,141 |
| 101.0 |
| Other | 74,180 |
|
|
| 8,724 | 18,908 |
| 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 | 3,780 | -915 | -3,740 | 2,180 | 500 |
|
| 106.0 |
| Deposits Other than Utility | -4,855 | 1,900 | 2,945 | -22,101 | -57,219 |
|
| 107.0 |
| Prepaid Taxes | 1,057 | -6,927 | 337 | -1,624 | -3,012 |
|
| 108.0 |
| Prepaid Privilege Licenses | 405 | 1,782 | -2,124 | 484 | -1,007 |
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 34,114 | 33,592 | 39,253 |
|
|
|
| 109B | GENERAL | Governing Body - Other Direct | 78,856 | 52,951 | 57,256 | 71,206 | 92,373 | 202,025 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
| 12,000 |
| 700 | 109 | 6,634 |
| 110A |
| Administration - Salaries & Wages | 336,305 | 328,429 | 335,589 | 242,186 | 299,745 | 229,213 |
| 110B |
| Administration - Other Direct | 81,200 | 67,556 | 78,442 | 100,956 | 85,786 | 60,941 |
| 110C |
| Administration - Construction |
|
|
| 9,850 |
|
|
| 110D |
| Administration - Purchase of P,P&E |
|
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 293,444 | 288,312 | 345,503 | 326,250 | 306,698 | 439,874 |
| 112B |
| Finance - Other Direct | 284,932 | 255,199 | 300,275 | 296,930 | 330,192 | 325,389 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E | 57,127 |
|
|
|
|
|
| 113A |
| Taxes - Salaries & Wages |
|
|
|
|
|
|
| 113B |
| Taxes - Other Direct |
|
|
|
|
|
|
| 113C |
| Taxes - Construction |
|
|
|
|
|
|
| 113D |
| Taxes - Purchase of P,P&E |
|
|
|
|
|
|
| 114A |
| Legal - Salaries & Wages |
|
|
|
|
|
|
| 114B |
| Legal - Other Direct | 201,566 | 131,193 | 123,388 | 85,312 | 62,886 | 69,814 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 146,282 | 145,164 | 155,111 | 166,576 | 160,788 | 180,501 |
| 115B |
| Public Buildings - Other Direct | 126,254 | 93,996 | 137,620 | 162,814 | 258,954 | 268,873 |
| 115C |
| Public Buildings - Construction |
|
|
|
| 11,046 | 1,261,392 |
| 115D |
| Public Buildings - Purchase of P,P&E |
| 33,857 | 1,844,850 | 20,035 | 4,602 | 17,809 |
| 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 | 299,131 | 268,606 | 251,262 | 267,641 | 229,147 | 146,152 |
| 117B |
| Central Services - Other Direct | 194,900 | 168,225 | 181,200 | 201,577 | 181,303 | 76,838 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 89,289 | 7,280 |
| 15,404 |
|
|
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 275,669 | 271,536 | 268,746 | 253,928 | 246,344 | 167,350 |
| 118B |
| Gen. Govt. All Other - Other Direct | 1,224 | -18,599 | -16,300 | 24,286 | 14,458 | 24,204 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
| 25,304 |
| 24,815 |
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 1,109,220 | 1,077,510 | 1,206,202 | 1,087,096 | 1,086,415 | 1,090,926 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 557,513 | 467,527 | 510,246 | 488,766 | 483,744 | 528,135 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 243,211 | 155,813 |
| 156,917 | 79,901 | 145,742 |
| 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 | 1,247,894 | 1,256,324 | 1,289,620 | 1,228,364 | 1,180,282 | 1,025,437 |
| 122B |
| Fire - Other Direct | 534,648 | 530,209 | 534,519 | 631,937 | 605,975 | 630,464 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 164,826 | 5,745 | 10,066 | 498,355 |
| 15,434 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages | 359,628 | 352,419 | 350,776 | 362,126 | 391,994 | 362,546 |
| 124B |
| Rescue Units - Other Direct | 87,004 | 76,903 | 90,564 | 97,544 | 103,092 | 89,936 |
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E | 87,173 |
| 32,424 |
| 6,999 | 37,582 |
| 125A |
| Animal Control - Salaries & Wages | 40,443 | 40,094 | 38,277 | 42,791 | 42,318 | 43,342 |
| 125B |
| Animal Control - Other Direct | 16,015 | 15,972 | 16,593 | 19,356 | 20,141 | 20,622 |
| 125C |
| Animal Control - Construction |
|
|
|
|
|
|
| 125D |
| Animal Control - Purchase of P,P&E | 5,932 |
|
|
|
|
|
| 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 | 152,253 | 151,089 | 161,443 | 173,376 | 167,351 | 187,869 |
| 128B |
| Streets and Highways - Other Direct | 315,344 | 368,939 | 322,934 | 305,514 | 190,892 | 187,872 |
| 128C |
| Streets and Highways - Construction |
| 81,685 |
| 107,339 |
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E |
|
|
|
|
| 126,164 |
| 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 |
|
|
|
|
|
|
| 130B |
| Powell Bill - Other Direct | 6,862 |
| 12,604 | 12,747 |
|
|
| 130C |
| Powell Bill - Construction | 128,873 | 129,644 | 125,247 | 186,365 | 114,250 | 259,301 |
| 130D |
| Powell Bill - Purchase of P,P&E |
|
|
|
|
|
|
| 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 |
|
|
|
|
|
|
| 134C |
| Airport - Construction |
|
|
|
|
|
|
| 134D |
| Airport - Purchase of P,P&E |
|
|
|
|
|
|
| 135A |
| Transpor. All Other - Salaries & Wages |
|
|
|
|
|
|
| 135B |
| Transpor. All Other - Other Direct |
|
|
|
|
|
|
| 135C |
| Transpor. All Other - Construction |
|
|
|
|
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 363,109 | 369,362 | 420,877 | 447,495 | 423,195 | 404,002 |
| 136B | MENTAL | Solid Waste - Other Direct | 1,004,099 | 1,009,884 | 986,837 | 1,016,639 | 996,124 | 966,014 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
| 4,656 | 3,987 |
| 136D |
| Solid Waste - Purchase of P,P&E |
| 18,685 | 64,181 | 473,109 | 57,749 | 529,266 |
| 137A |
| Drainage & Watershed - Salaries & Wages |
|
|
|
|
|
|
| 137B |
| Drainage & Watershed - Other Direct |
|
|
|
|
|
|
| 137C |
| Drainage & Watershed - Construction |
|
|
|
|
|
|
| 137D |
| Drainage & Watershed - Purchase of P,P&E |
|
|
|
|
|
|
| 138A |
| Cemeteries - Salaries & Wages |
|
|
|
|
|
|
| 138B |
| Cemeteries - Other Direct |
|
|
|
|
|
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
| 3,849 |
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
| 145,226 | 60,535 | 227,818 | 200,347 |
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 481,103 | 547,811 | 621,935 | 601,370 | 583,362 | 524,555 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 125,560 | 121,344 | 137,071 | 148,443 | 151,550 | 189,944 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 24,674 |
|
| 23,501 |
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct |
|
|
|
|
|
|
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
|
|
|
|
|
|
| 142A |
| Community Development - Salaries & Wages |
|
|
|
|
|
|
| 142B |
| Community Development - Other Direct |
|
|
|
| 2,074 | 40,870 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 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 | 100 | 100 | 100 |
|
| 10,000 |
| 145C |
| Econ. Dev. All Other - Construction | 8,052,830 | 276,679 |
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 146A | HUMAN | Health - Salaries & Wages |
|
|
|
|
|
|
| 146B | SERVICES | Health - Other Direct | 3,000 |
|
|
|
| 10,000 |
| 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 | 3,500 |
|
|
|
|
|
| 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 | 31,610 | 30,483 | 33,028 | 100 | 1,500 | 10,000 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages |
|
|
|
|
|
|
| 153B | RECREATION | Recreation & Parks - Other Direct | 15,655 | 14,000 | 19,000 | 20,000 | 20,000 | 22,227 |
| 153C |
| Recreation & Parks - Construction |
|
|
|
|
| 25,000 |
| 153D |
| Recreation & Parks - Purchase of P,P&E |
|
|
|
|
|
|
| 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 | 34,567 |
| 19,000 | 19,000 | 19,000 | 24,000 |
| 157C |
| Cult. & Recr. All Other - Construction |
|
| 120,312 | 16,354 | 163,292 | 430,433 |
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 519,093 | 507,578 | 562,390 | 552,072 | 521,502 | 473,172 |
| 158B |
| Water & Sewer - Other Direct | 1,045,827 | 1,026,410 | 1,165,897 | 1,297,646 | 1,274,138 | 1,367,247 |
| 158C |
| Water & Sewer - Construction |
|
| 170,679 | 208,783 | 428,470 | 1,231,645 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 17,053 |
|
| 5,221 | 1,632,973 | 44,197 |
| 159A |
| Electric Power - Salaries & Wages |
|
|
|
|
|
|
| 159B |
| Electric Power - Other Direct |
|
|
|
|
|
|
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E |
|
|
|
|
|
|
| 160A |
| Natural Gas - Salaries & Wages |
|
|
|
|
|
|
| 160B |
| Natural Gas - Other Direct |
|
|
|
|
|
|
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E |
|
|
|
|
|
|
| 161.1A |
| Storm Water - Salaries & Wages | 19,552 | 19,503 | 20,059 |
|
|
|
| 161.1B |
| Storm Water - Other Direct | 10,729 | 5,527 | 94,210 | 19,804 | 107,342 | 100,713 |
| 161.1C |
| Storm Water - Construction | 3,070 | 168,897 |
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
| 9,822 | 86,650 |
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 28,387 | 30,970 | 34,636 | 39,992 | 42,905 | 49,644 |
| 161D | SERVICE | Water & Sewer - Principal | 82,670 | 76,668 | 109,411 | 128,226 | 150,352 | 224,857 |
| 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 | 79,966 | 108,593 | 135,207 | 191,655 | 217,670 | 220,647 |
| 166D |
| All Other - Principal | 909,871 | 936,525 | 1,073,180 | 1,149,420 | 1,247,976 | 1,355,924 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement |
|
| 30,000 |
| 36,656 | 28,886 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 52,867 | 51,265 | 57,395 | 48,810 | 53,480 | 50,567 |
| 172B |
| Fringe Benefits Other | 42,936 | 127,360 | 137,694 | 134,468 | 122,255 | 115,166 |
| 173A | INTERGOV | Multi-Cnty Libr Dis,Cnty,Or Other - Recipient |
|
|
|
|
|
|
| 173B | EXPEND | Multi-Cnty Libr Dis,Cnty,Or Other - Item # |
|
|
|
|
|
|
| 173C |
| Multi-Cnty Libr Dis,Cnty,Or Other - Amount |
|
|
|
|
|
|
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
| 109(b) |
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
| 1,000 |
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient | Water purchased for resale
Dare County
| Water Purchased for Resale
Dare County | Water purchases for resale
Dare County | Water purchases for resale
Dare County | Water purchases for res | DMV billing & collection
Dare County |
| 176B |
| Other - Intergovt. Expenditures - Item # | 158(b) | 158 (b) | 158 (b) | 158 (b) | 158b | 112(b) |
| 176C |
| Other - Intergovt. Expenditures - Amount | 845,211 | 882,505 | 792,242 | 737,590 | 700,738 | 1,187 |
| 177A |
| Other - Intergovt. Expenditures - Recipient | DMV billing & collection
Dare County | DMV Billing & Collection
Dare County | DMV billing & collection
Dare County | DMV billing & collection
Dare County | DMV billing & coll | Water purchases for resale
Dare County |
| 177B |
| Other - Intergovt. Expenditures - Item # | 112(b) | 112 (b) | 112 (b) | 112 (b) | 112b | 158(b) |
| 177C |
| Other - Intergovt. Expenditures - Amount | 732 | 624 | 724 | 822 | 837 | 665,092 |
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 4,824,029. | 4,516,532.00 | 4,492,374.00 | 4,447,136.00 | 4,415,579.00 | 4,333,606.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 47,923. | 47,448.00 | 51,762.00 | 54,896.00 | 59,341.00 | 98,429.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 10,074. | 12,064.00 | 13,060.00 | 687.00 | 910.00 | 280.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 2,272 | 2,693 | 2,746 | 903 | 978 | 868 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 99.75 | 99.68 | 99.65 | 99.96 | 99.96 | 99.97 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 99.79 | 99.73 | 99.71 | 99.98 | 99.98 | 99.99 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 95.26 | 94.32 | 94.69 | 98.36 | 98.35 | 99.12 |
| 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 | 27,053,098 | 12,857,654 | 13,690,468 | 14,614,892 | 14,918,243 | 15,712,487 |
| 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 | 50,141,762 | 12,893,723 | 15,049,134 | 14,930,287 | 15,516,658 | 18,820,161 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 348,607 | 402,508 | 230,724 | 240,165 | 315,606 | 1,368,129 |
| 194D |
| Amount - Net Revenues | 49,793,155 | 12,491,215 | 14,818,410 | 14,690,122 | 15,201,052 | 17,452,032 |
|
| Calculated amount | 49,793,155 | 12,491,215 | 14,818,410 | 14,690,122 | 15,201,052 | 17,452,032 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 21,678,836 | 13,582,451 | 16,010,399 | 15,237,089 | 16,347,655 | 18,969,264 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 348,607 | 402,508 | 230,724 | 240,165 | 315,606 | 1,368,129 |
| 195D |
| Amount - Net Expenditures | 21,330,229 | 13,179,943 | 15,779,675 | 14,996,924 | 16,032,049 | 17,601,135 |
|
| Calculated amount | 21,330,229 | 13,179,943 | 15,779,675 | 14,996,924 | 16,032,049 | 17,601,135 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
|
|
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
|
|
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 461 | 429,640 | 439 | 425,424,000 | 456,376 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water | 368 | 357,376 | 384 | 374,297,700 | 409,973 |
|
| 403B |
| Total amount billed in units - Sewer |
|
|
|
|
|
|
| 404A |
| Of the total in 403A above how many units were Residential W | 258 | 245,646 | 252 | 261,132,400 | 268,691 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
|
|
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
|
|
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
|
|
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
|
|
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 29,737 |
|
| 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 | 2,312,364 | 2,058,641 | 2,192,000 | 2,091,592 | 2,071,592 |
|
| 408A |
| Dollars related to 403A above |
|
|
|
|
|
|
| 408B |
| Dollars related to 403B above | 1,645,369 | 1,416,994 | 1,445,000 | 1,476,046 | 1,493,761 |
|
| 409A |
| Dollars related to 404A above |
|
|
|
|
|
|
| 409B |
| Dollars related to 404B above |
|
|
|
|
|
|
| 410A |
| Dollars related to 405A above |
|
|
|
|
|
|
| 410B |
| Dollars related to 405B above |
|
|
|
|
|
|
| 411A |
| Dollars related to 406A above |
|
|
|
|
|
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 43,921 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above | 4,333 | 4,315 | 4,317 | 4,314 |
|
|
| 421A |
| Number of residential accounts billed - Water |
|
|
|
|
|
|
| 421B |
| Number of residential accounts billed - Sewer | 391 | 396 | 388 | 361 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
|
|
|
|
|
|
| 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 | Kimberly Kenny |
|
|
| 951.0 |
| Title | Finance Officer |
|
|
| 952.0 |
| Date | 10/21/2011 | 10/25/2010 | 10/31/2009 | 10/31/2008 | 10/26/2007 | 10/27/2006 |
| 953.0 |
| Contact | Kimberly Kenny |
|
|
| 954.0 |
| Title | Finance Officer |
|
|
| 955.0 |
| Phone | 252-449-2020 |
|
|
|
|
|
| 956.0 |
| Fax | 252-441-4680 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|