Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $21,262,641 | $21,344,953 | $19,350,632 | $17,851,030 | $17,489,699 | $15,471,066 |
|
| Utility | 146,990,554 | 145,352,092 | 143,050,658 | 134,065,498 | 135,381,615 | 132,673,575 |
|
| Sales Tax | 8,961,679 | 8,916,045 | 9,436,525 | 10,092,744 | 9,984,178 | 9,205,938 |
|
| Sales & Services | 9,970,719 | 9,684,793 | 9,260,601 | 9,173,078 | 9,448,932 | 8,840,744 |
|
| Intergovernmental | 15,980,520 | 16,824,278 | 11,708,140 | 11,615,408 | 10,802,810 | 12,526,549 |
|
| Debt Proceeds | 5,561,339 | 8,989,661 | 8,504,000 | 3,115,702 | 4,639,059 | 3,057,211 |
|
| Other Miscellaneous | 6,981,465 | 7,533,065 | 5,416,141 | 6,412,781 | 5,803,237 | 5,310,782 |
|
| Total | $215,708,917 | 218,644,887 | 206,726,697 | 192,326,241 | 193,549,530 | 187,085,865 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $140,872,718 | 139,162,832 | 137,916,434 | 126,043,811 | 130,216,317 | 127,972,462 |
|
| Debt Service | 7,228,820 | 8,657,588 | 8,072,853 | 6,563,602 | 7,629,173 | 8,567,762 |
|
| Transportation | 11,635,296 | 7,715,241 | 8,164,236 | 7,147,723 | 7,124,552 | 7,507,393 |
|
| General Government | 4,089,991 | 4,516,658 | 4,673,943 | 4,242,966 | 3,784,547 | 3,634,348 |
|
| Public Safety | 28,241,050 | 27,459,239 | 25,435,704 | 23,079,573 | 22,488,836 | 21,284,252 |
|
| Other | 23,234,248 | 26,388,758 | 20,439,022 | 18,852,084 | 18,067,965 | 25,501,805 |
|
| Total | $215,302,123 | 213,900,316 | 204,702,192 | 185,929,759 | 189,311,390 | 194,468,022 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $48,119,946 | 48,184,287 | 44,985,990 | 41,884,563 | 39,658,455 | 37,797,325 |
|
| Capital Outlay | 18,152,533 | 21,703,470 | 14,782,184 | 12,168,501 | 15,958,124 | 22,918,827 |
|
| Other Operating + Debt Service | 149,029,644 | 144,012,559 | 144,934,018 | 131,876,695 | 133,694,811 | 133,751,870 |
|
| Total | $215,302,123 | 213,900,316 | 204,702,192 | 185,929,759 | 189,311,390 | 194,468,022 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $369 | 358 | 327 | 303 | 310 | 275 |
|
| Utility | 2,548 | 2,437 | 2,415 | 2,276 | 2,402 | 2,357 |
|
| Sales Tax | 156 | 150 | 159 | 171 | 177 | 164 |
|
| Sales & Services | 173 | 162 | 156 | 156 | 168 | 157 |
|
| Intergovernmental | 277 | 282 | 198 | 197 | 192 | 223 |
|
| Debt Proceeds | 96 | 151 | 144 | 53 | 82 | 54 |
|
| Other Miscellaneous | 121 | 126 | 91 | 109 | 103 | 94 |
|
| Total | $3,740 | 3,666 | 3,490 | 3,265 | 3,434 | 3,324 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $2,442 | 2,333 | 2,329 | 2,140 | 2,310 | 2,273 |
|
| Debt Service | 125 | 145 | 136 | 111 | 135 | 152 |
|
| Transportation | 202 | 129 | 138 | 121 | 126 | 133 |
|
| General Government | 71 | 77 | 79 | 73 | 68 | 66 |
|
| Public Safety | 490 | 460 | 429 | 392 | 399 | 378 |
|
| Other | 403 | 442 | 345 | 320 | 321 | 453 |
|
| Total | $3,733 | 3,586 | 3,456 | 3,157 | 3,359 | 3,455 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $834 | 808 | 760 | 711 | 704 | 671 |
|
| Capital Outlay | 315 | 364 | 250 | 207 | 283 | 407 |
|
| Other Operating | 2,584 | 2,414 | 2,446 | 2,239 | 2,372 | 2,377 |
|
| Total | $3,733 | 3,586 | 3,456 | 3,157 | 3,359 | 3,455 |
|
|
|
|
|
|
|
|
|
| Population Group | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Number of Municipalites in Group | 6 | 7 | 7 | 6 | 6 | 6 |
|
| Average Population In Group | 101,214 | 94,302 | 89,553 | 93,335 | 89,628 | 87,652 |
|
| City of Rocky Mount Population | 57,682 | 59,641 | 59,228 | 58,902 | 56,364 | 56,291 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 455 | 395 | 402 | 392 | 391 | 345 |
|
| Utility | 1,991 | 1,804 | 1,845 | 1,670 | 1,668 | 1,633 |
|
| Sales Tax | 140 | 140 | 152 | 168 | 170 | 155 |
|
| Sales & Services | 138 | 112 | 116 | 111 | 117 | 104 |
|
| Intergovernmental | 243 | 209 | 193 | 188 | 183 | 200 |
|
| Debt Proceeds | 142 | 438 | 165 | 212 | 51 | 453 |
|
| Other Miscellaneous | 112 | 146 | 131 | 136 | 204 | 149 |
|
| Total | 3,221 | 3,244 | 3,004 | 2,877 | 2,784 | 3,039 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 1,826 | 1,900 | 1,778 | 1,509 | 1,441 | 1,744 |
|
| Debt Service | 209 | 184 | 219 | 246 | 306 | 236 |
|
| Transportation | 191 | 150 | 156 | 174 | 165 | 169 |
|
| General Government | 110 | 102 | 115 | 118 | 109 | 126 |
|
| Public Safety | 428 | 396 | 408 | 394 | 384 | 376 |
|
| Other | 325 | 281 | 269 | 255 | 255 | 245 |
|
| Total | 3,089 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 756 | 647 | 650 | 605 | 603 | 596 |
|
| Capital Outlay | 265 | 292 | 290 | 300 | 321 | 347 |
|
| Other Operating | 2,068 | 2,074 | 2,005 | 1,791 | 1,736 | 1,953 |
|
| Total | 3,089 | 3,013 | 2,945 | 2,696 | 2,660 | 2,896 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $0 | 47,468,046 | 46,098,621 | 45,356,961 | 44,716,806 | 41,523,450 |
| General Fund expenditures | - | 52,426,207 | 51,453,762 | 46,008,014 | 45,395,604 | 42,978,498 |
| Operating transfers in | - | 3,300,000 | 3,250,512 | 4,645,076 | 3,056,299 | 2,449,000 |
| Operating transfers out | - | 886,455 | 1,487,538 | 1,628,095 | 1,233,100 | 1,327,164 |
| Capital leases and installment purchase proceeds | - | 840,000 | 1,163,000 | 1,201,000 | 682,000 | 725,000 |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | - | (1,704,616) | (2,429,167) | 3,566,928 | 1,826,401 | 391,788 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $12,261,444 | 15,373,267 | 17,690,379 | 19,363,261 | 15,469,518 | 13,595,928 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 21.76 | 29.30 | 34.17 | 41.70 | 33.67 | 31.20 |
|
| Group weighted average FBA % | 27.70 | 26.70 | 27.32 | 29.59 | 28.33 | 29.05 |
|
| State weighted average Electric Group | 34.69 | 33.60 | 34.32 | 35.32 | 33.92 | 35.62 |
|
| State weighted average FBA % | 39.42 | 37.47 | 37.03 | 36.34 | 36.54 | 36.96 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Enterprise Funds: Go to top of page |
|
|
|
|
|
|
| Electric, Gas, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $0 | 41,467,360 | 32,122,420 | 29,182,540 | 23,927,138 | 20,228,726 |
|
| Quick ratio | 0.00 | 4.05 | 2.52 | 2.52 | 2.29 | 2.16 |
|
| Net income | 0 | 11,018,129 | 5,852,821 | 7,238,184 | 7,852,843 | 5,182,941 |
|
| Cashflow from operations | 0 | 10,881,268 | 9,521,170 | 12,777,060 | 10,339,819 | 11,002,973 |
|
| Depreciation & Amortization Expense | 0 | 4,812,650 | 4,520,143 | 4,244,026 | 4,152,292 | 4,064,408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 57,682 | 59,641 | 59,228 | 58,902 | 56,364 | 56,291 |
|
| Population Group | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above | Electric 50,000 and Above |
|
| Cash &Investments | $53,602,619 | $50,824,547 | $54,835,100 | $50,326,674 | $40,731,161 | $36,918,219 |
|
| Investment Earnings | 558,525 | 855,812 | 1,372,956 | 2,264,342 | 2,395,505 | 1,849,326 |
|
| Tax Rate Equivalent | 0.0143 | 0.0217 | 0.0405 | 0.0694 | 0.0750 | 0.0596 |
|
| Tax Rate Equivalent Group weighted average | 0.0125 | 0.0276 | 0.0461 | 0.0687 | 0.0841 | 0.0646 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0317 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2009 | 2009 | 2001 | 2001 | 2001 | 2001 |
|
| January 1, Prior Year Assessed Valuation | $3,916,194,990 | 3,936,889,801 | 3,386,122,659 | 3,264,277,321 | 3,193,978,780 | 3,102,686,847 |
|
| Tax Rate | 0.5500 | 0.5500 | 0.5500 | 0.5500 | 0.2750 | 0.5000 |
|
| Tax Rate Group weighted average | 0.5058 | 0.5062 | 0.5294 | 0.5409 | 0.5144 | 0.5264 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 96.74 | 98.57 | 81.92 | 82.78 | 88.10 | 91.08 |
|
| Assessment -to-Sales Ratio Group weighted average | 102.22 | 99.45 | 91.72 | 89.44 | 92.87 | 96.08 |
|
| 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 | $4,048,165,175 | 3,994,004,059 | 4,133,450,511 | 3,943,316,406 | 3,625,401,566 | 3,406,551,215 |
|
| EffectiveTax Rate | 0.5321 | 0.5421 | 0.4506 | 0.4553 | 0.2423 | 0.4554 |
|
| Group weighted average Effective Tax Rate | 0.5170 | 0.5034 | 0.4855 | 0.4837 | 0.4778 | 0.5058 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 93.7900 | 94.4000 | 94.5100 | 94.5700 | 95.3900 | 95.6100 |
|
| Percent Collected Group weighted average | 96.62 | 97.13 | 96.96 | 97.18 | 97.27 | 97.14 |
|
| Percent Collected Statewide | 97.43 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 95.46 | 95.96 | 96.40 | 96.61 | 96.84 | 97.04 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.61 | 98.26 | 98.25 | 98.55 | 98.50 | 98.50 |
|
| Percent Collected Excluding Motor Vehicles Statewide weighted average | 98.32 | 98.23 | 98.30 | 98.65 | 98.59 | 98.61 |
|
| Percent Collected Motor Vehicles Only | 70.16 | 73.22 | 73.56 | 76.14 | 80.43 | 81.37 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 84.12 | 83.85 | 83.77 | 84.71 | 85.07 | 84.65 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 86.42 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 2,315,076 | 2,263,939 | 2,220,012 | 2,311,842 | 2,012,815 | 1,818,549 |
|
| Tax Rate Equivalent | 0.0591 | 0.0575 | 0.0656 | 0.0708 | 0.0630 | 0.0586 |
|
| Dominant County: Nash |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 | 50,000 to 99,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | A1 | A1 | A1 | A1 | A1 | A1 |
|
| S & P | A+ | 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 | 1,815,000 | 3,660,000 | 5,535,000 | 7,450,000 |
|
| General Government GO Debt | 0 | 0 | 0 | 0 | 0 | 0 |
|
| Total General Obligation Debt | 0 | 0 | 1,815,000 | 3,660,000 | 5,535,000 | 7,450,000 |
|
| Per Capita | $0 | 0 | 31 | 62 | 98 | 132 |
|
| Total Per Capita for the Population Group | 203 | 139 | 165 | 348 | 346 | 372 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.0000% | 0.0000% | 0.0439% | 0.0928% | 0.1527% | 0.2187% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2234% | 0.1572% | 0.1772% | 0.3766% | 0.3712% | 0.4382% |
|
| 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 | $11,292,777 | 12,337,986 | 7,973,471 | 5,552,338 | 5,476,610 | 6,476,722 |
|
| --General Government | 8,664,154 | 9,011,250 | 10,611,738 | 10,810,804 | 11,861,661 | 13,242,374 |
|
| Total* | $19,956,931 | 21,349,236 | 18,585,209 | 16,363,142 | 17,338,271 | 19,719,096 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $3,835,026 | 3,816,549 | 4,033,543 | 4,250,536 | 535,975 | 565,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 57,682 | 59,641 | 59,228 | 58,902 | 56,364 | 56,291 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 140,067,512 | 134,589,993 | 136,534,709 | 134,141,628 | 131,181,929 | 129,604,425 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 28,565,012 | 27,464,076 | 26,621,056 | 22,794,221 | 23,497,682 | 23,540,715 |
| 3.5A |
| Business Type Activities Assets | 192,583,461 | 188,012,579 | 173,684,936 | 166,839,983 | 160,307,706 | 153,008,818 |
| 3.5B |
| Business Type Activities Liabilties | 32,019,495 | 33,419,054 | 30,109,540 | 29,117,408 | 29,823,315 | 30,262,186 |
| 6.5A |
| Fiduciary Funds Assets |
| 4,684,117 | 340,724 | 337,217 | 455,030 | 854,889 |
| 6.5B |
| Fiduciary Funds Liabilties |
| 4,684,117 | 340,724 | 337,217 | 455,030 | 854,889 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 20,602,156 | 20,747,302 | 18,688,436 | 17,272,092 | 16,875,735 | 15,035,591 |
| 11.0 | TAX | Current Collections of Special Tax Districts | 74,455 | 70,912 | 60,017 | 60,721 | 67,701 | 66,384 |
| 12.0 | REVENUES | Prior Years' Levy Collections | 468,635 | 416,733 | 460,038 | 392,021 | 421,523 | 282,775 |
| 13.0 |
| Penalties and Interest | 191,850 | 180,918 | 202,158 | 186,917 | 192,441 | 152,700 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax | 23,131 | 24,273 | 27,024 | 24,328 | 25,153 | 25,453 |
| 15.1 |
| Solid Waste Disposal Tax |
|
|
|
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 3,665,724 | 3,660,386 | 3,832,832 | 4,030,619 | 3,940,129 | 3,734,074 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,898,999 | 1,871,687 | 1,994,638 | 2,136,916 | 2,134,798 | 1,907,901 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 1,732,266 | 1,797,982 | 1,975,711 | 2,119,742 | 2,118,300 | 1,894,549 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | 1,664,690 | 1,585,990 | 1,633,344 | 1,805,467 | 1,790,951 | 1,669,414 |
| 19.0 |
| Privilege Licenses | 141,402 | 138,747 | 125,013 | 112,519 | 89,987 | 97,067 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 250,096 | 255,464 | 249,685 | 254,352 | 251,721 | 249,570 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses | 647,526 | 625,399 | 663,693 | 584,697 | 462,763 | 486,725 |
| 23.0 |
| Local Occupancy Tax | 454,408 | 411,782 | 424,336 | 436,628 | 443,705 | 430,001 |
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
| 436,169 | 265,160 | 232,780 | 224,509 |
| 26.0 |
| Gross Short Term lease and Rental Tax |
|
|
|
|
|
|
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal | 21,698 | 9,901 | 29,370 | 56,007 | 26,318 | 39,914 |
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
|
|
|
|
| 30.0 |
| Public Safety | 635,841 | 799,665 | 28,280 | 88,675 | 121,696 | 571,967 |
| 31.0 |
| Transportation - Streets |
| 39,048 | 427,171 | 392,761 | 133,901 | 127,823 |
| 32.0 |
| Transportation - All Other | 1,755,538 | 1,193,480 | 1,048,700 | 1,113,327 | 1,373,034 | 1,015,384 |
| 33.0 |
| Environmental Protection |
|
|
|
|
| 34,231 |
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 2,246,079 | 2,661,988 | 1,716,503 | 1,346,162 | 1,432,322 | 2,392,235 |
| 35.0 |
| Econ. & Phys. Dev. - All Other | 1,658,703 | 1,477,227 | 765,070 | 219,887 | 126,874 |
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation | 2,958 | 13,050 | 8,228 | 267,824 | 36,098 |
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax |
|
|
|
|
|
|
| 41.0 | REVENUES | Transitional Hold Harmless |
|
|
|
|
|
|
| 42.0 |
| Wireless Enhanced 911 Service Charges |
|
|
| 96,635 | 166,202 | 151,317 |
| 42.1 |
| Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest) | 398,982 | 398,982 |
|
|
|
|
| 42.2 |
| ETSF Interest Income |
|
|
|
|
|
|
| 43.0 |
| Piped Natural Gas Charge Distribution |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 3,207,497 | 3,219,301 | 3,085,546 | 2,799,108 | 2,687,294 | 2,449,509 |
| 45.0 |
| Beer and Wine Tax | 265,409 | 84,474 | 264,527 | 259,635 | 254,360 | 248,713 |
| 46.0 |
| Powell Bill | 1,615,070 | 1,589,437 | 1,790,526 | 1,922,645 | 1,725,365 | 1,771,157 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 156,065 | 163,961 | 163,401 | 155,272 | 158,187 | 159,325 |
| 51.0 |
| General Government |
|
|
|
|
|
|
| 52.0 |
| Public Safety | 29,307 | 18,220 | 17,413 | 15,210 | 60,179 | 143,462 |
| 53.0 |
| Transportation - Streets |
|
|
| 362,139 | 122,707 | 1,301,802 |
| 54.0 |
| Transportation - All Other | 1,254,059 | 3,105,433 | 573,287 | 521,776 | 569,042 | 636,515 |
| 55.0 |
| Environmental Protection | 432,048 | 373,312 | 13,794 | 11,401 |
| 13,956 |
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
| 99,178 | 64,091 |
| 57.0 |
| Econ. & Phys. Dev. - All Other | 490,219 | 25,500 | 25,000 | 139,225 |
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other | 31,579 | 31,684 | 11,788 |
|
| 96,899 |
| 60.0 |
| Culture and Recreation | 211,229 | 38,205 | 135,729 | 380,898 | 244,498 | 51,275 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 1,235,020 | 1,277,250 | 1,196,160 | 1,177,630 | 1,145,500 | 1,024,180 |
| 62.0 | INTERGOV | General Government |
|
|
|
|
|
|
| 63.0 | REVENUES | Public Safety | 232,327 | 222,295 | 235,040 | 228,887 | 222,069 | 232,724 |
| 64.0 |
| Transportation - Streets |
|
|
|
|
|
|
| 65.0 |
| Transportation - All Other |
|
|
|
|
|
|
| 66.0 |
| Environmental Protection | 82,711 | 81,865 | 172,607 | 36,473 | 72,986 | 70 |
| 67.0 |
| Economic and Physical Development |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation | 18,181 |
|
| 23,831 | 25,000 |
|
| 71.0 | PERMITS | Building Permits | 124,019 | 159,547 | 164,525 | 226,628 | 237,982 | 223,018 |
| 72.0 | & FEES | Inspection Fees | 312,441 | 340,718 | 346,046 | 410,280 | 452,423 | 513,342 |
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 32,532 | 29,667 | 38,265 | 37,462 | 35,978 | 47,440 |
| 74.0 | SALES & | Parking Revenues | 3,024 | 3,756 | 10,944 | 10,942 | 10,507 | 9,960 |
| 75.0 | SERVICES | Rents and Royalties | 235,122 | 283,768 | 339,316 | 299,990 | 330,868 | 334,926 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges |
|
|
|
|
|
|
| 78.0 |
| Solid Waste | 5,764,256 | 5,634,898 | 5,622,865 | 5,676,953 | 5,680,344 | 5,499,183 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 147,068 | 125,578 | 136,764 | 136,257 | 172,966 | 170,973 |
| 81.0 |
| Recreation Service Revenues | 750,378 | 717,972 | 653,867 | 536,644 | 537,567 | 410,120 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues | 169,429 | 157,343 | 159,546 | 128,082 | 83,271 | 29,662 |
| 84.0 |
| Mass Transit - City Operated | 2,186,532 | 2,001,608 | 1,586,158 | 1,598,478 | 1,500,327 | 1,194,025 |
| 85.0 |
| Other Sales and Services | 714,910 | 759,870 | 751,141 | 785,732 | 1,133,082 | 1,191,895 |
| 86.0 | UTILITY | Water and Sewer Charges | 23,533,722 | 23,182,474 | 19,913,231 | 19,539,892 | 20,113,667 | 19,825,841 |
| 87.0 | REVENUES | Electric Charges | 96,025,207 | 94,210,653 | 90,529,005 | 83,286,304 | 83,074,744 | 78,489,181 |
| 88.0 |
| Gas Charges | 24,079,519 | 25,025,210 | 29,689,679 | 28,547,960 | 29,526,454 | 31,684,789 |
| 88.1 |
| Storm Water Fees | 3,352,106 | 2,933,755 | 2,918,743 | 2,691,342 | 2,666,750 | 2,673,764 |
| 89.0 | MISC. | Investment Earnings - Bond Proceeds |
|
|
|
|
|
|
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 558,525 | 855,812 | 1,372,956 | 2,264,342 | 2,395,505 | 1,849,326 |
| 91.0 |
| Special Assessments | 59,671 | 64,227 | 212,104 | 16,673 | 39,781 | 47,900 |
| 92.0 |
| Private Contributions and Donations | 2,279,459 | 3,278,277 | 276,552 | 869,445 | 196,924 | 19,387 |
| 93.0 |
| Sales of Materials and Fixed Assets | 481,724 | 534,870 | 379,596 | 86,839 | 95,446 | 108,316 |
| 94.0 |
| Sale of Real Property |
|
|
|
|
|
|
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 67,574 | 50,551 | 71,943 | 63,488 | 66,444 | 42,158 |
| 98.0 |
| Other Miscellaneous Revenues | 1,383,269 | 536,188 | 568,217 | 699,219 | 708,944 | 880,186 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
|
|
|
|
|
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 5,561,339 | 8,989,661 | 8,504,000 | 3,115,702 | 4,639,059 | 3,057,211 |
| 101.0 |
| Other | 91,233 | 156,631 |
|
|
|
|
| 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 |
|
| 45,437 | 279,285 | 275,728 | 383,452 |
| 106.0 |
| Deposits Other than Utility |
|
| -66,851 | 18,939 | 114,013 | 54,200 |
| 107.0 |
| Prepaid Taxes |
|
| 6,972 | -7,928 | -23,133 | 14,311 |
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 203,360 | 340,026 | 306,407 | 286,475 | 300,526 | 258,730 |
| 109B | GENERAL | Governing Body - Other Direct | 101,782 | 520,614 | 312,417 | 409,343 | 149,709 | 40,078 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
| 1,505 | 2,683 | 25,663 | 8,774 |
| 110A |
| Administration - Salaries & Wages | 1,169,705 | 1,343,833 | 1,384,952 | 1,233,302 | 1,182,831 | 1,151,857 |
| 110B |
| Administration - Other Direct | 94,223 | 105,456 | 137,010 | 142,842 | 108,997 | 98,345 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 3,224 | 3,331 | 8,715 | 37,584 | 7,324 | 2,357 |
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
|
|
|
|
|
|
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 85,266 | 155,706 | 189,284 | 114,296 | 171,195 | 60,725 |
| 112B |
| Finance - Other Direct | 5,496 | 23,237 | 16,625 | 58,295 | 49,707 | 13,359 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E |
| 8,793 |
| 9,313 | 340 |
|
| 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 | 143,224 | 265,175 | 240,213 | 254,784 | 160,414 | 211,667 |
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 380,763 | 390,529 | 146,826 | 375,903 | 354,549 | 285,371 |
| 115B |
| Public Buildings - Other Direct | 42,059 | 32,147 | 229,377 | 13,004 | 20,770 | 76,718 |
| 115C |
| Public Buildings - Construction |
|
|
|
|
|
|
| 115D |
| Public Buildings - Purchase of P,P&E | 814,031 | 225,673 | 259,604 | 33,707 | 139,344 | 143,276 |
| 116A |
| Court Facilities - Salaries & Wages | 134,536 | 148,938 | 142,924 | 130,739 | 132,511 | 129,271 |
| 116B |
| Court Facilities - Other Direct | 99,439 | 98,444 | 100,760 | 103,175 | 85,767 | 87,643 |
| 116C |
| Court Facilities - Construction |
|
|
|
|
|
|
| 116D |
| Court Facilities - Purchase of P,P&E | 13,332 |
| 13,116 | 5,022 | 787 | 3,659 |
| 117A |
| Central Services - Salaries & Wages | 59,204 | 74,078 | 159,066 | 124,725 | 109,126 | 166,024 |
| 117B |
| Central Services - Other Direct | 205,443 | 232,362 | 398,442 | 348,908 | 258,814 | 388,703 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 5,051 | 3,695 | 9,221 | 2,976 | 1,788 | 1,402 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 77,531 | 96,425 | 95,451 | 90,402 | 89,480 | 87,793 |
| 118B |
| Gen. Govt. All Other - Other Direct | 89,032 | 67,416 | 93,680 | 4,472 | 11,425 | 5,849 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E |
|
|
|
| 671 |
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 11,846,124 | 11,711,794 | 10,571,056 | 9,856,885 | 9,020,420 | 8,800,817 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,446,646 | 1,323,043 | 1,148,697 | 1,114,041 | 958,679 | 987,013 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
|
|
|
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 844,317 | 765,940 | 677,851 | 511,753 | 436,725 | 395,142 |
| 120A |
| Emergency Communications - Salaries & Wages |
|
|
|
|
|
|
| 120B |
| Emergency Communications - Other Direct |
|
| 188,846 | 192,529 | 207,266 | 186,883 |
| 120C |
| Emergency Communications - Construction |
|
|
|
|
|
|
| 120D |
| Emergency Communications - Purchase of P,P&E |
|
| 3,851 | 13,032 | 57,391 | 16,906 |
| 120B |
| Emergency Telephone Service Fund (ETSF) Expenditures - Operating | 309,448 | 266,733 |
|
|
|
|
| 120C |
| ETSF Expenditures - Capital Construction |
|
|
|
|
|
|
| 120D |
| ETSF Expenditures - Capital Purchases | 1,985 | 255,006 |
|
|
|
|
| 121A |
| Emergency Mgmt - Salaries & Wages |
|
|
|
|
|
|
| 121B |
| Emergency Mgmt - Other Direct |
|
|
|
|
| 344,245 |
| 121C |
| Emergency Mgmt - Construction |
|
|
|
|
|
|
| 121D |
| Emergency Mgmt - Purchase of P,P&E |
|
|
|
|
|
|
| 122A |
| Fire - Salaries & Wages | 9,373,226 | 9,330,910 | 8,851,365 | 8,353,102 | 7,897,438 | 7,762,802 |
| 122B |
| Fire - Other Direct | 857,462 | 922,672 | 932,891 | 819,071 | 818,225 | 685,151 |
| 122C |
| Fire - Construction |
|
|
|
|
|
|
| 122D |
| Fire - Purchase of P,P&E | 1,272,713 | 716,675 | 770,428 | 154,981 | 1,030,431 | 163,010 |
| 123A |
| Inspectors - Salaries & Wages | 1,209,681 | 1,209,529 | 1,272,961 | 1,054,993 | 1,002,556 | 979,194 |
| 123B |
| Inspectors - Other Direct | 393,180 | 322,447 | 400,568 | 403,666 | 472,563 | 392,005 |
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E | 17,464 | 15,293 | 19,173 | 16,625 | 26,065 | 55,631 |
| 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 |
|
|
|
| 16,424 | 19,569 |
| 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 | 292,161 | 527,101 | 525,783 | 367,529 | 320,418 | 314,714 |
| 127B | TATION | Traffic Engineering - Other Direct | 195,325 | 13,749 | 160,470 | 245,032 | 181,563 | 217,924 |
| 127C |
| Traffic Engineering - Construction |
|
|
|
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E | 2,095 | 31,265 | 11,785 | 16,563 | 1,454 | 54,467 |
| 128A |
| Streets and Highways - Salaries & Wages | 980,453 | 962,223 | 898,238 | 832,155 | 871,264 | 851,337 |
| 128B |
| Streets and Highways - Other Direct | 634,450 | 722,832 | 629,833 | 528,826 | 321,775 | 365,051 |
| 128C |
| Streets and Highways - Construction |
|
| 15,540 | 532,388 |
| 261,310 |
| 128D |
| Streets and Highways - Purchase of P,P&E | 464,793 | 127,758 | 417,404 | 218,288 | 305,124 | 231,490 |
| 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 | 3,607,496 | 1,388,166 | 1,609,717 | 549,493 | 1,588,200 | 1,644,412 |
| 130C |
| Powell Bill - Construction |
|
|
|
|
|
|
| 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 |
|
|
|
|
| 221 |
| 132A |
| Mass Transit - City - Salaries & Wages |
|
|
|
|
|
|
| 132B |
| Mass Transit - City - Other Direct | 3,538,421 | 3,090,023 | 2,776,510 | 2,823,646 | 2,623,958 | 2,671,998 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E | 684,778 | 186,443 | 222,644 | 222,844 | 430,686 | 468,979 |
| 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 | 449,234 | 382,159 | 439,311 | 453,615 | 425,249 | 374,541 |
| 135B |
| Transpor. All Other - Other Direct | 35,426 | 29,565 | 38,980 | 43,210 | 45,092 | 36,848 |
| 135C |
| Transpor. All Other - Construction | 577,590 |
|
| 300,100 |
|
|
| 135D |
| Transpor. All Other - Purchase of P,P&E | 173,074 | 253,957 | 418,021 | 14,034 | 9,769 | 14,101 |
| 136A | ENVIRON | Solid Waste - Salaries & Wages | 2,315,788 | 2,328,581 | 2,356,639 | 2,090,328 | 1,984,575 | 1,882,074 |
| 136B | MENTAL | Solid Waste - Other Direct | 3,749,284 | 3,448,119 | 3,410,887 | 3,341,561 | 3,332,472 | 3,080,838 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E | 1,180,620 | 269,762 | 1,002,487 | 237,667 | 462,205 | 540,329 |
| 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 | 360,958 | 358,915 | 334,546 | 285,480 | 294,747 |
|
| 138B |
| Cemeteries - Other Direct | 58,541 | 57,073 | 53,450 | 53,332 | 53,157 |
|
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E | 5,870 | 20,888 | 12,238 | 17,957 | 36,062 |
|
| 139A |
| Environ. All Other - Salaries & Wages | 160,498 | 155,899 | 154,765 | 181,838 | 162,638 | 150,816 |
| 139B |
| Environ. All Other - Other Direct | 38,022 | 38,352 | 33,648 | 29,638 | 27,338 | 26,067 |
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 552,858 | 547,045 | 470,235 | 411,318 | 383,676 | 448,132 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 27,042 | 29,264 | 56,605 | 35,495 | 52,559 | 40,987 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E |
|
| 1,224 |
|
| 3,557 |
| 141A |
| Economic Development - Salaries & Wages |
|
|
|
|
|
|
| 141B |
| Economic Development - Other Direct | 496,969 | 25,500 | 27,309 | 89,516 |
| 3,068 |
| 141C |
| Economic Development - Construction |
|
|
|
|
|
|
| 141D |
| Economic Development - Purchase of P,P&E |
| 29,591 | 174,950 | 26,933 | 43,848 | 2,542 |
| 142A |
| Community Development - Salaries & Wages | 253,300 | 314,625 | 227,892 | 295,825 | 284,991 | 237,883 |
| 142B |
| Community Development - Other Direct | 892,718 | 100,314 | 37,979 | 28,383 | 5,141 | 8,437 |
| 142C |
| Community Development - Construction | 301,483 | 5,969,663 | 150,911 | 812,388 |
|
|
| 142D |
| Community Development - Purchase of P,P&E | 453,490 | 99,727 | 743,916 |
|
|
|
| 143A |
| Housing & Urban Renewal - Salaries & Wages |
|
|
|
|
|
|
| 143B |
| Housing & Urban Renewal - Other Direct | 3,640,646 | 3,530,588 | 2,598,228 | 1,829,401 | 1,797,133 | 2,686,027 |
| 143C |
| Housing & Urban Renewal - Construction |
|
|
|
|
|
|
| 143D |
| Housing & Urban Renewal - Purchase of P,P&E | 285,000 |
| 202 | 2,228 | 19,248 | 1,395 |
| 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 | 275,359 | 242,531 | 212,895 | 190,344 | 204,536 | 243,907 |
| 152B |
| Human Serv. All Other - Other Direct | 21,892 | 18,580 | 15,652 | 15,377 | 18,426 | 9,579 |
| 152C |
| Human Serv. All Other - Construction |
|
|
|
|
|
|
| 152D |
| Human Serv. All Other - Purchase of P,P&E |
|
|
| 2,336 | 3,457 |
|
| 153A | CULTURE | Recreation & Parks - Salaries & Wages | 3,760,108 | 3,583,403 | 3,287,955 | 3,027,317 | 3,052,065 | 2,980,562 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 3,195,715 | 2,991,764 | 2,904,278 | 2,750,573 | 2,885,426 | 1,573,786 |
| 153C |
| Recreation & Parks - Construction | 140,153 | 189,427 | 390,290 | 1,354,371 | 748,661 | 8,496,988 |
| 153D |
| Recreation & Parks - Purchase of P,P&E | 215,860 | 631,175 | 594,651 | 777,768 | 540,138 | 1,713,875 |
| 154A |
| Coliseum - Salaries & Wages |
|
|
|
|
|
|
| 154B |
| Coliseum - Other Direct |
|
|
|
|
|
|
| 154C |
| Coliseum - Construction |
|
|
|
|
|
|
| 154D |
| Coliseum - Purchase of P,P&E |
|
|
|
|
|
|
| 155A |
| Museums - Salaries & Wages | 394,985 | 390,055 | 355,672 | 358,209 | 304,341 | 269,383 |
| 155B |
| Museums - Other Direct | 82,009 | 87,212 | 89,316 | 112,269 |
| 158,652 |
| 155C |
| Museums - Construction |
|
|
|
|
|
|
| 155D |
| Museums - Purchase of P,P&E |
|
|
| 5,251 | 116,459 | 5,876 |
| 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 | 5,341,406 | 5,219,663 | 5,144,471 | 5,105,450 | 4,736,769 | 4,643,956 |
| 158B |
| Water & Sewer - Other Direct | 10,890,225 | 10,636,829 | 11,118,043 | 9,846,633 | 9,717,904 | 9,104,896 |
| 158C |
| Water & Sewer - Construction |
|
|
|
|
|
|
| 158D |
| Water & Sewer - Purchase of P,P&E | 3,855,534 | 3,629,693 | 2,711,886 | 2,190,442 | 7,327,467 | 5,194,209 |
| 159A |
| Electric Power - Salaries & Wages | 4,856,551 | 4,844,858 | 4,393,316 | 4,033,677 | 3,759,249 | 3,356,170 |
| 159B |
| Electric Power - Other Direct | 84,685,352 | 82,772,224 | 80,798,199 | 72,369,949 | 71,309,224 | 68,238,765 |
| 159C |
| Electric Power - Construction |
|
|
|
|
|
|
| 159D |
| Electric Power - Purchase of P,P&E | 3,752,203 | 5,774,423 | 4,113,359 | 3,203,731 | 2,631,147 | 3,235,202 |
| 160A |
| Natural Gas - Salaries & Wages | 1,340,563 | 1,357,926 | 1,282,790 | 1,157,088 | 1,150,084 | 1,133,926 |
| 160B |
| Natural Gas - Other Direct | 20,346,972 | 19,810,077 | 23,717,450 | 23,973,067 | 25,366,059 | 29,298,185 |
| 160C |
| Natural Gas - Construction |
|
|
|
|
|
|
| 160D |
| Natural Gas - Purchase of P,P&E | 2,268,592 | 1,869,737 | 1,306,004 | 1,217,001 | 1,087,246 | 1,390,678 |
| 161.1A |
| Storm Water - Salaries & Wages | 1,936,880 | 1,900,802 | 1,781,190 | 1,473,568 | 1,463,221 | 1,227,340 |
| 161.1B |
| Storm Water - Other Direct | 779,159 | 721,045 | 818,518 | 1,244,670 | 1,199,323 | 635,684 |
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E | 819,281 | 625,555 | 731,208 | 228,535 | 468,624 | 513,451 |
| 161B | DEBT | Water & Sewer - Interest & Fees | 465,436 | 417,440 | 463,339 | 472,460 | 654,273 | 768,118 |
| 161D | SERVICE | Water & Sewer - Principal | 1,637,845 | 3,001,278 | 2,855,360 | 2,531,738 | 2,657,508 | 2,838,310 |
| 162B |
| Electric - Interest & Fees | 118,038 | 91,245 | 59,766 | 44,123 | 79,338 | 63,282 |
| 162D |
| Electric - Principal | 1,304,832 | 1,098,246 | 774,019 | 511,261 | 938,431 | 747,323 |
| 163B |
| Gas - Interest & Fees | 3,516 | 5,495 | 8,207 | 5,256 |
|
|
| 163D |
| Gas - Principal | 143,769 | 163,139 | 142,189 | 56,962 |
|
|
| 164B |
| School - Interest & Fees |
|
|
|
|
|
|
| 164D |
| School - Principal |
|
|
|
|
|
|
| 165B |
| Hospital - Interest & Fees |
|
|
|
|
|
|
| 165D |
| Hospital - Principal |
|
|
|
|
|
|
| 166B |
| All Other - Interest & Fees | 317,110 | 451,752 | 508,635 | 524,509 | 563,189 | 1,387,645 |
| 166D |
| All Other - Principal | 3,238,274 | 3,428,993 | 3,261,338 | 2,417,293 | 2,736,434 | 2,763,084 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 291,985 | 231,374 | 250,315 | 271,589 | 245,621 | 215,331 |
| 170B |
| Separation Allowance - Other Employees |
|
|
|
|
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 376,819 | 387,823 | 347,702 | 317,306 | 299,032 | 280,553 |
| 172B |
| Fringe Benefits Other |
|
|
|
|
|
|
| 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 | 363,290 | 380,780 | 428,348 | 461,016 | 422,809 | 412,747 |
| 174A |
| Gen Gov Activities Shared W/ Cnty - Recipient |
|
|
|
|
|
|
| 174B |
| Gen Gov Activities Shared W/ Cnty - Item # |
|
|
|
|
|
|
| 174C |
| Gen Gov Activities Shared W/ Cnty - Amount |
|
|
|
|
|
|
| 175A |
| Highways (Payments to State) - Recipient |
|
|
|
|
|
|
| 175B |
| Highways (Payments to State) - Item No. |
|
|
|
|
|
|
| 175C |
| Highways (Payments to State) - Amount |
|
|
|
|
|
|
| 176A |
| Other - Intergovt. Expenditures - Recipient | Nash/Rocky Mount Schools | Nash/Rocky Mount Schools | Nash/RM Schools | Nash-RM Schools | Nash-RM Schools | Nash-Rocky Mount Schools |
| 176B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 176C |
| Other - Intergovt. Expenditures - Amount | 321,700 | 872,419 | 676,008 | 429,185 | 1,193,133 | 875,293 |
| 177A |
| Other - Intergovt. Expenditures - Recipient | Rocky Mount Wilson Airport | Rocky Mount Wilson Airport | Rocky Mt/Wilson Airport | RM Wilson Airport | RM-Wilson Airport | Rocky Mount Wilson Airport |
| 177B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount | 53,380 | 58,286 | 64,194 | 59,796 | 61,533 | 61,752 |
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 19,906,789. | 19,856,103.00 | 17,597,849.00 | 16,007,212.00 | 15,677,832.00 | 13,931,433.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,411,485. | 1,462,438.00 | 1,586,909.00 | 1,769,247.00 | 1,517,537.00 | 1,406,567.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 903,591. | 801,501.00 | 633,103.00 | 542,595.00 | 495,278.00 | 411,982.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 421,195 | 391,620 | 419,626 | 422,172 | 297,038 | 262,103 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 93.79 | 94.40 | 94.51 | 94.57 | 95.39 | 95.61 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 95.46 | 95.96 | 96.40 | 96.61 | 96.84 | 97.04 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 70.16 | 73.22 | 73.56 | 76.14 | 80.43 | 81.37 |
| 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 | 53,602,619 | 50,824,547 | 54,835,100 | 50,326,674 | 40,731,161 | 36,918,219 |
| 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 | 223,166,068 | 223,087,001 | 211,889,747 | 199,177,702 | 198,131,437 | 191,720,529 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds |
|
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In | 7,457,151 | 4,442,114 | 5,163,050 | 6,851,461 | 4,581,907 | 4,634,664 |
| 194D |
| Amount - Net Revenues | 215,708,917 | 218,644,887 | 206,726,697 | 192,326,241 | 193,549,530 | 187,085,865 |
|
| Calculated amount | 215,708,917 | 218,644,887 | 206,726,697 | 192,326,241 | 193,549,530 | 187,085,865 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 222,759,274 | 218,342,430 | 209,865,242 | 192,781,220 | 193,893,297 | 199,102,686 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent |
|
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out | 7,457,151 | 4,442,114 | 5,163,050 | 6,851,461 | 4,581,907 | 4,634,664 |
| 195D |
| Amount - Net Expenditures | 215,302,123 | 213,900,316 | 204,702,192 | 185,929,759 | 189,311,390 | 194,468,022 |
|
| Calculated amount | 215,302,123 | 213,900,316 | 204,702,192 | 185,929,759 | 189,311,390 | 194,468,022 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 207,728 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 207,728 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 4 | 3,454 | 3,515 | 3,595,100 | 4,142,823 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer |
|
|
|
|
|
|
| 403A |
| Total amount billed in units - Water | 4 | 3,283 | 3,131 | 3,211,706 | 3,423,383 |
|
| 403B |
| Total amount billed in units - Sewer | 2 | 2,205 | 2,190 | 2,224,411 | 2,415,094 |
|
| 404A |
| Of the total in 403A above how many units were Residential W | 1 | 1,148 | 1,138 | 1,091,537 | 1,178,332 |
|
| 404B |
| Of the total in 403B above how many units were Residential S | 1 | 1,005 | 1,010 | 1,013,963 | 1,013,473 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 174,288 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 64,496 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 58,379 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 10,174 |
|
| 407A |
| Of the total in 403A, how many units were sold for redistribution |
|
|
|
| 411,998 |
|
| 407B |
| Of the total in 403B how many unit were delivered in bulk |
|
|
|
| 490,477 |
|
| 408A |
| Dollars related to 403A above | 11,447,693 | 10,836,219 | 8,979,387 | 9,113,068 | 9,234,774 |
|
| 408B |
| Dollars related to 403B above | 11,677,129 | 11,646,963 | 10,474,082 | 10,168,732 | 10,358,625 |
|
| 409A |
| Dollars related to 404A above | 5,181,011 | 4,961,903 | 4,264,244 | 4,228,451 | 4,191,332 |
|
| 409B |
| Dollars related to 404B above | 6,275,466 | 6,121,197 | 5,607,454 | 5,525,760 | 5,431,515 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 839,870 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 286,107 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 334,319 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 107,130 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
| 1,034,785 |
|
| 412B |
| Dollars related to 407B above |
|
|
|
| 1,850,863 |
|
| 421A |
| Number of residential accounts billed - Water | 22,507 | 21,338 | 21,900 | 21,893 |
|
|
| 421B |
| Number of residential accounts billed - Sewer | 20,435 | 19,847 | 20,048 | 20,141 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water | 2,420 | 3,026 | 3,127 | 3,269 |
|
|
| 422B |
| Number of non-residential & bulk accounts billed - Sewer | 1,807 | 2,578 | 2,529 | 2,717 |
|
|
| 423A |
| Estimated percentage of accounts outside of municipal limits |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 950.0 |
| Official | Janet Curtis |
|
|
| 951.0 |
| Title | Accounting Manager |
|
|
| 952.0 |
| Date | 10/31/2011 | 10/29/2010 | 12/02/2009 | 10/31/2008 | 10/31/2007 | 12/01/2006 |
| 953.0 |
| Contact | David Gustavson |
|
|
| 954.0 |
| Title | Accountant |
|
|
| 955.0 |
| Phone | 252-972-1219 |
|
|
|
|
|
| 956.0 |
| Fax | 252-972-1662 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|