North Carolina
Department of State Treasurer
Financial Information
Town of Edenton



Financial Profile | General Fund | Enterprise Funds | Cash, Investments and Financing
Annual Financial Information Report Detail | Water/Sewer Information
Electric System Information | Financial Graphs and Comparisons
Download Excel 97 Version of Financial Summary

Institute of Government North Carolina Cities Web Site

Go to North Carolina County and Municipal Financial Information Home Page
Go to Chowan County Map Page



Note: All data unless otherwise specified is for the 12 month period ending June, 30th of the designated year



Municipality Revenues and Expenditures Financial Profile
Go to top of page
201120102009200820072006

Revenues by Source







Property Tax$1,485,881 1,452,925 1,399,349 1,353,996 1,316,011 1,171,201


Utility 15,270,994 14,668,258 14,300,327 12,803,954 12,858,537 12,417,951


Sales Tax 430,136 352,414 465,062 570,038 588,653 517,308


Sales & Services 1,017,142 708,258 774,501 556,233 545,198 519,556


Intergovernmental 2,008,680 678,872 989,051 756,401 962,457 786,325


Debt Proceeds 582,323 431,432 - 267,147 235,696 86,601


Other Miscellaneous 135,447 202,668 233,154 309,605 542,857 337,669


Total$20,930,603 18,494,827 18,161,444 16,617,374 17,049,409 15,836,611










Expenditures by Function







Utility$14,764,165 13,243,500 12,912,242 12,176,276 11,817,713 12,319,190


Debt Service 103,260 105,769 157,448 159,529 144,389 73,925


Transportation 1,349,070 545,176 514,714 813,857 629,957 476,587


General Government 833,539 815,540 828,266 850,450 960,945 851,165


Public Safety 1,914,950 1,725,863 1,643,879 1,596,497 1,932,507 1,438,003


Other 939,119 1,310,018 1,190,312 718,767 993,360 657,332


Total$19,904,103 17,745,866 17,246,861 16,315,376 16,478,871 15,816,202










Expenditures by Object







Salaries & Wages$3,713,280 3,553,473 3,485,335 3,316,402 3,244,679 2,947,518


Capital Outlay 1,775,258 797,776 841,401 444,063 645,659 531,383


Other Operating + Debt Service 14,415,565 13,394,617 12,920,125 12,554,911 12,588,533 12,337,301


Total$19,904,103 17,745,866 17,246,861 16,315,376 16,478,871 15,816,202



















Per Capita Revenues by Source







Property Tax$298 281 272 266 259 232


Utility 3,058 2,839 2,781 2,511 2,530 2,459


Sales Tax 85 69 90 112 117 102


Sales & Services 204 137 151 109 107 103


Intergovernmental 402 131 192 148 189 156


Debt Proceeds 117 84 - 52 46 17


Other Miscellaneous 27 39 45 61 107 67


Total$4,191 3,580 3,531 3,259 3,355 3,136










Per Capita Expenditures by Function







Utility$2,956 2,564 2,511 2,388 2,325 2,439


Debt Service 21 20 31 31 28 15


Transportation 270 106 100 160 124 94


General Government 168 157 160 167 191 169


Public Safety 383 334 320 313 380 285


Other 188 254 231 141 195 130


Total$3,986 3,435 3,353 3,200 3,243 3,132










Per Capita Expenditures by Object







Salaries & Wages$744 688 678 650 638 584


Capital Outlay 355 154 164 87 127 105


Other Operating 2,887 2,593 2,511 2,463 2,478 2,443


Total$3,986 3,435 3,353 3,200 3,243 3,132










Population GroupElectric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999


Number of Municipalites in Group 21 19 20 21 20 20


Average Population In Group 5,155 4,773 4,967 5,139 5,149 5,074


Town of Edenton Population 4,994 5,166 5,143 5,099 5,082 5,050

Group Average Per Capita Revenues by Source







Property Tax 335 308317305301285


Utility 1,926 1,8601,7982,0691,9071,868


Sales Tax 123 114134158162152


Sales & Services 120 9810012210499


Intergovernmental 321 242221197218223


Debt Proceeds 27 120122864424


Other Miscellaneous 170 118165237227136


Total 3,022 2,8602,8573,1742,9632,787










Group Average Per Capita Expenditures by Function







Utility 1,595 1,6871,6891,9071,7001,712


Debt Service 125 13610214610999


Transportation 145 106125131148136


General Government 205 189192161181163


Public Safety 421 399359446405362


Other 450 385344399365329


Total 2,941 2,9022,8113,1902,9082,801










Group Average Per Capita Expenditures by Object







Salaries & Wages 639 597631654595593


Capital Outlay 343 274258469375348


Other Operating 1,952 2,0261,9182,0671,9381,860


Total 2,934 2,8972,8073,1902,9082,801


















General Fund
Go to top of page
201120102009200820072006

General Fund revenues$4,039,008 3,899,415 3,765,020 3,776,894 3,934,426 3,542,308

General Fund expenditures 4,244,607 3,961,703 3,756,361 3,772,921 4,324,099 3,370,390

Operating transfers in 384,941 327,442 168,958 208,194 90,733 146,694

Operating transfers out - - - 16,500 29,639 -

Capital leases and installment purchase proceeds 45,000 - 30,000 - 230,000 -

Other items - - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 224,342 265,154 207,617 195,667 (98,579) 318,612










Fund balance available (FBA):







In dollars$0 1,424,986 1,255,149 1,016,514 834,052 1,158,458


FBA as a % of GF Net Expenditures:







Unit's FBA %0.0035.9733.6826.8320.2334.37


Group weighted average FBA %38.1747.3441.3739.9437.6839.10


State weighted average Electric Group67.1333.6034.3335.3533.9235.62


State weighted average FBA %29.0137.4737.0336.3536.5436.96

















Enterprise Funds:
Go to top of page







Water/Sewer, Airport Operation, Electric













Combined financial results:







Working capital$3,102,745 1,702,021 1,218,213 441,333 507,234 (184,303)


Quick ratio3.05 1.80 1.76 1.23 1.95 0.82


Net income1,127,213 142,941 431,191 (92,198)324,530 (529,174)


Cashflow from operations1,125,766 861,693 804,422 573,920 (308,536)172,894


Depreciation & Amortization Expense434,695 468,136 509,608 527,412 523,624 541,863


























Cash, Investments and Financing
Go to top of page
201120102009200820072006











Population at July 1st of the Previous Year4,9945,1665,1435,0995,0825,050


Population GroupElectric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999


Cash &Investments$4,270,359 $3,266,401 $0 $1,529,356 $1,075,232 $1,430,334


Investment Earnings7,273 10,544 24,706 47,591 75,089 52,771


Tax Rate Equivalent0.00140.00210.00510.01020.01710.0195


Tax Rate Equivalent Group weighted average0.00600.01030.02400.05480.07220.0561


Tax Rate Equivalent Statewide weighted average0.01560.02470.01330.05240.09200.0573


Latest year of Revaluation 200620062006200620061998


January 1, Prior Year Assessed Valuation$503,565,822 499,898,474 489,173,288 467,374,061 440,047,900 270,729,273


Tax Rate0.29000.29000.29000.29000.29000.4300


Tax Rate Group weighted average0.39140.37330.37810.38340.40660.4094


Tax Rate State Wide0.41220.40900.42620.42380.44500.4321


Assessment -to-Sales Ratio95.2992.7995.1663.24100.0072.78


Assessment -to-Sales Ratio Group weighted average98.1396.0190.5886.6889.3590.83


Assessment -to-Sales Ratio Statewide101.4798.2790.8188.5388.4192.28


Assessed Valuation Adjusted for Assesment to Sales Ratio$528,456,105 538,741,754 514,053,476 739,048,167 440,047,900 371,983,063


EffectiveTax Rate0.27630.26910.27600.18340.29000.3130


Group weighted average Effective Tax Rate0.38410.35840.34250.33230.36330.3719


Statewide weighted average Effective Tax Rate0.41830.40200.38700.37520.39340.3987


Percent Collected95.250096.720095.940096.970097.650096.2400


Percent Collected Group weighted average96.2296.1895.8295.8996.0095.42


Percent Collected Statewide97.5997.3697.3497.5697.5897.55


Percent Collected Excluding Motor Vehicles96.1897.7896.2897.8298.4697.49


Percent Collected Excluding Motor Vehicles Group weighted average97.0797.2096.8497.2197.3896.96


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3598.2398.3098.6598.5998.61


Percent Collected Motor Vehicles Only 53.0478.4689.9084.0989.8385.71


Percent Collected Motor Vehicles Only Group weighted average82.3382.1682.5581.3682.2880.71


Percent Collected Motor Vehicles Only Statewide weighted average 87.2886.3486.5586.7486.7186.80


Tax Uncollected88,261 109,445 124,350 112,545 140,163 150,913


Tax Rate Equivalent0.01750.02190.02540.02410.03190.0557


Dominant County: Chowan






Debt Information








Population Group2,500 to 4,9995,000 to 9,9995,000 to 9,9995,000 to 9,9995,000 to 9,9995,000 to 9,999


Ratings:







Fitch







Moody's







S & P
















General Obligation Debt (GO) where the taxing power of the entrire municipality is pledged to pay the obligation




Enterprise GO Debt$0 0 0 0 0 0


General Government GO Debt0 0 0 0 0 0


Total General Obligation Debt0 0 0 0 0 0


Per Capita$0 0 0 0 0 0


Total Per Capita for the Population Group113 89 69 71 93 117


Total Per Capita Statewide450 449 455 456 478 495


Total per Assessed Valuation Adjusted for Current Year Sales0.0000%0.0000%0.0000%0.0000%0.0000%0.0000%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average0.0898%0.0786%0.0531%0.0577%0.0861%0.1199%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide0.4280%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 0 0 0 0


--General Government88,228 121,314 154,400 187,485 220,571 253,657


Total*$88,228 121,314 154,400 187,485 220,571 253,657


* The total only includes the contracts that require Local Government Commission approval.




Revenue Bond Debt $330,103 363,113 396,123 429,133 462,144 495,154


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201120102009200820072006

Population at July 1st of the Previous Year Adjusted for Boundry Changes4,9945,1665,1435,0995,0825,050









1.5AFISCAL Governmental Activities Assets4,668,3084,574,8164,178,0014,113,8244,043,0873,920,073
1.5BSUMMARYGovernmental Activities Liabilities665,434719,657634,165764,578836,002646,195
3.5A
Business Type Activities Assets16,971,90815,085,70214,857,50714,503,02813,868,74814,777,988
3.5B
Business Type Activities Liabilties2,063,9041,807,0871,697,3721,798,545884,6832,118,453
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





10.0PART 2Current Collections of Unit -Wide Levy1,423,4931,398,8031,355,7921,316,1091,263,6921,129,594
11.0TAXCurrent Collections of Special Tax Districts





12.0REVENUESPrior Years' Levy Collections51,44144,09436,19529,83942,70031,942
13.0
Penalties and Interest10,94710,0287,3628,0489,6199,665
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax





16.0
1% Local Government Option Sales Tax251,425148,162155,160177,383191,730174,249
17.0
1/2% Local Government Option Sales Tax (40)105,336108,615130,148146,101146,175125,111
18.0
1/2% Local Government Option Sales Tax (42)70,42384,385129,300145,246145,256124,424
18.5
1/2% Local Government Option Sales Tax (44)2,95211,25250,454101,308105,49293,524
19.0
Privilege Licenses


231,724215,339255,981
19.2
Privilege -- All other privileges and pemits55,842155,652146,037


20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses16,52924,27232,41130,29022,42928,917
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax





27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.





29.0REVENUESGeneral Government





30.0
Public Safety





31.0
Transportation - Streets





32.0
Transportation - All Other


233,92519,0128,411
33.0
Environmental Protection





34.0
Econ. & Phys. Dev. - Housing/Comm. Dev.





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





39.0STATEPayments In Lieu of Taxes - State10,149




40.0INTERGOVUnauthorized Substance Tax





41.0REVENUESTransitional Hold Harmless45,37290,85036,502

42,881
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 Tax362,712362,469350,315310,739305,290269,123
45.0
Beer and Wine Tax22,7697,33522,89923,41022,81922,345
46.0
Powell Bill138,044137,142154,430170,250152,351155,951
50.0
Court Fees - Facilities and Arrest Fees





51.0
General Government

30,000

21,785
52.0
Public Safety55,14212,31938,296117123,37531,448
53.0
Transportation - Streets





54.0
Transportation - All Other

250,031


55.0
Environmental Protection

92,126
201,775212,439
56.0
Econ. & Phys. Dev. - Housing/Community Dev
20,000



57.0
Econ. & Phys. Dev. - All Other1,357,23215,288



58.0
Human Services -Health, Mental Health, Hosp
22,594



59.0
Human Services - All Other





60.0
Culture and Recreation17,260


75,0004,871
61.0LOCALPayments in Lieu of Taxes - Local
10,87514,45217,96018,44117,071
62.0INTERGOVGeneral Government



44,394
63.0REVENUESPublic 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





71.0PERMITS Building Permits





72.0& FEESInspection Fees





72.1
Amusements licensing and permit taxes





73.0
Other Permits53,864
14,93723,80814,30831,133
74.0SALES &Parking Revenues





75.0SERVICESRents and Royalties86,02060,33260,35064,86477,90075,566
76.0
Airport190,365164,533195,193


77.0
Fire Protection Charges237,427248,449229,344213,836222,547189,282
78.0
Solid Waste213,459210,894203,583177,716179,661174,939
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries31,20024,05054,05054,50032,00029,500
81.0
Recreation Service Revenues





82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues19,752




84.0
Mass Transit - City Operated185,055
17,04421,50918,78219,136
85.0
Other Sales and Services
611,640551,231556,154549,300634,213
86.0UTILITYWater and Sewer Charges1,512,8651,460,8481,597,5701,571,2391,626,6051,285,262
87.0REVENUESElectric Charges13,758,12912,595,77012,151,52610,676,56110,682,63210,498,476
88.0
Gas Charges





88.1
Storm Water Fees





89.0MISC.Investment Earnings - Bond Proceeds





90.0REVENUESInvestment Earnings - All Other Funds7,27310,54424,70647,59175,08952,771
91.0
Special Assessments





92.0
Private Contributions and Donations





93.0
Sales of Materials and Fixed Assets10,80312,200



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





98.0
Other Miscellaneous Revenues582,323431,432
267,147235,69686,601
99.0
Proceeds of Sale of Bonds and Notes





100.0
Proceeds of Capital Leases/Install Purchases45,000
30,000
230,000
101.0
Other





102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits





106.0
Deposits Other than Utility





107.0
Prepaid Taxes





108.0
Prepaid Privilege Licenses





109APART 4Governing Body - Salaries & Wages33,86234,28833,91233,91233,91233,912
109BGENERALGoverning Body - Other Direct6,9732,8015,17510,34516,7666,925
109CGOVTGoverning Body - Construction





109D
Governing Body - Purchase of P,P&E





110A
Administration - Salaries & Wages252,114235,024236,759223,508265,047247,116
110B
Administration - Other Direct269,125311,494295,007291,516406,657328,014
110C
Administration - Construction





110D
Administration - Purchase of P,P&E





111A
Elections - Salaries & Wages





111B
Elections - Other Direct





111C
Elections - Construction





111D
Elections - Purchase of P,P&E





112A
Finance - Salaries & Wages





112B
Finance - Other Direct





112C
Finance - Construction





112D
Finance - Purchase of P,P&E





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





115B
Public Buildings - Other Direct





115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E





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 & Wages102,64191,83790,70489,37486,31579,039
117B
Central Services - Other Direct168,824140,096151,571201,795152,248153,566
117C
Central Services - Construction





117D
Central Services - Purchase of P,P&E

15,138

2,593
118A
Gen. Govt. All Other - Salaries & Wages





118B
Gen. Govt. All Other - Other Direct





118C
Gen. Govt. All Other - Construction





118D
Gen. Govt. All Other - Purchase of P,P&E





119APUBLICPolice & Comm - Traffic Control - Salaries and Wages1,042,425988,081899,620802,557822,912775,462
119BSAFETYPolice & Comm - Traffic Control - Other Direct159,165
50,772143,836120,870109,990
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E83,034145,551137,67357,60024,5392,655
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 & Wages459,050449,563454,944468,642458,053393,913
122B
Fire - Other Direct61,62062,33646,89954,550157,59046,432
122C
Fire - Construction





122D
Fire - Purchase of P,P&E46,06334,756

289,62834,141
123A
Inspectors - Salaries & Wages14,6884,3683,731


123B
Inspectors - Other Direct17,09510,86523,21224,61019,07537,457
123C
Inspectors - Construction





123D
Inspectors - Purchase of P,P&E





124A
Rescue Units - Salaries & Wages





124B
Rescue Units - Other Direct





124C
Rescue Units - Construction





124D
Rescue Units - Purchase of P,P&E





125A
Animal Control - Salaries & Wages





125B
Animal Control - Other Direct





125C
Animal Control - Construction





125D
Animal Control - Purchase of P,P&E





126A
Pub. Safety All Other - Salaries & Wages





126B
Pub. Safety All Other - Other Direct





126C
Pub. Safety All Other - Construction





126D
Pub. Safety All Other - Purchase of P,P&E





127ATRANSPORTraffic Engineering - Salaries & Wages





127BTATIONTraffic Engineering - Other Direct





127C
Traffic Engineering - Construction





127D
Traffic Engineering - Purchase of P,P&E





128A
Streets and Highways - Salaries & Wages246,952244,534250,961242,521174,220152,833
128B
Streets and Highways - Other Direct237,707228,245261,174279,303193,665200,334
128C
Streets and Highways - Construction





128D
Streets and Highways - Purchase of P,P&E12,62672,3972,579


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





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





132B
Mass Transit - City - Other Direct





132C
Mass Transit - City - Construction





132D
Mass Transit - City - Purchase of P,P&E





133B
Mass Transit - Private - Other Direct





134A
Airport - Salaries & Wages47,547

40,63937,39533,989
134B
Airport - Other Direct205,877

226,608217,82779,604
134C
Airport - Construction




9,827
134D
Airport - Purchase of P,P&E598,361

24,7866,850
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





136AENVIRONSolid Waste - Salaries & Wages242,005235,417219,478255,592236,185178,883
136BMENTALSolid Waste - Other Direct157,697143,379127,326110,355145,159108,344
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E
10,8231,000


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 & Wages97,594116,422107,51699,72194,79481,032
138B
Cemeteries - Other Direct132,705115,482146,237168,862369,368193,757
138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E1,75311,2558,488
79,19730,718
139A
Environ. All Other - Salaries & Wages4,6875,4354,4673,0362,7912,734
139B
Environ. All Other - Other Direct5,49120,76822,42730,72220,68318,327
139C
Environ. All Other - Construction





139D
Environ. All Other - Purchase of P,P&E





140AECONOMICPlanning & Zoning - Salaries & Wages





140B& PHYSICALPlanning & Zoning - Other Direct





140CDEVELOPPlanning & Zoning - Construction





140D
Planning & Zoning - Purchase of P,P&E





141A
Economic Development - Salaries & Wages





141B
Economic Development - Other Direct
139,57118,50050,47930,13115,000
141C
Economic Development - Construction
15,537



141D
Economic Development - Purchase of P,P&E

30,000
15,05228,537
142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct





142C
Community Development - Construction





142D
Community Development - Purchase of P,P&E





143A
Housing & Urban Renewal - Salaries & Wages





143B
Housing & Urban Renewal - Other Direct





143C
Housing & Urban Renewal - Construction





143D
Housing & Urban Renewal - Purchase of P,P&E





144A
Special Empl Programs - Salaries & Wages





144B
Special Empl Programs - Other Direct





144C
Special Empl Programs - Construction





144D
Special Empl Programs - Purchase of P,P&E





145A
Econ. Dev. All Other - Salaries & Wages





145B
Econ. Dev. All Other - Other Direct211,474




145C
Econ. Dev. All Other - Construction





145D
Econ. Dev. All Other - Purchase of P,P&E81,348




146AHUMANHealth - Salaries & Wages





146BSERVICESHealth - 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





153ACULTURE Recreation & Parks - Salaries & Wages





153BRECREATIONRecreation & Parks - Other Direct





153C
Recreation & Parks - Construction





153D
Recreation & Parks - Purchase of P,P&E4,365




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
45,19846,340


157B
Cult. & Recr. All Other - Other Direct
201,777201,283


157C
Cult. & Recr. All Other - Construction
248,954



157D
Cult. & Recr. All Other - Purchase of P,P&E

257,250


158AUTILITYWater & Sewer - Salaries & Wages486,326429,496455,698429,789421,428413,922
158B
Water & Sewer - Other Direct 773,711729,190696,440756,8761,016,7191,064,925
158C
Water & Sewer - Construction




148,136
158D
Water & Sewer - Purchase of P,P&E819,42565,272177,63490,502172,377
159A
Electric Power - Salaries & Wages683,389673,810681,205627,111611,627554,683
159B
Electric Power - Other Direct11,873,03111,152,50110,689,62610,000,8239,537,5469,862,748
159C
Electric Power - Construction





159D
Electric Power - Purchase of P,P&E128,283193,231211,639271,17558,016274,776
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





161BDEBTWater & Sewer - Interest & Fees10,53611,72511,86013,43215,0623,202
161DSERVICEWater & Sewer - Principal33,01033,01061,52560,71459,925
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 & Fees14,19116,02717,09419,47511,73913,760
166D
All Other - Principal45,52345,00766,96965,90857,66356,963
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated





169B
Separation Allowance - Law Enforcement





170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement31,81030,34327,02844,70239,84037,953
172B
Fringe Benefits Other





173AINTERGOVMulti-Cnty Libr Dis,Cnty,Or Other - Recipient





173BEXPENDMulti-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





176B
Other - Intergovt. Expenditures - Item #





176C
Other - Intergovt. Expenditures - Amount





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 vehicles1,462,358.1,367,042.001,338,562.001,272,430.001,171,977.001,049,175.00
180.0
Current year's levy -- Motor vehicles (only)32,469.79,125.0074,555.0084,863.00122,152.00124,566.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh55,792.30,320.0049,795.0027,682.0018,011.0026,347.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles15,24917,0447,53013,50212,42617,799
183.0DATAPercentage of Taxes Collected - All Property %95.2596.7295.9496.9797.6596.24
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%96.1897.7896.2897.8298.4697.49
185.0
Percentage of Taxes Collected - Motor Vehicles %53.0478.4689.9084.0989.8385.71
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





189APART 7Cash On Hand & in Bank - Debt Service





189BCASH &Cash On Hand & in Bank - Construction Bond





189CINVESTCash On Hand & in Bank - All Other4,270,3593,266,401
1,529,3561,075,2321,430,334
190A PARTAppropriations Made During FY - B(1) - B(7)





190B 8Expenditures 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





194APART 9Amount - Total Revenues21,450,64418,912,26818,352,61916,850,40017,178,75515,983,305
194BFISCALAmount - Subtract Refunding Bond Proceeds





194CSUMMARYAmount - Subtract Interfund Transfers In520,041417,441191,175233,026129,346146,694
194D
Amount - Net Revenues20,930,60318,494,82718,161,44416,617,37417,049,40915,836,611


Calculated amount20,930,60318,494,82718,161,44416,617,37417,049,40915,836,611


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures20,424,14418,163,30717,438,03616,548,40216,608,21715,962,896
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out520,041417,441191,175233,026129,346146,694
195D
Amount - Net Expenditures19,904,10317,745,86617,246,86116,315,37616,478,87115,816,202


Calculated amount19,904,10317,745,86617,246,86116,315,37616,478,87115,816,202


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water





401BWater /Number of residential accounts billed Sewer



5,250
402ASewer Amount processed and/or purchased in units Water
187,335193,116194,836214,568,720
402BOperationsAmount processed and/or purchased in units Sewer271,111
219
292,451,000
403A
Total amount billed in units - Water157,684154,151167165,738189,361,000
403B
Total amount billed in units - Sewer146,067144,169157155,605169,346,000
404A
Of the total in 403A above how many units were Residential W100,99894,39599
1,550
404B
Of the total in 403B above how many units were Residential S





405A
Of the total in 403 above, how many units were Outside Muni W





405B
Of the total in 403 above, how many units were Outside Muni S





406A
Of the total in 405A above how many units were Residential W





406B
Of the total in 405B above how many units were Residential S





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 bulk723,55068,381740,119718,017673,863
408A
Dollars related to 403A above730,34772,605775,979697,968815,443
408B
Dollars related to 403B above430,858427,766444,908


409A
Dollars related to 404A above





409B
Dollars related to 404B above





410A
Dollars related to 405A above





410B
Dollars related to 405B above





411A
Dollars related to 406A above





411B
Dollars related to 406B above





412A
Dollars related to 407A above





412B
Dollars related to 407B above1,6701,7001,7331,716

421A
Number of residential accounts billed - Water1,6661,5311,733


421B
Number of residential accounts billed - Sewer372424378415

422A
Number of non-residential & bulk accounts billed - Water356450378


422B
Number of non-residential & bulk accounts billed - Sewer222222
423A
Estimated percentage of accounts outside of municipal limits
































950.0
OfficialRandy Jordan

951.0
TitleFinance Officer

952.0
Date12/21/201112/15/201012/04/200902/09/200901/30/200801/15/2007
953.0
ContactJames P. Winston, II

954.0
TitleCPA

955.0
Phone919-693-5196




956.0
Fax919-693-7614




957.0
E-Mail:


















Go to top of page
Key Ratios and Operations Statistics of Water and Sewer Systems for



Town of Edenton













201120102009200820072006








Population
4,9945,1665,1435,0995,0825,050
Population Group
Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999 Electric 2,500 to 9,999
Total Operating Revenues
$01,460,8481,597,5701,571,2391,626,6051,285,262
Total Operating Revenues Per Capita
$0283311308320255
Group Weighted Average Revenues Per Capita0311281272266255
State Weighted Average Revenues Per Capita7272252255255249








% to Total Operating Revenues






Operating Expenses
0.00%103.93%97.90%94.19%106.40%135.32%
Group Weighted Average
#DIV/0!95.36%95.68%88.70%91.65%96.26%
State Weighted Average
91.62%83.21%87.12%84.06%80.00%79.32%








Operating Margin
0.00%-3.93%2.10%5.81%-6.40%-35.32%
Group Weighted Average
#DIV/0!4.64%4.32%11.30%8.35%3.74%
State Weighted Average
8.38%16.79%12.88%15.94%20.00%20.68%








Operating Transfers In
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!1.17%0.35%0.62%0.78%0.89%
State Weighted Average
27.09%1.59%1.20%1.28%1.10%1.57%








Operating Transfers Out
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!3.87%8.55%13.76%7.81%11.54%
State Weighted Average
52.67%1.55%2.65%3.15%1.86%2.84%








Net Income before capital contributions
0.00%1.49%12.34%10.10%11.26%-23.47%
Group Weighted Average
#DIV/0!8.08%-1.99%9.40%10.26%13.89%
State Weighted Average
643.66%15.82%-9.92%18.20%25.61%24.40%








Key Ratios and Cash Flow














Quick Ratio
19.1418.2610.195.171.880.36
Group Weighted Average
3.362.732.942.502.582.11
State Weighted Average
4.023.212.822.962.912.83








Days Sales in Receivables
8.045.833.330.940.212.7
Group Weighted Average
0.043.140.346.046.944.9
State Weighted Average
1.257.958.556.761.659.8








Days Cash on Hand
0.0280.1211.2108.08.50.0
Group Weighted Average
0.0292.3263.0272.9277.0229.9
State Weighted Average
-16.4614.6560.8588.9647.0571.9








Cash flow from Operations
$125,178169,286342,475400,64517,728-52,749








Debt to Equity
0.000.050.060.070.080.09
Group Weighted Average
#DIV/0!0.180.140.140.110.12
State Weighted Average
0.220.590.540.540.550.55








Debt per Capita
0707790102115
Group Weighted Average
0374248220171179
State Weighted Average
8897783781761733








Capital Expenditures:
201120102009200820072006


$0248,954257,250000










2005200420032002



$322,393159,16542,279120,334









Capital Contributions: Excluded from income above
$00000212,439
















Operating Statistics














Estimated population of the areas served Water00005,200NA
Estimated population of the areas served Sewer00005,250NA








Number of Gallons of Water Processed (000) omitted0187,335193,116194,836214,568,720NA
Number of Gallons of Sewage Processed (000) omitted271,11102190292,451,000NA








Number of Gallons of Water Billed (000) omitted157,684154,151167165,738189,361,000NA
Number of Gallons of Sewage Billed (000) omitted146,067144,169157155,605169,346,000NA








Ratio of Water Billed to Water Processed
0.822860.000860.850650.88252NA
Ratio of Sewage Billed to Sewage Processed0.53877
0.71865
0.57906NA








Total Revenue from Water Sales723,55068,381740,119718,017673,863NA
Total Revenue from Sewage Sales730,34772,605775,979697,968815,443NA








Water Revenue per 1000 gallons of Sales




129.58904NA
Sewage Revenue per 1000 gallons of Sales




155.32248NA








Group Average Sales per thousand Gallons Water$0.01210$63.97030$5.52170$26,467.24286$36.77508NA
Group Average Sales per thousand Gallons Sewage$0.01218$82.09833$7.00803$36,055.06238$90.14879NA








State Average Sales per thousand Gallons Water$0.00011$39.04205$39.12016$9.21753$4,470.42307NA
State Average Sales per thousand Gallons Sewage$0.00012$47.04724$56.85673$42.71639$3,516.06083NA








Residential Water Sales per thousand Gallons$4.266014.531664,494.02020
0.00000NA
Residential Sewage Sales per thousand Gallons



0.00000NA








Water Sales per thousand Gallons outside Municipal Limits




NA
Sewage Sales per thousand Gallons outside Municipal Limits




NA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.000000.000000.00000NA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.000000.000000.00000NA




Go to top of page
Key Ratios of Electric Systems for The




Town of Edenton













201120102009200820072006








Population
4,9945,1665,1435,0995,0825,050
Power Agency Group
N.C. Easterrn Municipal Power Agency
Total Operating Revenues
$13,758,12912,595,77012,151,52610,676,56110,682,63210,498,476
Group Weighted Average
17,364,19815,757,43315,168,62313,678,21613,200,89812,603,524








% to Total Operating Revenues






Power Purchases
0.0%83.3%83.3%86.0%78.5%86.5%
Group Weighted Average
0.0%81.8%82.4%80.0%81.0%80.6%








Other Operating Expenses
93.2%13.8%13.8%15.8%18.7%15.3%
Group Weighted Average
96.0%14.8%15.1%17.5%16.1%16.4%








Operating Margin
6.8%2.9%2.9%-1.8%2.7%-1.8%
Group Weighted Average
4.0%3.4%2.5%2.5%2.9%3.1%








Operating Transfers In
0.0%0.0%0.0%0.0%0.1%0.0%
Group Weighted Average
0.2%0.0%0.0%0.3%0.2%0.0%








Operating Transfers Out
3.8%3.3%1.6%2.0%0.9%1.4%
Group Weighted Average Out
2.5%2.0%2.1%2.2%2.4%2.1%








Net Income
3.0%0.4%1.4%-1.4%2.4%-2.9%
Group Weighted Average
2.9%3.6%2.7%3.6%2.7%1.6%








Key Ratios and Cash Flow














Quick Ratio
1.91.51.31.02.00.9
Group Weighted Average
2.72.72.62.62.62.9








Coverage Ratio
0.001.051.051.031.071.01
Group Weighted Average
N/A1.091.081.101.091.08








Days Sales in Receivables
0.035.436.038.723.215.6
Group Weighted Average
N/A44.840.743.140.542.2








Days Cash on Hand
34.822.511.12.01.64.5
Group Weighted Average
67.964.062.573.671.775.3








Cash flow from Operations
$1,000,588692,407461,947173,275-326,264225,643








Capital Expenditures:
$819,42565,272177,63490,502172,377148,136


















201120102009200820072006
Capital Contributions: Excluded from Income Above
$000000








Operating Transfers to the General Fund as a % of GF Revenues
201120102009200820072006


-9.53%8.40%4.49%5.51%1.97%4.14%










200520042003200220012000


0.40%0.41%0.81%0.76%0.71%0.76%








Gross Electric Fund Assets as Cost
$9,959,0549,959,0549,957,7639,977,4959,706,3209,648,303
Estimated Tax Loss from Municipal Ownership of Utility
$28,881$28,88128,87828,93528,14841,488
Tax Rate Equivalent
0.00570.00580.00590.00620.00640.0153








Operating Transfers to the General Fund as a % of Gross Fixed Assets
-3.87%3.29%1.70%2.09%0.80%1.52%








Operating Transfers to the General Fund as a Tax Rate Equivalent
-0.07640.06550.03450.04450.01760.0542








Tax Rate Adjusted for Assessed to Sales Ratio
0.27630.26910.27600.18340.29000.3130








Tax Rate Adjusted Excluding Transfers
0.19990.33460.31050.22790.30760.3671








Weighted Average Group Rate Adjusted
0.38410.35840.34250.33230.36330.3719








Weighted Average Non Electric Adjusted Rate
0.28380.26240.24860.24270.26020.2921




Financial Graphs and Comparisons


Go to top of page
Analysis of Available Fund Balance:  General Fund

20072008200920102011
Unit's FBA %20.23%26.83%33.68%35.97%0.00%
Group average FBA %37.68%39.94%41.37%47.34%38.17%
State average Electric/Non Electric Group FBA %33.92%35.35%34.33%33.60%67.13%
State average FBA %36.54%36.35%37.68%37.47%29.01%






Municipal Population Group: Electric 2,500 to 9,999

Go to top of page
Analysis of Property Tax

20072008200920102011
Municipality97.65%96.97%95.94%96.72%95.25%
Pop. Group96.00%95.89%95.82%96.18%96.22%
Statewide97.58%97.56%97.34%97.36%97.59%






Municipal Population Group: Electric 2,500 to 9,999






Go to top of page
Analysis of General Obligation Debt

20072008200920102011
Municipality00000
Pop. Group93716989113
Statewide478456455449450






Municipal Population Group: 5,000 to 9,999






Go to top of page
Analysis of Revenue

20072008200920102011
Property Tax$259266272281298
Utility2,5302,5112,7812,8393,058
Sales Tax117112906985
Sales & Services107109151137204
Intergovernmental189148192131402
Debt Proceeds4652084117
Other Miscellaneous10761453927
Total$3,3553,2593,5313,5804,191

Go to top of page
Analysis of Revenue for Fiscal 2011











2011
2011
CategoryRevenue
Per Capita
Property Tax$1,485,881
$298
Water/Sewer0
0
Electric1,512,865
303
Other Utilities13,758,129
2,755
Sales Tax430,136
85
Sales & Services1,017,142
204
Intergovernment2,008,680
402
Debt Proceeds582,323
117
Miscellaneous135,447
27
Total$20,930,603
$4,191





Municipal Population Group: Electric 2,500 to 9,999





Go to top of page
Analysis of Expenditures by Function for Fiscal 2011











2011
2011
CategoryExpenditures
Per Capita
General Government$833,539
$168
Water/Sewer0
0
Electric2,079,462
416
Other Utilities12,684,703
2,540
Debt Service103,260
21
Transportation1,349,070
270
Public Safety1,914,950
383
Other939,119
188
Total$19,904,103
$3,986





Municipal Population Group: Electric 2,500 to 9,999





Go to top of page
Analysis of Expenditures by Object for Fiscal 2011






2011
2011
CategoryExpenditures
Per Capita
Salaries & Wages$3,713,280
$744
Water/Sewer Capital0
0
Electric Capital819,425
164
Other Capital955,833
191
Other Operating14,415,565
2,887
Total$19,904,103
$3,986





Municipal Population Group: Electric 2,500 to 9,999






Last Updated 2/7/2012 2:19:13 PM