Municipality Revenues and Expenditures Financial Profile Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $17,077,890 | 16,889,251 | 16,725,785 | 16,494,934 | 14,945,246 | 14,323,352 |
|
| Utility | 25,897,966 | 23,765,470 | 23,590,336 | 23,629,093 | 20,104,626 | 18,492,803 |
|
| Sales Tax | 3,648,286 | 3,609,451 | 4,732,043 | 5,220,704 | 4,928,404 | 4,755,927 |
|
| Sales & Services | 2,085,018 | 2,132,239 | 2,290,570 | 1,955,782 | 1,880,607 | 1,686,814 |
|
| Intergovernmental | 5,649,172 | 5,661,312 | 5,975,435 | 5,205,922 | 4,414,335 | 4,799,096 |
|
| Debt Proceeds | 3,955,595 | 8,756,046 | 3,025,083 | 9,245,139 | 7,025,637 | 995,398 |
|
| Other Miscellaneous | 3,889,241 | 2,050,916 | 38,023,065 | 3,963,669 | 4,821,484 | 5,810,578 |
|
| Total | $62,203,168 | 62,864,685 | 94,362,317 | 65,715,243 | 58,120,339 | 50,863,968 |
|
|
|
|
|
|
|
|
|
| Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $17,781,277 | 21,029,354 | 20,407,187 | 22,330,448 | 11,592,890 | 11,956,499 |
|
| Debt Service | 8,685,153 | 7,577,444 | 8,772,487 | 7,919,362 | 6,513,455 | 5,992,420 |
|
| Transportation | 6,796,664 | 6,344,572 | 7,548,210 | 6,670,417 | 5,311,710 | 5,642,833 |
|
| General Government | 8,720,267 | 9,151,285 | 7,212,402 | 6,828,323 | 6,442,180 | 6,046,000 |
|
| Public Safety | 13,103,946 | 12,654,814 | 11,800,922 | 11,421,009 | 13,235,697 | 13,692,443 |
|
| Other | 16,711,774 | 22,460,544 | 12,107,385 | 7,455,741 | 6,845,579 | 6,624,632 |
|
| Total | $71,799,081 | 79,218,013 | 67,848,593 | 62,625,300 | 49,941,511 | 49,954,827 |
|
|
|
|
|
|
|
|
|
| Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $26,953,458 | 20,050,118 | 18,902,472 | 18,152,813 | 17,836,452 | 17,222,910 |
|
| Capital Outlay | 13,229,327 | 23,628,324 | 13,957,544 | 11,608,526 | 5,296,532 | 6,116,313 |
|
| Other Operating + Debt Service | 31,616,296 | 35,539,571 | 34,988,577 | 32,863,961 | 26,808,527 | 26,615,604 |
|
| Total | $71,799,081 | 79,218,013 | 67,848,593 | 62,625,300 | 49,941,511 | 49,954,827 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | $506 | 523 | 534 | 532 | 488 | 490 |
|
| Utility | 768 | 737 | 753 | 762 | 656 | 632 |
|
| Sales Tax | 109 | 113 | 151 | 167 | 162 | 163 |
|
| Sales & Services | 62 | 66 | 73 | 63 | 61 | 58 |
|
| Intergovernmental | 168 | 175 | 191 | 168 | 144 | 164 |
|
| Debt Proceeds | 117 | 271 | 97 | 298 | 229 | 34 |
|
| Other Miscellaneous | 115 | 64 | 1,214 | 128 | 157 | 199 |
|
| Total | $1,845 | 1,949 | 3,013 | 2,118 | 1,897 | 1,740 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | $527 | 652 | 652 | 720 | 378 | 409 |
|
| Debt Service | 258 | 235 | 280 | 255 | 213 | 205 |
|
| Transportation | 202 | 197 | 241 | 215 | 173 | 193 |
|
| General Government | 257 | 283 | 230 | 221 | 211 | 206 |
|
| Public Safety | 389 | 392 | 377 | 368 | 432 | 468 |
|
| Other | 496 | 696 | 387 | 240 | 223 | 227 |
|
| Total | $2,129 | 2,455 | 2,167 | 2,019 | 1,630 | 1,708 |
|
|
|
|
|
|
|
|
|
| Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | $799 | 621 | 604 | 585 | 582 | 589 |
|
| Capital Outlay | 392 | 732 | 446 | 374 | 173 | 209 |
|
| Other Operating | 938 | 1,102 | 1,117 | 1,060 | 875 | 910 |
|
| Total | $2,129 | 2,455 | 2,167 | 2,019 | 1,630 | 1,708 |
|
|
|
|
|
|
|
|
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Number of Municipalites in Group | 43 | 42 | 41 | 38 | 34 | 32 |
|
| Average Population In Group | 19,559 | 19,501 | 19,477 | 20,391 | 20,926 | 20,968 |
|
| City of Salisbury Population | 33,722 | 32,263 | 31,315 | 31,023 | 30,634 | 29,239 |
| Group Average Per Capita Revenues by Source |
|
|
|
|
|
|
|
| Property Tax | 415 | 427 | 408 | 403 | 387 | 370 |
|
| Utility | 290 | 300 | 285 | 320 | 314 | 312 |
|
| Sales Tax | 122 | 121 | 135 | 159 | 156 | 150 |
|
| Sales & Services | 59 | 61 | 60 | 73 | 73 | 71 |
|
| Intergovernmental | 152 | 151 | 146 | 153 | 142 | 152 |
|
| Debt Proceeds | 163 | 83 | 80 | 187 | 76 | 19 |
|
| Other Miscellaneous | 142 | 94 | 194 | 174 | 213 | 154 |
|
| Total | 1,343 | 1,237 | 1,308 | 1,469 | 1,361 | 1,228 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Function |
|
|
|
|
|
|
|
| Utility | 256 | 257 | 292 | 270 | 291 | 263 |
|
| Debt Service | 155 | 141 | 140 | 137 | 126 | 136 |
|
| Transportation | 112 | 118 | 145 | 128 | 125 | 129 |
|
| General Government | 135 | 150 | 144 | 229 | 139 | 144 |
|
| Public Safety | 320 | 336 | 325 | 327 | 320 | 313 |
|
| Other | 258 | 235 | 235 | 253 | 261 | 229 |
|
| Total | 1,236 | 1,237 | 1,281 | 1,344 | 1,262 | 1,214 |
|
|
|
|
|
|
|
|
|
| Group Average Per Capita Expenditures by Object |
|
|
|
|
|
|
|
| Salaries & Wages | 441 | 459 | 448 | 455 | 445 | 434 |
|
| Capital Outlay | 193 | 186 | 261 | 292 | 247 | 214 |
|
| Other Operating | 601 | 591 | 571 | 596 | 569 | 565 |
|
| Total | 1,235 | 1,236 | 1,280 | 1,343 | 1,261 | 1,213 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General Fund Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
| General Fund revenues | $33,455,951 | 33,549,365 | 33,807,555 | 33,420,370 | 30,212,226 | 29,587,288 |
| General Fund expenditures | 34,371,313 | 33,195,140 | 32,694,849 | 32,697,359 | 29,765,060 | 28,974,227 |
| Operating transfers in | - | - | - | - | - | - |
| Operating transfers out | 416,785 | 390,319 | 453,381 | 437,781 | 1,433,225 | 213,118 |
| Capital leases and installment purchase proceeds | 914,000 | - | 216,413 | 906,934 | 674,425 | - |
| Other items | - | - | - | - | - | - |
| Excess of revenues and other sources over (under) expenditures and other uses | (418,147) | (36,094) | 875,738 | 1,192,164 | (311,634) | 399,943 |
|
|
|
|
|
|
|
|
|
| Fund balance available (FBA): |
|
|
|
|
|
|
|
| In dollars | $0 | 4,715,530 | 4,730,445 | 4,446,572 | 3,538,279 | 3,310,681 |
|
| FBA as a % of GF Net Expenditures: |
|
|
|
|
|
|
|
| Unit's FBA % | 0.00 | 14.04 | 14.36 | 13.80 | 11.59 | 11.34 |
|
| Group weighted average FBA % | 33.33 | 44.27 | 41.08 | 43.40 | 40.44 | 38.05 |
|
| 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, Transportation, Water/Sewer |
|
|
|
|
|
|
|
|
|
|
|
|
|
| Combined financial results: |
|
|
|
|
|
|
|
| Working capital | $10,326,790 | 8,705,981 | 11,486,319 | 6,340,557 | 7,887,068 | 6,186,347 |
|
| Quick ratio | 2.57 | 1.95 | 2.61 | 1.69 | 2.37 | 2.22 |
|
| Net income | 2,626,559 | (123,072) | 1,487,200 | 2,309,252 | 3,084,368 | (184,549) |
|
| Cashflow from operations | 7,392,336 | 7,531,342 | 7,328,698 | 7,511,368 | 6,487,724 | 5,630,326 |
|
| Depreciation & Amortization Expense | 4,267,357 | 4,235,946 | 4,208,450 | 4,093,514 | 4,225,411 | 4,297,445 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash, Investments and Financing Go to top of page | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 |
|
|
|
|
|
|
|
|
|
|
| Population at July 1st of the Previous Year | 33,722 | 32,263 | 31,315 | 31,023 | 30,634 | 29,239 |
|
| Population Group | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 | No Electric 10,000 to 49,999 |
|
| Cash &Investments | $18,665,538 | $22,179,609 | $22,709,766 | $20,098,852 | $18,824,663 | $17,239,723 |
|
| Investment Earnings | 278,611 | 219,965 | 548,788 | 1,019,778 | 1,091,039 | 733,239 |
|
| Tax Rate Equivalent | 0.0096 | 0.0075 | 0.0191 | 0.0365 | 0.0454 | 0.0319 |
|
| Tax Rate Equivalent Group weighted average | 0.0053 | 0.0094 | 0.0262 | 0.0393 | 0.0523 | 0.0385 |
|
| Tax Rate Equivalent Statewide weighted average | 0.0156 | 0.0247 | 0.0133 | 0.0524 | 0.0920 | 0.0573 |
|
| Latest year of Revaluation | 2007 | 2007 | 2007 | 2007 | 2003 | 2003 |
|
| January 1, Prior Year Assessed Valuation | $2,903,170,658 | 2,918,549,619 | 2,879,853,728 | 2,794,726,932 | 2,403,642,703 | 2,299,390,370 |
|
| Tax Rate | 0.5900 | 0.5900 | 0.5900 | 0.5900 | 0.6250 | 0.6150 |
|
| Tax Rate Group weighted average | 0.4199 | 0.4256 | 0.4335 | 0.4564 | 0.4754 | 0.4663 |
|
| Tax Rate State Wide | 0.4122 | 0.4090 | 0.4262 | 0.4238 | 0.4450 | 0.4321 |
|
| Assessment -to-Sales Ratio | 104.60 | 97.76 | 96.72 | 99.78 | 94.90 | 98.39 |
|
| Assessment -to-Sales Ratio Group weighted average | 101.54 | 98.47 | 92.44 | 89.99 | 90.63 | 93.35 |
|
| 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 | $2,775,497,761 | 2,985,423,096 | 2,977,516,261 | 2,800,888,888 | 2,532,816,336 | 2,337,016,333 |
|
| EffectiveTax Rate | 0.6171 | 0.5768 | 0.5706 | 0.5887 | 0.5931 | 0.6051 |
|
| Group weighted average Effective Tax Rate | 0.4263 | 0.4191 | 0.4007 | 0.4107 | 0.4309 | 0.4353 |
|
| Statewide weighted average Effective Tax Rate | 0.4183 | 0.4020 | 0.3870 | 0.3752 | 0.3934 | 0.3987 |
|
| Percent Collected | 95.4100 | 93.8800 | 96.0300 | 97.0300 | 96.9700 | 97.2500 |
|
| Percent Collected Group weighted average | 97.10 | 96.95 | 96.99 | 97.39 | 97.23 | 97.48 |
|
| Percent Collected Statewide | 97.59 | 97.36 | 97.34 | 97.56 | 97.58 | 97.55 |
|
| Percent Collected Excluding Motor Vehicles | 96.07 | 94.62 | 96.83 | 98.00 | 97.91 | 98.18 |
|
| Percent Collected Excluding Motor Vehicles Group weighted average | 97.88 | 97.66 | 97.83 | 98.34 | 98.30 | 98.54 |
|
| 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 | 86.97 | 84.22 | 87.14 | 86.80 | 87.58 | 88.02 |
|
| Percent Collected Motor Vehicles Only Group weighted average | 87.46 | 87.44 | 86.51 | 87.09 | 86.15 | 87.32 |
|
| Percent Collected Motor Vehicles Only Statewide weighted average | 87.28 | 86.34 | 86.55 | 86.74 | 86.71 | 86.80 |
|
| Tax Uncollected | 1,906,282 | 2,164,043 | 1,935,396 | 1,774,477 | 1,691,364 | 1,576,917 |
|
| Tax Rate Equivalent | 0.0657 | 0.0741 | 0.0672 | 0.0635 | 0.0704 | 0.0686 |
|
| Dominant County: Rowan |
|
|
|
|
|
|
| Debt Information |
|
|
|
|
|
|
|
|
| Population Group | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 | 25,000 to 49,999 |
|
| Ratings: |
|
|
|
|
|
|
|
| Fitch |
|
|
|
|
|
|
|
| Moody's | Aa2 | Aa2 | 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 | $5,010,000 | 6,235,000 | 7,480,000 | 8,745,000 | 10,075,000 | 11,480,000 |
|
| General Government GO Debt | 1,075,000 | 1,275,000 | 1,475,000 | 1,675,000 | 1,875,000 | 2,075,000 |
|
| Total General Obligation Debt | 6,085,000 | 7,510,000 | 8,955,000 | 10,420,000 | 11,950,000 | 13,555,000 |
|
| Per Capita | $180 | 233 | 286 | 336 | 390 | 464 |
|
| Total Per Capita for the Population Group | 232 | 220 | 221 | 247 | 243 | 283 |
|
| Total Per Capita Statewide | 450 | 449 | 455 | 456 | 478 | 495 |
|
| Total per Assessed Valuation Adjusted for Current Year Sales | 0.2192% | 0.2516% | 0.3008% | 0.3720% | 0.4718% | 0.5800% |
|
| Total per Assessed Valuation Adjusted for Current Year Sales- Group Average | 0.2405% | 0.2139% | 0.2012% | 0.2539% | 0.2706% | 0.3405% |
|
| 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 | $0 | 0 | 8,043 | 23,576 | 38,399 | 52,545 |
|
| --General Government | 38,519,453 | 39,274,999 | 40,089,370 | 4,853,865 | 5,478,612 | 6,098,829 |
|
| Total* | $38,519,453 | 39,274,999 | 40,097,413 | 4,877,441 | 5,517,011 | 6,151,374 |
|
| * The total only includes the contracts that require Local Government Commission approval. |
|
|
|
|
| Revenue Bond Debt | $40,895,538 | 43,625,793 | 39,716,649 | 41,758,862 | 36,120,832 | 31,752,566 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
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 | 33,722 | 32,263 | 31,315 | 31,023 | 30,634 | 29,239 |
|
|
|
|
|
|
|
|
|
| 1.5A | FISCAL | Governmental Activities Assets | 60,362,084 | 61,204,374 | 61,471,328 | 57,594,197 | 57,692,008 | 54,095,888 |
| 1.5B | SUMMARY | Governmental Activities Liabilities | 15,168,481 | 15,780,269 | 15,747,209 | 12,920,322 | 14,239,405 | 14,717,960 |
| 3.5A |
| Business Type Activities Assets | 171,721,714 | 176,939,052 | 172,654,148 | 144,150,100 | 134,772,564 | 128,322,537 |
| 3.5B |
| Business Type Activities Liabilties | 83,828,206 | 88,596,464 | 84,188,488 | 57,171,640 | 50,103,355 | 46,737,697 |
| 6.5A |
| Fiduciary Funds Assets | 1,301,196 | 1,247,039 | 1,231,949 | 1,133,084 | 169,870 | 174,833 |
| 6.5B |
| Fiduciary Funds Liabilties | 378,207 | 265,976 | 241,382 | 184,308 | 169,870 | 174,833 |
| 10.0 | PART 2 | Current Collections of Unit -Wide Levy | 16,775,117 | 16,692,328 | 16,543,763 | 16,315,427 | 14,775,697 | 13,930,000 |
| 11.0 | TAX | Current Collections of Special Tax Districts |
|
|
|
|
|
|
| 12.0 | REVENUES | Prior Years' Levy Collections | 180,580 | 88,490 | 91,276 | 94,174 | 89,521 | 318,387 |
| 13.0 |
| Penalties and Interest | 122,193 | 108,433 | 90,746 | 85,333 | 80,028 | 74,965 |
| 14.0 |
| Collections of Taxes Previously Written Off |
|
|
|
|
|
|
| 15.0 |
| Animal Tax | 240 | 269 | 288 | 220 | 347 | 393 |
| 15.1 |
| Solid Waste Disposal Tax | 21,870 | 21,340 | 14,438 |
|
|
|
| 16.0 |
| 1% Local Government Option Sales Tax | 1,703,911 | 1,616,815 | 1,686,125 | 1,795,751 | 1,675,399 | 1,720,014 |
| 17.0 |
| 1/2% Local Government Option Sales Tax (40) | 1,115,285 | 1,068,161 | 1,118,152 | 1,249,480 | 1,187,880 | 1,090,278 |
| 18.0 |
| 1/2% Local Government Option Sales Tax (42) | 842,661 | 862,481 | 1,109,755 | 1,241,421 | 1,180,553 | 1,084,840 |
| 18.5 |
| 1/2% Local Government Option Sales Tax (44) | -13,571 | 61,994 | 818,011 | 934,052 | 884,572 | 860,795 |
| 19.0 |
| Privilege Licenses | 297,599 | 383,982 | 310,976 | 335,228 | 289,847 | 294,328 |
| 19.2 |
| Privilege -- All other privileges and pemits |
|
|
|
|
|
|
| 20.0 |
| Auto Licenses | 217,121 | 228,335 | 234,649 | 236,064 | 207,395 | 200,232 |
| 21.0 |
| Vehicle Tax for Public Transportation |
|
|
|
|
|
|
| 22.0 |
| Other Licenses |
|
| 46,893 | 39,394 | 143,871 | 243,259 |
| 23.0 |
| Local Occupancy Tax |
|
|
|
|
|
|
| 24.0 |
| Prepared Food Tax |
|
|
|
|
|
|
| 25.0 |
| 911 Charges |
|
|
|
|
|
|
| 26.0 |
| Gross Short Term lease and Rental Tax | 38,003 | 36,894 | 35,887 | 39,318 | 39,770 | 37,082 |
| 27.0 | FEDERAL | Payments In Lieu of Taxes - Federal |
|
|
|
|
|
|
| 28.0 | INTERGOV | Equitable Sharing of Fed. Forfeited Prop. |
|
|
|
|
|
|
| 29.0 | REVENUES | General Government |
|
|
| 407,270 | 8,099 | 4,966 |
| 30.0 |
| Public Safety | 312,913 | 663,385 | 23,434 | 39,215 | 74,060 | 150,173 |
| 31.0 |
| Transportation - Streets |
|
|
|
| 97,897 |
|
| 32.0 |
| Transportation - All Other | 300,916 | 268,447 | 909,148 | 285,163 | 259,679 | 231,231 |
| 33.0 |
| Environmental Protection |
|
|
|
|
|
|
| 34.0 |
| Econ. & Phys. Dev. - Housing/Comm. Dev. | 629,404 | 379,294 | 277,165 | 272,661 | 418,506 | 484,770 |
| 35.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 36.0 |
| Human Services: Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 37.0 |
| Human Services: All Other |
|
|
|
|
|
|
| 38.0 |
| Culture & Recreation |
|
|
|
|
|
|
| 39.0 | STATE | Payments In Lieu of Taxes - State |
|
|
|
|
|
|
| 40.0 | INTERGOV | Unauthorized Substance Tax | 21,502 | 22,497 |
| 25,671 |
| 13,813 |
| 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 |
|
|
|
|
|
|
| 44.0 |
| Utility Franchise Tax | 2,561,261 | 2,542,111 | 2,493,549 | 2,533,067 | 2,029,281 | 1,863,690 |
| 45.0 |
| Beer and Wine Tax | 142,196 | 44,663 | 139,324 | 141,112 | 132,122 | 128,475 |
| 46.0 |
| Powell Bill | 895,710 | 873,028 | 980,137 | 1,088,187 | 932,401 | 945,369 |
| 50.0 |
| Court Fees - Facilities and Arrest Fees | 26,630 | 45,735 | 35,912 | 53,162 | 113,945 | 49,441 |
| 51.0 |
| General Government | 54,201 | 6,378 | 51,669 | 80,610 |
| 57,006 |
| 52.0 |
| Public Safety |
| 102,646 | 41,079 |
| 31,659 | 31,962 |
| 53.0 |
| Transportation - Streets | 257,090 | 421,296 | 660,077 |
|
| 125,000 |
| 54.0 |
| Transportation - All Other | 235,559 | 234,224 | 307,546 | 219,887 | 260,115 | 258,197 |
| 55.0 |
| Environmental Protection |
|
|
|
|
|
|
| 56.0 |
| Econ. & Phys. Dev. - Housing/Community Dev |
|
|
|
|
|
|
| 57.0 |
| Econ. & Phys. Dev. - All Other |
|
|
|
|
|
|
| 58.0 |
| Human Services -Health, Mental Health, Hosp |
|
|
|
|
|
|
| 59.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 60.0 |
| Culture and Recreation | 146,597 |
|
|
|
| 400,000 |
| 61.0 | LOCAL | Payments in Lieu of Taxes - Local | 27,190 | 20,714 | 20,508 | 20,599 | 16,801 | 17,921 |
| 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 |
|
|
|
|
|
|
| 68.0 |
| Human Services - Health, Mental Hlt & Hosp |
|
|
|
|
|
|
| 69.0 |
| Human Services - All Other |
|
|
|
|
|
|
| 70.0 |
| Culture and Recreation |
|
|
|
|
|
|
| 71.0 | PERMITS | Building Permits |
|
|
|
|
|
|
| 72.0 | & FEES | Inspection Fees |
|
|
|
|
|
|
| 72.1 |
| Amusements licensing and permit taxes |
|
|
|
|
|
|
| 73.0 |
| Other Permits | 188,688 | 171,513 | 45,076 | 39,624 | 40,355 | 32,224 |
| 74.0 | SALES & | Parking Revenues | 12,132 | 12,139 | 13,889 | 13,505 | 11,157 | 10,317 |
| 75.0 | SERVICES | Rents and Royalties | 470,513 | 423,247 | 387,189 | 400,229 | 407,912 | 397,464 |
| 76.0 |
| Airport |
|
|
|
|
|
|
| 77.0 |
| Fire Protection Charges | 29,186 | 28,920 | 20,255 | 20,229 | 17,619 | 17,835 |
| 78.0 |
| Solid Waste | 989,373 | 1,078,449 | 1,388,085 | 1,093,556 | 1,017,681 | 847,469 |
| 79.0 |
| Ambulance and Rescue Squad Charges |
|
|
|
|
|
|
| 80.0 |
| Cemeteries | 113,450 | 142,830 | 160,970 | 114,685 | 138,710 | 133,875 |
| 81.0 |
| Recreation Service Revenues | 156,726 | 153,833 | 165,332 | 175,416 | 167,781 | 164,896 |
| 82.0 |
| Library Service Revenues |
|
|
|
|
|
|
| 83.0 |
| Other Cultural and Rec Service Revenues |
|
|
|
|
|
|
| 84.0 |
| Mass Transit - City Operated | 124,950 | 121,308 | 109,774 | 98,538 | 79,392 | 82,734 |
| 85.0 |
| Other Sales and Services | 4,153,903 | 3,357,044 | 3,494,085 | 3,160,072 | 924,534 | 837,472 |
| 86.0 | UTILITY | Water and Sewer Charges | 21,744,063 | 20,408,426 | 20,096,251 | 20,469,021 | 19,180,092 | 17,655,331 |
| 87.0 | REVENUES | Electric Charges |
|
|
|
|
|
|
| 88.0 |
| Gas Charges |
|
|
|
|
|
|
| 88.1 |
| Storm Water Fees |
|
|
|
|
|
|
| 89.0 | MISC. | Investment Earnings - Bond Proceeds | 68,909 | 166,225 | 225,903 | 298,071 | 138,641 | 17,140 |
| 90.0 | REVENUES | Investment Earnings - All Other Funds | 278,611 | 219,965 | 548,788 | 1,019,778 | 1,091,039 | 733,239 |
| 91.0 |
| Special Assessments | 1,812,429 | 691,281 | 162,254 | 734,584 | 1,923,229 | 8,583 |
| 92.0 |
| Private Contributions and Donations | 142,363 | 145,875 | 441,656 | 446,285 | 98,763 | 296,526 |
| 93.0 |
| Sales of Materials and Fixed Assets | 120,723 | 125,554 | 170,908 | -58,514 | 250,552 | 450,264 |
| 94.0 |
| Sale of Real Property | 8,244 |
|
|
|
| 934 |
| 95.0 |
| Nongovt Contr For Streets & Traffic Signals |
|
|
|
|
|
|
| 96.0 |
| ABC Mixed Drink Surcharge |
|
|
|
|
|
|
| 97.0 |
| ABC Profit Distribution | 29,002 | 89,430 | 15,750 | 5,625 | 3,375 |
|
| 98.0 |
| Other Miscellaneous Revenues | 3,955,595 | 2,756,046 | 3,025,083 | 1,845,139 | 1,025,637 | 995,398 |
| 99.0 |
| Proceeds of Sale of Bonds and Notes |
| 6,000,000 |
| 7,400,000 | 6,000,000 |
|
| 100.0 |
| Proceeds of Capital Leases/Install Purchases | 914,000 |
| 35,865,000 | 906,934 | 674,425 | 3,565,680 |
| 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 | 130,179 | 129,988 | 121,238 | 127,556 | 113,861 | 109,000 |
| 105.0 |
| Utilities Customer's Deposits |
|
|
|
|
|
|
| 106.0 |
| Deposits Other than Utility |
|
|
|
|
|
|
| 107.0 |
| Prepaid Taxes |
|
|
|
|
|
|
| 108.0 |
| Prepaid Privilege Licenses |
|
|
|
|
|
|
| 109A | PART 4 | Governing Body - Salaries & Wages | 88,576 | 57,268 | 56,573 | 49,856 | 43,577 | 42,142 |
| 109B | GENERAL | Governing Body - Other Direct | 95,978 | 105,692 | 79,051 | 87,120 | 89,580 | 79,772 |
| 109C | GOVT | Governing Body - Construction |
|
|
|
|
|
|
| 109D |
| Governing Body - Purchase of P,P&E |
|
|
|
|
|
|
| 110A |
| Administration - Salaries & Wages | 1,230,680 | 896,285 | 808,064 | 777,003 | 757,994 | 681,303 |
| 110B |
| Administration - Other Direct | 675,138 | 823,236 | 729,031 | 765,916 | 788,436 | 672,040 |
| 110C |
| Administration - Construction |
|
|
|
|
|
|
| 110D |
| Administration - Purchase of P,P&E | 26,205 |
|
|
|
|
|
| 111A |
| Elections - Salaries & Wages |
|
|
|
|
|
|
| 111B |
| Elections - Other Direct |
| 12,701 |
| 7,187 |
| 6,474 |
| 111C |
| Elections - Construction |
|
|
|
|
|
|
| 111D |
| Elections - Purchase of P,P&E |
|
|
|
|
|
|
| 112A |
| Finance - Salaries & Wages | 2,118,891 | 1,467,950 | 1,450,286 | 1,466,232 | 1,379,996 | 1,249,597 |
| 112B |
| Finance - Other Direct | 999,235 | 1,284,134 | 1,291,203 | 1,543,339 | 1,220,334 | 1,227,811 |
| 112C |
| Finance - Construction |
|
|
|
|
|
|
| 112D |
| Finance - Purchase of P,P&E | 446,434 |
| 16,514 | 120,402 | 256,763 | 161,353 |
| 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 |
|
|
|
|
|
|
| 114C |
| Legal - Construction |
|
|
|
|
|
|
| 114D |
| Legal - Purchase of P,P&E |
|
|
|
|
|
|
| 115A |
| Public Buildings - Salaries & Wages | 393,419 | 298,666 | 283,141 | 269,434 | 460,166 | 219,430 |
| 115B |
| Public Buildings - Other Direct | 803,262 | 2,787,550 | 633,961 | 531,845 | 307,031 | 513,541 |
| 115C |
| Public Buildings - Construction | 239,747 |
|
|
|
| 8,066 |
| 115D |
| Public Buildings - Purchase of P,P&E | 223,800 | 31,045 | 478,120 | 38,868 |
| 205,201 |
| 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 | 695,399 | 551,319 | 542,536 | 577,215 | 527,977 | 503,327 |
| 117B |
| Central Services - Other Direct | 87,887 | 236,914 | 264,150 | 266,287 | 267,715 | 226,736 |
| 117C |
| Central Services - Construction |
|
|
|
|
|
|
| 117D |
| Central Services - Purchase of P,P&E | 68,166 |
| 5,180 | 35,676 | 14,165 | 43,160 |
| 118A |
| Gen. Govt. All Other - Salaries & Wages | 194,193 | 149,915 | 133,533 | 67,245 | 52,939 |
|
| 118B |
| Gen. Govt. All Other - Other Direct | 217,856 | 418,744 | 412,526 | 191,169 | 151,920 | 206,047 |
| 118C |
| Gen. Govt. All Other - Construction |
|
|
|
|
|
|
| 118D |
| Gen. Govt. All Other - Purchase of P,P&E | 115,401 | 29,866 | 28,533 | 33,529 | 123,587 |
|
| 119A | PUBLIC | Police & Comm - Traffic Control - Salaries and Wages | 5,683,237 | 4,323,734 | 4,248,235 | 4,052,338 | 3,782,834 | 3,866,967 |
| 119B | SAFETY | Police & Comm - Traffic Control - Other Direct | 1,187,542 | 2,316,136 | 2,149,238 | 2,321,573 | 2,113,296 | 1,964,918 |
| 119C |
| Police & Comm - Traffic Control - Construction |
|
|
|
| 906,293 | 1,923,831 |
| 119D |
| Police & Comm - Traffic Control - Purchase of P,P&E | 383,298 | 521,007 | 251,852 | 397,565 | 203,771 | 258,905 |
| 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 | 3,955,286 | 3,107,989 | 3,022,140 | 2,904,466 | 2,853,519 | 2,728,740 |
| 122B |
| Fire - Other Direct | 826,127 | 1,630,614 | 1,632,582 | 1,554,062 | 1,401,777 | 1,738,298 |
| 122C |
| Fire - Construction |
|
|
|
| 745,102 | 373,831 |
| 122D |
| Fire - Purchase of P,P&E | 725,349 | 466,546 | 164,342 | 49,217 | 920,809 | 515,832 |
| 123A |
| Inspectors - Salaries & Wages |
|
|
|
|
|
|
| 123B |
| Inspectors - Other Direct |
|
|
|
|
|
|
| 123C |
| Inspectors - Construction |
|
|
|
|
|
|
| 123D |
| Inspectors - Purchase of P,P&E |
|
|
|
|
|
|
| 124A |
| Rescue Units - Salaries & Wages |
|
|
|
|
|
|
| 124B |
| Rescue Units - Other Direct | 30,000 |
|
|
|
|
|
| 124C |
| Rescue Units - Construction |
|
|
|
|
|
|
| 124D |
| Rescue Units - Purchase of P,P&E |
|
|
|
|
|
|
| 125A |
| Animal Control - Salaries & Wages |
|
| 41,120 | 39,785 | 40,310 | 36,521 |
| 125B |
| Animal Control - Other Direct |
|
| 17,377 | 17,121 | 16,533 | 15,719 |
| 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 | 907,194 | 695,912 | 611,266 | 561,574 | 585,353 | 631,110 |
| 127B | TATION | Traffic Engineering - Other Direct | 1,392,853 | 939,970 | 613,880 | 456,569 | 420,478 | 1,152,504 |
| 127C |
| Traffic Engineering - Construction |
|
| 842,625 |
|
|
|
| 127D |
| Traffic Engineering - Purchase of P,P&E |
| 85,468 | 55,852 | 23,408 | 41,548 | 73,093 |
| 128A |
| Streets and Highways - Salaries & Wages | 1,353,289 | 1,049,948 | 824,278 | 961,090 | 985,833 | 896,821 |
| 128B |
| Streets and Highways - Other Direct | 1,034,750 | 1,935,277 | 1,556,973 | 1,424,669 | 768,315 | 703,790 |
| 128C |
| Streets and Highways - Construction |
|
|
|
|
|
|
| 128D |
| Streets and Highways - Purchase of P,P&E | 122,697 | 408,385 | 267,484 | 1,121,986 | 360,545 | 128,134 |
| 129A |
| Street Cleaning - Salaries & Wages | 11,357 | 150,855 | 576 |
| 192,813 | 204,892 |
| 129B |
| Street Cleaning - Other Direct |
| 78,475 | 6,284 |
| 117,403 | 128,152 |
| 129C |
| Street Cleaning - Construction |
|
|
|
|
|
|
| 129D |
| Street Cleaning - Purchase of P,P&E |
|
|
|
|
|
|
| 130A |
| Powell Bill - Salaries & Wages | 126,612 |
| 141,656 |
|
| 70,176 |
| 130B |
| Powell Bill - Other Direct | 769,362 |
| 844,437 | 1,104,057 | 940,704 | 882,021 |
| 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 |
|
|
|
|
|
|
| 132A |
| Mass Transit - City - Salaries & Wages | 639,264 | 462,830 | 442,126 | 441,210 | 420,025 | 391,195 |
| 132B |
| Mass Transit - City - Other Direct | 313,453 | 537,452 | 571,454 | 575,854 | 470,693 | 346,579 |
| 132C |
| Mass Transit - City - Construction |
|
|
|
|
|
|
| 132D |
| Mass Transit - City - Purchase of P,P&E | 125,833 |
| 769,319 |
| 8,000 | 34,366 |
| 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 | 572,508 | 394,439 | 375,918 | 360,867 | 367,420 | 354,925 |
| 136B | MENTAL | Solid Waste - Other Direct | 978,748 | 1,136,693 | 1,617,814 | 1,537,749 | 1,312,559 | 1,080,853 |
| 136C | PROTECTION | Solid Waste - Construction |
|
|
|
|
|
|
| 136D |
| Solid Waste - Purchase of P,P&E |
|
|
| 56,966 | 94,600 | 141,210 |
| 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 | 209,225 | 168,653 | 154,953 | 135,887 | 135,748 | 127,626 |
| 138B |
| Cemeteries - Other Direct | 54,227 | 104,663 | 121,122 | 106,544 | 83,918 | 96,501 |
| 138C |
| Cemeteries - Construction |
|
|
|
|
|
|
| 138D |
| Cemeteries - Purchase of P,P&E |
|
|
|
|
|
|
| 139A |
| Environ. All Other - Salaries & Wages |
|
|
|
|
|
|
| 139B |
| Environ. All Other - Other Direct |
|
|
|
|
|
|
| 139C |
| Environ. All Other - Construction |
|
|
|
|
|
|
| 139D |
| Environ. All Other - Purchase of P,P&E |
|
|
|
|
|
|
| 140A | ECONOMIC | Planning & Zoning - Salaries & Wages | 933,483 | 680,168 | 620,543 | 548,159 | 501,669 | 468,170 |
| 140B | & PHYSICAL | Planning & Zoning - Other Direct | 573,679 | 1,081,824 | 787,916 | 842,573 | 694,054 | 859,728 |
| 140C | DEVELOP | Planning & Zoning - Construction |
|
|
|
|
|
|
| 140D |
| Planning & Zoning - Purchase of P,P&E | 72,656 | 44,813 | 74,858 | 77,406 | 209,500 |
|
| 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 | 8,455 | 6,221 | 1,762 |
|
|
|
| 142B |
| Community Development - Other Direct | 650,667 | 412,308 | 341,222 | 536,044 | 813,516 | 851,895 |
| 142C |
| Community Development - Construction |
|
|
|
|
|
|
| 142D |
| Community Development - Purchase of P,P&E |
|
|
| 8,940 |
|
|
| 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 | 908,807 |
|
|
|
|
|
| 145B |
| Econ. Dev. All Other - Other Direct | 1,083,508 |
|
|
|
|
|
| 145C |
| Econ. Dev. All Other - Construction | 7,824,136 |
|
|
|
|
|
| 145D |
| Econ. Dev. All Other - Purchase of P,P&E | 90,414 |
|
|
|
|
|
| 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 | 1,740,423 | 1,399,229 | 1,404,046 | 1,399,748 | 1,321,737 | 1,298,896 |
| 153B | RECREATION | Recreation & Parks - Other Direct | 841,089 | 1,286,312 | 1,234,566 | 1,158,246 | 1,142,109 | 1,204,368 |
| 153C |
| Recreation & Parks - Construction |
|
| 449,223 | 392,846 |
|
|
| 153D |
| Recreation & Parks - Purchase of P,P&E | 127,407 | 129,366 | 60,228 | 80,779 | 126,407 | 98,118 |
| 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 |
| 339,909 | 92,443 |
|
|
|
| 157B |
| Cult. & Recr. All Other - Other Direct |
| 276,261 | 113,263 |
|
|
|
| 157C |
| Cult. & Recr. All Other - Construction |
| 14,957,343 | 4,594,565 |
|
|
|
| 157D |
| Cult. & Recr. All Other - Purchase of P,P&E |
|
| 20,601 |
|
|
|
| 158A | UTILITY | Water & Sewer - Salaries & Wages | 5,183,160 | 3,848,828 | 3,647,277 | 3,540,704 | 3,426,542 | 3,451,072 |
| 158B |
| Water & Sewer - Other Direct | 9,960,333 | 10,226,041 | 10,881,662 | 9,618,806 | 6,880,906 | 6,354,214 |
| 158C |
| Water & Sewer - Construction | 1,922,056 | 5,721,725 | 5,215,748 | 8,607,990 | 881,287 | 1,605,443 |
| 158D |
| Water & Sewer - Purchase of P,P&E | 715,728 | 1,232,760 | 662,500 | 562,948 | 404,155 | 545,770 |
| 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 |
|
|
|
|
|
|
| 161.1B |
| Storm Water - Other Direct |
|
|
|
|
|
|
| 161.1C |
| Storm Water - Construction |
|
|
|
|
|
|
| 161.1D |
| Storm Water - Purchase of P,P&E |
|
|
|
|
|
|
| 161B | DEBT | Water & Sewer - Interest & Fees | 2,162,458 | 2,264,238 | 2,119,468 | 2,244,848 | 1,919,006 | 1,871,220 |
| 161D | SERVICE | Water & Sewer - Principal | 4,166,579 | 3,610,265 | 3,574,798 | 3,352,816 | 3,300,924 | 3,223,118 |
| 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 | 1,181,291 | 438,500 | 1,980,793 | 341,312 | 370,668 | 263,132 |
| 166D |
| All Other - Principal | 1,174,825 | 1,264,441 | 1,097,428 | 1,980,386 | 922,857 | 634,950 |
| 167B | PENSION | Direct Benefit Program - Other Direct |
|
|
|
|
|
|
| 168B | FRINGE | Fringe Benefits Unallocated |
|
|
|
|
|
|
| 169B |
| Separation Allowance - Law Enforcement | 138,394 | 109,807 | 95,049 | 84,882 | 87,058 | 108,259 |
| 170B |
| Separation Allowance - Other Employees |
|
|
| 170,645 |
|
|
| 171B |
| Supplemental Retirement - Law Enforcement | 174,713 | 178,981 | 178,987 |
| 164,395 | 160,622 |
| 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 |
|
|
|
|
|
|
| 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 | Rowan-Salisbury Schools | Education - Horizons Unlimited | Horizons Unlimited | Rowan-Salisbury School System | Rowan-Salisbury School System | Rowan-Salisbury School System |
| 176B |
| Other - Intergovt. Expenditures - Item # | 118 |
|
|
|
| 118 |
| 176C |
| Other - Intergovt. Expenditures - Amount | 42,342 | 42,342 | 42,342 | 42,342 | 42,342 | 42,342 |
| 177A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 177B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 177C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 178A |
| Other - Intergovt. Expenditures - Recipient |
|
|
|
|
|
|
| 178B |
| Other - Intergovt. Expenditures - Item # |
|
|
|
|
|
|
| 178C |
| Other - Intergovt. Expenditures - Amount |
|
|
|
|
|
|
| 179.0 |
| Current year's levy -- Excluding motor vehicles | 16,200,163. | 16,485,382.00 | 15,904,146.00 | 15,501,761.00 | 14,021,915.00 | 13,307,161.00 |
| 180.0 |
| Current year's levy -- Motor vehicles (only) | 1,270,136. | 1,277,768.00 | 1,430,724.00 | 1,464,744.00 | 1,398,527.00 | 1,334,460.00 |
| 181.0 | PART 6 | Uncollected Taxes - Current Year's Levy Except Mot Veh | 636,146. | 886,275.00 | 504,672.00 | 309,733.00 | 292,837.00 | 242,457.00 |
| 182.0 | OTHER | Uncollected Taxes - CY Levy -Motor Vehicles | 165,518 | 201,573 | 184,027 | 193,396 | 173,748 | 159,882 |
| 183.0 | DATA | Percentage of Taxes Collected - All Property % | 95.41 | 93.88 | 96.03 | 97.03 | 96.97 | 97.25 |
| 184.0 | DATA | Percentage of Taxes Collected - Exclude Motor Vehicles% | 96.07 | 94.62 | 96.83 | 98.00 | 97.91 | 98.18 |
| 185.0 |
| Percentage of Taxes Collected - Motor Vehicles % | 86.97 | 84.22 | 87.14 | 86.80 | 87.58 | 88.02 |
| 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 | 18,665,538 | 22,179,609 | 22,709,766 | 20,098,852 | 18,824,663 | 17,239,723 |
| 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 | 79,914,430 | 62,886,025 | 94,376,755 | 65,715,243 | 62,378,723 | 53,755,973 |
| 194B | FISCAL | Amount - Subtract Refunding Bond Proceeds | 17,689,392 |
|
|
|
|
|
| 194C | SUMMARY | Amount - Subtract Interfund Transfers In |
|
|
|
| 4,258,384 | 2,892,005 |
| 194D |
| Amount - Net Revenues | 62,225,038 | 62,886,025 | 94,376,755 | 65,715,243 | 58,120,339 | 50,863,968 |
|
| Calculated amount | 62,225,038 | 62,886,025 | 94,376,755 | 65,715,243 | 58,120,339 | 50,863,968 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
| 195A |
| Amount - Total Expenditures | 89,163,227 | 79,218,013 | 67,848,593 | 62,625,300 | 54,199,895 | 52,846,832 |
| 195B |
| Amount - Subtract Pymts. to Refunded Debt Agent | 17,364,146 |
|
|
|
|
|
| 195C |
| Amount - Subtract Interfund Transfers Out |
|
|
|
| 4,258,384 | 2,892,005 |
| 195D |
| Amount - Net Expenditures | 71,799,081 | 79,218,013 | 67,848,593 | 62,625,300 | 49,941,511 | 49,954,827 |
|
| Calculated amount | 71,799,081 | 79,218,013 | 67,848,593 | 62,625,300 | 49,941,511 | 49,954,827 |
|
| Amounts in AGREEMENT?? | Yes | Yes | Yes | Yes | Yes | Yes |
|
| Difference |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 401A | Part 10 | Number of residential accounts billed Water |
|
|
|
| 232,990 |
|
| 401B | Water / | Number of residential accounts billed Sewer |
|
|
|
| 43,500 |
|
| 402A | Sewer | Amount processed and/or purchased in units Water | 2,555 | 3,800,000 | 3,760,460 | 2,737,500 | 2,701,000 |
|
| 402B | Operations | Amount processed and/or purchased in units Sewer | 3,066 | 3,775,000 | 3,746,438 | 1,896,860 | 2,737,000 |
|
| 403A |
| Total amount billed in units - Water | 2,390 |
| 3,384,414 | 2,451,515 | 2,269,180 |
|
| 403B |
| Total amount billed in units - Sewer | 1,546 |
| 3,371,794 | 1,707,174 | 1,707,850 |
|
| 404A |
| Of the total in 403A above how many units were Residential W |
|
| 2,914,554 | 1,339,951 | 820,660 |
|
| 404B |
| Of the total in 403B above how many units were Residential S |
|
|
|
| 834,990 |
|
| 405A |
| Of the total in 403 above, how many units were Outside Muni W |
|
|
|
| 1,130,110 |
|
| 405B |
| Of the total in 403 above, how many units were Outside Muni S |
|
|
|
| 232,990 |
|
| 406A |
| Of the total in 405A above how many units were Residential W |
|
|
|
| 232,990 |
|
| 406B |
| Of the total in 405B above how many units were Residential S |
|
|
|
| 312,960 |
|
| 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 | 10,917,724 |
| 9,624,878 | 4,432,623 | 9,538,443 |
|
| 408A |
| Dollars related to 403A above | 10,449,209 |
| 9,291,259 | 4,113,795 | 9,523,939 |
|
| 408B |
| Dollars related to 403B above |
|
| 7,849,646 | 5,417,650 | 3,670,045 |
|
| 409A |
| Dollars related to 404A above |
|
| 8,547,958 | 5,027,971 | 3,847,098 |
|
| 409B |
| Dollars related to 404B above |
|
|
|
| 3,725,656 |
|
| 410A |
| Dollars related to 405A above |
|
|
|
| 3,409,220 |
|
| 410B |
| Dollars related to 405B above |
|
|
|
| 1,175,414 |
|
| 411A |
| Dollars related to 406A above |
|
|
|
| 1,256,117 |
|
| 411B |
| Dollars related to 406B above |
|
|
|
| 1,329,606 |
|
| 412A |
| Dollars related to 407A above |
|
|
|
|
|
|
| 412B |
| Dollars related to 407B above |
| 14,930 | 14,726 | 14,772 |
|
|
| 421A |
| Number of residential accounts billed - Water |
| 13,880 | 13,693 | 13,760 |
|
|
| 421B |
| Number of residential accounts billed - Sewer |
| 2,374 | 2,374 | 2,313 |
|
|
| 422A |
| Number of non-residential & bulk accounts billed - Water |
| 960 | 960 | 940 |
|
|
| 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 | John Sofley |
|
|
| 951.0 |
| Title | Assistant City Manager |
|
|
| 952.0 |
| Date | 11/15/2011 | 11/22/2010 | 12/01/2009 | 10/31/2008 | 10/29/2007 | 10/20/2006 |
| 953.0 |
| Contact | Mark Drye |
|
|
| 954.0 |
| Title | Senior Management Analyst |
|
|
| 955.0 |
| Phone | 704-638-5308 |
|
|
|
|
|
| 956.0 |
| Fax | 704-638-8440 |
|
|
|
|
|
| 957.0 |
| E-Mail: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|