North Carolina
Department of State Treasurer
Financial Information
Town of Maiden



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 Catawba 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
200920082007200620052004

Revenues by Source







Property Tax$1,492,000 1,440,638 1,422,403 1,289,677 1,233,943 1,140,306


Utility 6,671,114 7,641,250 7,104,134 6,618,210 6,207,988 6,413,905


Sales Tax 616,834 758,576 791,155 671,961 590,666 591,475


Sales & Services 278,573 273,341 257,367 161,537 158,326 99,705


Intergovernmental 701,583 495,848 520,709 481,490 464,946 480,402


Debt Proceeds 55,591 - - - - -


Other Miscellaneous 322,937 259,042 269,634 187,664 110,775 722,767


Total$10,138,632 10,868,695 10,365,402 9,410,539 8,766,644 9,448,560










Expenditures by Function







Utility$7,044,882 6,876,571 6,220,970 6,267,080 6,459,313 6,451,356


Debt Service 78,372 15,988 17,331 15,664 - 24,925


Transportation 325,212 396,011 329,651 421,421 560,261 483,979


General Government 584,924 543,958 528,361 571,061 522,400 519,959


Public Safety 1,035,219 1,452,284 1,013,155 1,094,747 1,071,611 1,635,920


Other 587,923 643,161 740,955 642,758 602,442 593,437


Total$9,656,532 9,927,973 8,850,423 9,012,731 9,216,027 9,709,576










Expenditures by Object







Salaries & Wages$1,440,198 1,582,631 1,495,102 1,849,590 1,895,761 1,904,574


Capital Outlay 455,754 761,340 48,209 218,752 395,780 1,262,282


Other Operating + Debt Service 7,760,580 7,584,002 7,307,112 6,944,389 6,924,486 6,542,720


Total$9,656,532 9,927,973 8,850,423 9,012,731 9,216,027 9,709,576



















Per Capita Revenues by Source







Property Tax$435 423 422 385 376 348


Utility 1,943 2,243 2,110 1,977 1,890 1,956


Sales Tax 180 223 236 202 179 181


Sales & Services 81 80 76 48 48 30


Intergovernmental 204 146 155 144 142 147


Debt Proceeds 16 - - - - -


Other Miscellaneous 94 76 80 56 34 220


Total$2,953 3,191 3,079 2,812 2,669 2,882










Per Capita Expenditures by Function







Utility$2,052 2,019 1,848 1,872 1,966 1,967


Debt Service 23 5 5 5 - 8


Transportation 95 116 98 126 171 148


General Government 170 160 157 171 159 158


Public Safety 302 426 301 327 326 499


Other 171 189 220 192 183 181


Total$2,813 2,915 2,629 2,693 2,805 2,961










Per Capita Expenditures by Object







Salaries & Wages$420 465 444 553 577 581


Capital Outlay 133 224 14 65 120 385


Other Operating 2,260 2,226 2,171 2,075 2,108 1,995


Total$2,813 2,915 2,629 2,693 2,805 2,961










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 20 21 20 20 20 19


Average Population In Group 4,967 5,139 5,149 5,074 4,832 4,875


Town of Maiden Population 3,433 3,406 3,367 3,347 3,285 3,279

Group Average Per Capita Revenues by Source







Property Tax 317 305301285282274


Utility 1,775 2,0511,8951,8501,7921,806


Sales Tax 135 158162152152142


Sales & Services 125 145120119117119


Intergovernmental 223 202220226301300


Debt Proceeds 89 166124544340


Other Miscellaneous 226 21818412598126


Total 2,890 3,2453,0062,8112,7852,807










Group Average Per Capita Expenditures by Function







Utility 1,689 1,9071,7001,7121,7261,753


Debt Service 102 146109999998


Transportation 125 131148136140135


General Government 192 161181163174180


Public Safety 359 446405362361331


Other 344 399365329260250


Total 2,811 3,1902,9082,8012,7602,747










Group Average Per Capita Expenditures by Object







Salaries & Wages 631 654595593595576


Capital Outlay 258 469375348289265


Other Operating 1,922 2,0671,9381,8601,8761,906


Total 2,811 3,1902,9082,8012,7602,747


















General Fund
Go to top of page
200920082007200620052004

General Fund revenues$2,937,968 3,060,275 3,087,522 2,680,995 2,517,720 3,082,290

General Fund expenditures 2,533,278 3,032,838 2,417,518 2,643,683 2,741,114 3,232,295

Operating transfers in 50,000 414,165 9,403 - 82,000 124,565

Operating transfers out 100,311 65,311 - - - 66,000

Capital leases and installment purchase proceeds - - - - - -

Other items 18,616 - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 372,995 376,291 679,407 37,312 (141,394) (91,440)










Fund balance available (FBA):







In dollars$2,250,825 1,811,100 1,429,924 840,073 786,647 888,878


FBA as a % of GF Net Expenditures:







Unit's FBA %85.4758.4659.1531.7828.7026.95


Group weighted average FBA %41.3739.9437.6839.1037.9938.97


State weighted average Electric Group34.5735.4133.9935.6236.6736.12


State weighted average FBA %37.0036.3436.5536.9636.7836.35

















Enterprise Funds:
Go to top of page







Electric, Water/Sewer













Combined financial results:







Working capital$3,553,890 3,594,306 2,777,079 1,886,397 1,693,329 2,066,665


Quick ratio9.06 7.16 14.85 10.22 9.58 7.52


Net income29,896 2,141,402 357,152 (197,038)(979,282)432,331


Cashflow from operations390,016 936,819 779,446 251,491 (135,122)55,240


Depreciation & Amortization Expense597,670 603,863 607,088 610,363 586,271 567,881


























Cash, Investments and Financing
Go to top of page
200920082007200620052004











Population at July 1st of the Previous Year3,4333,4063,3673,3473,2853,279


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$7,211,778 6,564,773 5,480,415 4,226,271 4,124,611 4,421,473


Investment Earnings140,903 239,889 244,379 166,733 86,317 69,208


Tax Rate Equivalent0.03810.06790.06940.05230.02690.0231


Tax Rate Equivalent Group weighted average0.02400.05480.07220.05610.03170.0186


Tax Rate Equivalent Statewide weighted average0.01330.05240.09200.05730.04150.0340


Latest year of Revaluation
20072003200320032003


January 1, Prior Year Assessed Valuation$370,162,561 353,120,586 352,025,234 318,550,054 321,369,226 300,174,663


Tax Rate0.40000.40000.40000.38000.38000.3800


Tax Rate Group weighted average0.37810.38340.40660.40940.40790.4137


Tax Rate State Wide0.42670.42430.44520.43210.44480.4566


Assessment -to-Sales Ratio97.9497.7394.5896.4799.3099.65


Assessment -to-Sales Ratio Group weighted average90.5886.6889.3590.8392.3792.16


Assessment -to-Sales Ratio Statewide90.8188.5288.4192.2892.3592.18


Assessed Valuation Adjusted for Assesment to Sales Ratio$377,948,296 361,322,609 372,198,387 330,206,338 323,634,669 301,228,964


EffectiveTax Rate0.39180.39090.37830.36660.37730.3787


Group weighted average Effective Tax Rate0.34250.33230.36330.37190.37680.3812


Statewide weighted average Effective Tax Rate0.38750.37560.39360.39870.41080.4209


Percent Collected96.7997.5297.9397.7596.7397.46


Percent Collected Group weighted average96.1595.8996.0095.4295.7095.36


Percent Collected Statewide97.7897.6497.5997.5597.4297.31


Percent Collected Excluding Motor Vehicles97.9198.6499.0298.8497.7498.87


Percent Collected Excluding Motor Vehicles Group weighted average96.8497.2197.3896.9697.0896.47


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3198.6598.5998.6198.3698.39


Percent Collected Motor Vehicles Only 77.3678.5380.0481.5381.7779.19


Percent Collected Motor Vehicles Only Group weighted average82.5581.3682.2880.7181.6286.49


Percent Collected Motor Vehicles Only Statewide weighted average 86.6686.7486.7186.8087.3187.46


Tax Uncollected18,709 35,798 29,549 28,925 40,717 29,175


Tax Rate Equivalent0.00510.01010.00840.00910.01270.0097


Dominant County: Catawba






Debt Information








Population Group2,500 to 4,9992,500 to 4,9992,500 to 4,9992,500 to 4,9992,500 to 4,9992,500 to 4,999


Ratings:







Fitch







Moody's







S & P
















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




Enterprise GO Debt$0 0 0 0 0 0


General Government GO 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 Group158 152 149 162 162 159


Total Per Capita Statewide455 456 478 495 505 548


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 Average0.1078%0.1101%0.1223%0.1565%0.1724%0.1878%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide0.3909%0.4131%0.4706%0.5275%0.5588%0.6442%


Total Authorized but not Issued General Obligation Debt
















Installment Sales Purchases and Lease Obligations







--Enterprise$198,831 236,657 282,861 326,642 368,126 407,434


--General Government0 0 0 0 0 0


Total*$198,831 236,657 282,861 326,642 368,126 407,434


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




Revenue Bond Debt $0 0 0 0 0 0


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription200920082007200620052004

Population at July 1st of the Previous Year Adjusted for Boundry Changes3,4333,4063,3673,3473,2853,279









1ANon GASB34General Fund Assets





1BFISCAL General Fund Liabilities





2ASUMMARYDebt-service Assets





2B
Debt service Liabilities





3A
Enterprise Assets





3B
Enterprise Liabilities





4A
Internal Service Assets





4B
Internal service Liabilities





5A
Special Revenue Assets





1.5AGASB34Governmental Activities Assets7,696,8917,346,8306,885,3846,442,5776,487,8736,736,416
1.5BFISCAL Governmental Activities Liabilities180,419158,958129,863147,945212,813403,651
3.5ASUMMARYBusiness Type Activities Assets15,213,56215,352,68612,009,80111,725,51011,986,3601,314,079
3.5B
Business Type Activities Liabilties1,646,9821,799,294597,808670,672734,484911,921
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





5B
Special Revenue Liabilities





6A
Trust & Agency Assets





6B
Trust & Agency Liabilities





7A
Capital Project Assets





7B
Capital Project Liabilities





8A
General Fixed Assets





9B
General Long term debt - Liabilities





10PART 2Current collections of unit-wide levy1,461,6881,407,8821,392,8931,248,0321,203,3841,119,655
11TAXCurrent collection of special tax districts





12REVENUESPrior years' levy collections24,31126,71924,01928,66124,90315,223
13
Penalties and interest6,0016,0375,49112,9845,6565,428
14
Collection of taxes previously written off





15
Animal tax





15.1
Solid Waste Disposal Tax1,585




16
1% Local government sales and use tax283,807337,470379,893304,923253,555276,525
17
1/2% Local government sales and use taxes (Article 40)128,841143,037139,852122,295110,220103,985
18
1/2% Local government sales and use taxes (Article 42)127,231141,509138,441121,204109,046102,609
18.5
1/2% Local government sales and use taxes (Article 44)76,955136,560132,969123,539117,845108,356
19
Licenses Privilege




488
19.1
Privilege - Occupational & business licensing & permit taxes



498
19.2
Privilege -- All other privileges and pemits


343

20
General Municipal Vehicle Tax





21
Vehicle Tax for Public Transportation





22
Other licenses - Include CATV





23
Local occupancy tax





24
Prepared food tax





25
911 charges





26
Gross Receipts Tax on Short Term Vehicles Leases





27FEDERALFEDERAL Payment in lieu of taxes





28INTERGOVEquitable sharing of Federally forfeited property6,2535,5445,7965,79919,026
29REVENUESGeneral government





30
Public safety

30,2501,5001,0009,000
31
Transportation - Streets





32
Transportation - All other





33
Utility franchise tax209,912




34
Housing/community development





35
All Other





36
Human services: Health, mental health, hospitals





37
All other





38
Culture and recreation





39STATEState Payment in Lieu of Taxes





40INTERGOVControlled substance tax
4,19815,68819,95619,79820,562
41REVENUESIntangibles tax reimbursement + Transistional Hold Harmless Revenues41,393




42
Wireless Enhanced 911 Service Charges





43
Piped Natural Gas Charge Distribution32,802




44
Utility franchise tax274,738335,848316,666275,948281,225315,569
45
Beer and Wine tax15,29615,51015,12414,52714,51414,039
46
Powell Bill119,519132,968118,680115,558111,762101,220
47
Food stamp purchases tax reimbursement





48
Inventories tax reimbursements





49
Senior Citizens Exemption - 50%





50
Court fees - Facilities and arrest fees1,6701,7801,5051,5171,6233,403
51
General Government





52
Public safety





53
Transportation - Streets





54
Transportation - All other





55
Environmental protection





56
Econ. & Phys. Dev. - Housing/Comm. Dev.





57
Econ. & Phys. Dev. - All Other


29,287

58
Human Services: Health, mental health, hospitals





59
All Other





60
Culture and recreation





61LOCALLOCAL Payment in lieu of taxes

17,00017,39815,99816,609
62INTERGOVGeneral government





63REVENUESPublic safety





64
Transportatin - Streets





65
Transportation - All other





66
Environmental protection





67
Economic and physical development





68
Human Services: Health, Mental Health & Hosp





69
Human Services: All Other





70
Culture and recreation





71PERMITS Building permits





72& FEESInspection fees





72.1
Amusements licensing and permit taxes





73
Other permits2,985525565410505300
74SALES &Parking revenues





75SERVICESRents and royalties





76
Airport





77
Fire protection charges140,238140,571121,45379,85881,19425,772
78
Solid waste81,62681,91775,25040,79641,36443,028
79
Ambulance and rescue squad charges





80
Cemeteries8,90013,3509,7505,4008,8006,250
81
Recreation service revenues47,80937,50350,91435,48326,96824,655
82
Library service revenues





83
Other cultural and recreational service revenues





84
Mass transit - city operated





85
Other sales and services





86UTILITYWater and sewer charges2,227,7882,536,2722,235,6812,030,9772,014,7001,805,071
87REVENUESElectric charges4,443,3265,104,9784,868,4534,587,2334,193,2884,608,834
88
Gas charges





88.1
Storm Water Fees





89MISC.On bond proceeds





90REVENUESOn general and all other funds140,903239,889244,379166,73386,31769,208
91
Special assessments





92
Private contribution and donations138,233
2,9005002,900653,816
93
Sales of materials and fixed assets
15,6926,7753,744-25,043-79,760
94
Sales of real property





95
Nongovernment contributions for streets and traffic signals





96
Mixed drink surcharge





97
ABC profit distribution





98
Other miscellaneous revenues16,8002,93615,01515,93445,59878,715
99
Proceeds of the sale of bonds and notes55,591




100
Proceeds of capital leases and installment purchases





101
Other24,016




102NON-REVSupplemental schools taxes - current levy collections





103RECEIPTSPrior years' levy collections





104
Tax collections for units other than reporting unit





105
Utilities customers' deposits
2,9155,8003,7372,3185,987
106
Deposits other than utility





107
Prepaid taxes
-107-1,207418

108
Prepaid privilege licenses





109APART 4Governing body - Salaries15,60015,60012,60012,60015,60015,600
109BGENERALGoverning body - All other Direct293,640316,794325,334309,79974,58073,830
109CGOVTGoverning body - Construction





109D
Governing body - Land, Equipment and Existing Structures



200,624200,624
110A
Administration - Salaries47,84536,58131,58320,97422,16621,691
110B
Administration - All other Direct25,28716,73715,58615,89414,99416,301
110C
Administration - Construction





110D
Administration - Land, Equipment and Existing Structures





111A
Elections (cost of) - Salaries





111B
Elections (cost of) - All other Direct





111C
Elections (cost of) - Construction





111D
Elections (cost of) - Land, Equipment and Existing Structures





112A
Finance - Salaries29,49828,65732,80233,65141,54843,354
112B
Finance - All other Direct59,91535,87341,98051,94751,37559,712
112C
Finance - Construction





112D
Finance - Land, Equipment. and Existing Structures





113A
Taxes - Salaries





113B
Taxes - All other Direct





113C
Taxes - Construction





113D
Taxes - Land, Equipment, and Existing Structures





114A
Legal - Salaries





114B
Legal - All other Direct41,08214,02510,61836,85911,5988,915
114C
Legal - Construction





114D
Legal - Land, Equipment, and Existing Structures





115A
Public Buildings - Salaries





115B
Public Buildings - All other Direct24,83425,16517,34120,36920,46520,381
115C
Public Buildings - Construction





115D
Public Buildings - Land, Equipment, and Existing Structures





116A
Court Facilities - Salaries





116B
Court Facilities - All other Direct





116C
Court Facilities - Construction





116D
Court Facilities - Land, Equipment, and Existing Structures





117A
Central Facilites - Salaries9,82911,99413,59040,40524,35126,930
117B
Central Facilities - All other Direct37,39431,33226,92728,56330,09922,231
117C
Central Facilites - Construction





117D
Central Facilites - Land, Equipment, and Existing Structures
11,200

15,00010,390
118A
General Government All Other - Salaries





118B
General Government All Other - All other Direct





118C
General Government All Other - Construction





118D
General Government All Other - Land, Equipment, and Existing Structures





119APUBLICPolice and Communications - Salaries464,754498,744474,486529,603544,520549,900
119BSAFETYPolice and Communications - All other Direct352,430286,089275,743343,537326,946305,657
119C
Police and Communications - Construction





119D
Police and Communications - Land, Equipment and Existing Structures
22,33942,21539,675
51,750
120A
Emergency Communications - Salaries





120B
Emergency Communications - All other Direct





120C
Emergency Communications - Construction





120D
Emergency Communications - Land, Equipment and Existing Structures





121A
Emergency Management - Salaries





121B
Emergency Management - All other Direct





121C
Emergency Managment - Construction





121D
Emergency Management - Land, Equipment, and Existing Structures





122A
Fire - Salaries56,68966,07243,73747,34140,27438,996
122B
Fire - All other Direct139,882144,023156,501112,316136,548143,283
122C
Fire - Construction





122D
Fire - Land, Equipment, and Existing Structures
414,165


522,170
123A
Inspectors - Salaries





123B
Inspectors - All other Direct





123C
Inspectors - Construction





123D
Inspectors - Land, Equipment, and Existing Structures





124A
Rescue Units - Salaries





124B
Rescue Units - All other Direct





124C
Rescue Units - Construction





124D
Rescue Units - Land, Equipment, and Existing Structures





125A
Animal Control - Salaries





125B
Animal Control - All other Direct





125C
Animal Control - Construction





125D
Animal Control - Land, Equipment, and Existing Structures





126A
Public Safety All Other - Salaries





126B
Public Safety All Other - All other Direct





126C
Public Safety All Other - Construction





126D
Public Safety All Other - Land, Equipment, and Existing Structures





127ATRANSPORTraffic Engineering - Salaries





127BTATIONTraffic Engineering - All other Direct





127C
Traffic Engineering - Construction





127D
Traffic Engineering - Land, Equipment, and Existing Structures





128A
Streets and Highways - Salaries117,839118,980106,136107,017105,601110,028
128B
Streets and Highways - All other Direct157,627146,789124,823137,541143,237157,418
128C
Streets and Highways - Construction





128D
Streets and Highways - Land, Equipment and Existing Structures
26,7385,99417,600146,36690,537
129A
Street Cleaning - Salaries





129B
Street Cleaning - All other Direct





129C
Street Cleaning - Construction





129D
Street Cleaning - Land, Equipment, and Existing Structures





130A
State Street Aid Allocation - Powell Bill - Salries





130B
State Street Aid Allocation - Powell Bill - All other Direct49,74679,00492,69856,438155,057109,621
130C
State Street Aid Allocation - Powell Bill - Construction





130D
State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures
24,500
102,82510,00016,375
131A
Parking Facilities - Salaries





131B
Parking Facilities - All other Direct





131C
Parking Facilities - Construction





131D
Parking Facilites - Land, Equipment, and Existing Structures





132A
Mass Transit - City - Salaries





132B
Mass Transit - City - All other Direct





132C
Mass Transit - City - Construction





132D
Mass Transit - City - Land, Equipment, and Existing Structures





133B
Mass Transit - Private - All other Direct only





134A
Airport - Salaries





134B
Airport - All other Direct





134C
Airport - Construction





134D
Airport - Land, Equipment, and Existing Structures





135A
Transportation - All Other - Salaries





135B
Transportation - All Other - All other Direct





135C
Transportation - All Other - Construction





135D
Transportation - All Other - Land, Equipment, and Existing Structures





136AENVIRONSolid Waste - Salaries





136BMENTALSolid Waste - All other Direct205,669195,566200,892217,689214,858208,081
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Land, Equipment, and Existing Structures





137A
Drainage and Watershed - Salaries





137B
Drainage and Watershed - All other Direct





137C
Drainage and Watershed - Construction





137D
Drainage and Watershed - Land, Equipment, and Existing Structures





138A
Cemeteries - Salaries





138B
Cemeteries - All other Direct26,01628,7557,3507,26122,08116,380
138C
Cemeteries - Construction





138D
Cemeteries - Land, Equipment, and Existing Structures





139A
Environmental Protection - All Other - Salaries





139B
Environmental Protection - All Other - All other Direct

193,60485,304

139C
Environmental Protection - All Other - Construction





139D
Environmental Protection All Other - Land, Equipment, and Existing Structures





140AECONOMICPlanning and Zoning - Salaries35,15539,00913,38411,35411,98012,148
140B& PHYSICALPlanning and Zoning - All other Direct44,07868,28070,08561,20559,89667,747
140CDEVELOPPlanning and Zoning - Construction





140D
Planning and Zoning - Land, Equipment, and Existing Structures





141A
Economic Development - Salaries





141B
Economic Development - All other Direct




1,000
141C
Economic Development - Construction





141D
Economic Development - Land, Equipment, and Existing Structures





142A
Community Development - Salaries





142B
Community Development - All other Direct





142C
Community Development - Construction





142D
Community Development - Land, Equipment, and Existing Structures





143A
Housing and Urban Renewal - Salaries





143B
Housing and Urban Renewal - All other Direct





143C
Housing and Urban Renewal - Construction





143D
Housing and Urban Renewal - Land, Equipment, and Existing Structures





144A
Special Employment Programs (JTPA) - Salaries





144B
Special Employment Programs (JTPA) - All other Direct





144C
Special Employment Programs (JTPA) - Construction





144D
Special Employment Programs (JTPA) - Land, Equipment, and Existing Structures





145A
Economic and Physical Development - All Other - Salaries [A]





145B
Economic and Physical Development - All Other - All other Direct





145C
Economic and Physical Development - All Other - Construction





145D
Economic and Physical Development - All Other - Land, Equipment, and Existing Structures





146AHUMANHealth - Salaries





146BSERVICESHealth - All other Direct





146C
Health - Construction





146D
Health - Land, Equipment, and Existing Structures





147A
Mental Health - Salaries





147B
Mental Health - All other Direct





147C
Mental Health - Construction





147D
Mental Health - Land, Equipment, and Existing Structures





148A
Social Services - Salaries





148B
Social Services - All other Direct





148C
Social Services - Construction





148D
Social Services - Land, Equipment, and Existing Structures





149B
Subsidies Paid: Hospitals - City Owned - All other Direct





150B
Subsidies Paid: Hospitals - Private Owned - All other Direct





151A
Other Human Services: Legal Aid - Salaries





151B
Other Human Services: Legal Aid - All other Direct





151C
Other Human Services: Legal Aid - Construction





151D
Other Human Services: Legal Aid - Land, Equipment, and Existing Structures





152A
Human Services - All Other - Salaries





152B
Human Services - All Other - All other Direct





152C
Human Services - All Other - Construction





152D
Human Services - All Other - Land, Equipment, and Existing Structures





153ACULTURE Recreation and Parks - Salaries111,883109,73692,03089,78299,386105,252
153BRECREATIONRecreation and Parks - All other Direct148,194147,514151,099147,956183,754154,383
153C
Recreation and Parks - Construction





153D
Recreation and Parks - Land, Equipment, and Existing Structures
43,293
11,969-60012,931
154A
Coliseum - Salaries





154B
Coliseum - All other Direct





154C
Coliseum - Construction





154D
Coliseum - Land, Equipment, and Existing Structures





155A
Museums - Salaries





155B
Museums - All other Direct





155C
Museums - Construction





155D
Museums - Land, Equipment, and Existing Structures





156A
Libraries - Salaries





156B
Libraries - All other Direct16,92811,00812,51110,23811,08715,515
156C
Libraries - Construction





156D
Libraries - Land, Equipment, and Existing Structures





157A
Culture and Recreation - All Other - Salaries





157B
Human Services - All Other - All other Direct





157C
Human Services - All Other - Construction





157D
Human Services - All Other - Land, Equipment, and Existing Structures





158AUTILITYWater and Sewer - Salaries294,530464,675451,761669,178713,855708,758
158B
Water and Sewer - All other Direct1,709,4151,304,3791,179,3861,020,0981,195,053816,191
158C
Water and Sewer - Construction455,754




158D
Water and Sewer - Land, Equipment, and Existing Structures
219,105
17,483
253,114
159A
Electric Power - Salaries256,576192,583222,993287,685276,480271,917
159B
Electric Power - All other Direct4,328,6074,695,8294,366,8304,243,4364,249,5354,296,985
159C
Electric Power - Construction





159D
Electric Power - Land, Equipment, and Existing Structures


29,20024,390104,391
160A
Natural Gas - Salries





160B
Natural Gas - All other Direct





160C
Natural Gas - Construction





160D
Natural Gas - Land, Equipment and Existing Structures





160.1A
Storm water salaries





160.1B
Storm water other operating





160.1C
Storm water contruction





160.1C
Storm water land, equipment and existing structures





161BDEBTWater and Sewer - Debt Service Interest Payments14,66813,60113,11911,452
23,100
161DSERVICEWater and Sewer - Debt Service Principal Payments63,7042,3874,2124,212
1,825
162B
Electric - Debt Service Interest Payments





162D
Electric - Debt Service Principal Payments





163B
Gas - Debt Service Interest Payments





163D
Gas - Debt Service Principal Payments





164B
School - Debt Service Interest Payments





164D
School - Debt Service Principal Payments





165B
Hospital - Debt Service Interest Payments





165D
Hospital - Debt Service Principal Payments





166B
All Other - Debt Service Interest Payments





166D
All Other - Debt Service Principal Payments





167BPENSIONDirect Benefit Program - Pension Fund operated by the Unit





168BFRINGEFringe Benefits Unallocated - (B)





169B
Separation Allowance - Law Enforcement Officers -(B)





170B
Separation Allowance - Other Employees - (B)





171B
Supplemental Retirement Income Plan for Law Enforcement Officers - (B)21,46420,85220,47322,27523,32324,164
172B
Fringe Benefits Other - (B)





173A
Multi-County Library District, County, or Other Municipality Authority





173BINTERGOVMulti-County Library District, County, or Other Municipality (Item number)





173CEXPENDMulti-County Library District, County, or Other Municipality (Amount)





174A
General Governmental Actitivies shared with the County (County)





174B
General Governmental Actitivies shared with the County (Item number)





174C
General Governmental Actitivies shared with the County (Amount)





175A
Highways (Payments to State) (State)





175B
Highways (Payments to State) (Item number)





175C
Highways (Payments to State) (Amount)





176A
Others - Name of Payee #1





176B
Others - 1 (B)





176C
Others - 1 (C)





177A
Others - Name of Payee #2





177B
Others - 2 (B)





177C
Others - 2 (C)





178A
Others - Name of Payee #3





178B
Others - 3 (B)





178C
Others - 3 (C)





179 PART 6Current Year Levy Excluding Motor Vehicles1,427,9811,363,3431,343,7311,203,8071,165,1861,066,557
180 OTHERCurrent Year Levy Motor Vehicles Only82,21380,07481,88580,70378,91582,274
181 DATAUncollected Taxes - Current Year's Levy - Excluding Motor Vehicles29,89418,60413,20214,02126,32912,052
182
Uncollected Taxes - Current Year's Levy - Motor Vehicles18,61217,19416,34714,90414,38817,123
183
Percentage of Taxes Collected - Current Year All Property96.7997.5297.9397.7596.7397.46
184
Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles97.9198.6499.0298.8497.7498.87
185
Percentage of Taxes Collected - Current Year - Motor Vehicles77.3678.5380.0481.5381.7779.19
186
Total Amount of Expenditures for Salaries and Wages to Unit's Own Personnal





187A
Capital Reserve or Available Funds - Schools - July 1, Previous Year





187B
Capital Reserve or Available Funds - Schools - June 30, Current Year





188A
Capital Reserve or Available Funds - Hospitals - July 1, Previous Year





188B
Capital Reserve or Available Funds - Hospitals - June 30, Current Year





189APART 7Cash on Hand and in Bank, and Securities - Held in Debt Service Fund





189BCASH &Cash on Hand and in Bank, and Securities - Construction Bond Fund - Unexpended bond proceeds





189CINVESTCash on Hand and in Bank, and Securities - All Other7,211,7786,564,7735,480,4154,226,2714,124,6114,421,473
190A PARTAppropriations made during the fiscal year pursuant to subsections b (1- 7)





190B 8Expenditures made during the fiscal year pursuant to subsections b (1- 7)





191
Investment in Property Acquired at any time under G.S. 158





192
Amount Expended during the fiscal year pursuant to subsections b (5) and b (7)





193
Amount of Tax Revenues taken into account under G.S.





194APART 9Amounts - Total Revenues and other financing sources per audit10,392,96511,373,17110,420,8959,425,5398,863,6449,757,125
194BFISCALAmounts - Subtract proceeds of refunding debt





194CSUMMARYAmounts - Subtract interfund transfers in252,748504,47655,49315,00097,000308,565
194D
Amounts - Net Revenues per AFIR10,140,21710,868,69510,365,4029,410,5398,766,6449,448,560


Calculated amount10,140,21710,868,69510,365,4029,410,5398,766,6449,448,560


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amounts - Total Expenditures and other financing sources per audit9,909,28010,432,4498,905,9169,027,7319,313,02710,018,141
195B
Amounts - Subtract payments to refunding debt escrow agent





195C
Amounts - Subtract interfund transfers out252,748504,47655,49315,00097,000308,565
195D
Amounts Net Expenditures per AFIR9,656,5329,927,9738,850,4239,012,7319,216,0279,709,576


Calculated amount9,656,5329,927,9738,850,4239,012,7319,216,0279,709,576


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference















PART 10















950
Name of Official SignatoryDIANNE LOWE


951
Title of OfficialFINANCE OFFICER


952
Date Certified03/11/201010/31/200810/31/2007


953
Person to ContactDIANNE LOWE


954
Title of Person to ContactFINANCE OFFICER


955
Telephone Number828-428-5003


956
Facsimile Number828-428-5017






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



Town of Maiden













200920082007200620052004








Population
3,4333,4063,3673,3473,2853,279
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
$000000
Total Operating Revenues Per Capita
$000000
Group Weighted Average Revenues Per Capita06503500
State Weighted Average Revenues Per Capita2201215163








% to Total Operating Revenues






Operating Expenses
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!97.33%#DIV/0!185.25%#DIV/0!#DIV/0!
State Weighted Average
287.00%89.94%84.21%104.54%119.75%338.51%








Operating Margin
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!2.67%#DIV/0!-85.25%#DIV/0!#DIV/0!
State Weighted Average
-187.00%10.06%15.79%-4.54%-19.75%-238.51%








Operating Transfers In/(out)
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!-1.33%#DIV/0!5.41%#DIV/0!#DIV/0!
State Weighted Average
0.00%-0.70%-0.66%-1.84%-2.09%5.70%








Net Income before capital contributions
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
#DIV/0!69.46%#DIV/0!205.80%#DIV/0!#DIV/0!
State Weighted Average
968.20%480.53%1193.75%778.98%531.01%2097.68%








Key Ratios and Cash Flow














Quick Ratio
8.896.0718.0212.0911.215.81
Group Weighted Average
3.012.562.642.162.442.41
State Weighted Average
2.812.962.902.821.822.76








Days Sales in Receivables
N/AN/AN/AN/AN/AN/A
Group Weighted Average
#DIV/0!32.2#DIV/0!78.3#DIV/0!136.2
State Weighted Average
47.360.742.687.697.761.5








Days Cash on Hand
0.00.00.00.00.00.0
Group Weighted Average
-163.9-250.1-59.8-556.40.0-30.8
State Weighted Average
-46.5-344.5-221.9-343.5-346.7-208.8








Cash flow from Operations
$414,757725,282558,649322,545-11,68827,620








Debt to Equity
0.000.000.000.000.000.00
Group Weighted Average
1.490.110.160.350.610.02
State Weighted Average
27.793.775.743.822.363.93








Debt per Capita
001411611820
Group Weighted Average
1172635172961
State Weighted Average
754535335660675266








Capital Expenditures:
200920082007200620052004


$455,754219,105017,4830253,114










2003200220012000



$139,696412,44942,93921,791









Capital Contributions: Excluded from income above
$000000
















Operating Statistics














Estimated population of the areas served Water003,570NANANA
Estimated population of the areas served Sewer003,200NANANA








Number of Gallons of Water Processed (000) omitted5513,500467,000NANANA
Number of Gallons of Sewage Processed (000) omitted113200136,000NANANA








Number of Gallons of Water Billed (000) omitted4162465,000NANANA
Number of Gallons of Sewage Billed (000) omitted3921128,000NANANA








Ratio of Water Billed to Water Processed0.753570.000570.99572NANANA
Ratio of Sewage Billed to Sewage Processed3.462030.005000.94118NANANA








Total Revenue from Water Sales1,308,480128,1961,354,945NANANA
Total Revenue from Sewage Sales721,08053,403790,290NANANA








Water Revenue per 1000 gallons of Sales


379.53641NANANA
Sewage Revenue per 1000 gallons of Sales


246.96563NANANA








Group Average Sales per thousand Gallons Water$5.52170$26,467.24286$36.77508NANANA
Group Average Sales per thousand Gallons Sewage$5.17183$23,894.52953$53.71457NANANA








State Average Sales per thousand Gallons Water$39.12016$9.21753$4,470.42307NANANA
State Average Sales per thousand Gallons Sewage$35.74438$25.29767$2,448.46180NANANA








Residential Water Sales per thousand Gallons$5,013.5629716,812.000004.89213NANANA
Residential Sewage Sales per thousand Gallons$6,561.6323927,903.000005.63902NANANA








Water Sales per thousand Gallons outside Municipal Limits

7.41747NANANA
Sewage Sales per thousand Gallons outside Municipal Limits

9.37411NANANA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.00000NANANA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.00000NANANA




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




Town of Maiden













200920082007200620052004








Population
3,4333,4063,3673,3473,2853,279
Power Agency Group
N.C. Municipal Power Agency Number 1
Total Operating Revenues
$000000
Group Weighted Average
000234,70200








% to Total Operating Revenues






Power Purchases
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
0.0%#DIV/0!#DIV/0!264.7%#DIV/0!#DIV/0!








Other Operating Expenses
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
0.0%#DIV/0!#DIV/0!-68.5%#DIV/0!#DIV/0!








Operating Margin
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
100.0%#DIV/0!#DIV/0!-96.1%#DIV/0!#DIV/0!








Operating Transfers In/(out)
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average In/(out)
0.0%#DIV/0!#DIV/0!-1.6%#DIV/0!#DIV/0!








Net Income
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
#DIV/0!#DIV/0!#DIV/0!-9.0%#DIV/0!#DIV/0!








Key Ratios and Cash Flow














Quick Ratio
9.512.710.97.77.512.8
Group Weighted Average
3.93.84.14.04.64.9








Coverage Ratio
0.000.001.070.000.000.00
Group Weighted Average
1.44N/A8.991.93N/A48.62








Days Sales in Receivables
0.00.00.00.00.00.0
Group Weighted Average
0.0N/AN/A0.0N/AN/A








Days Cash on Hand
0.00.00.00.00.00.0
Group Weighted Average
0.00.00.00.00.00.0








Cash flow from Operations
-$24,741211,537220,797-71,054-123,43427,620








Capital Expenditures:
$00029,20024,390104,391


















200920082007200620052004
Capital Contributions: Excluded from Income Above
$000000








Operating Transfers to the General Fund as a % of GF Revenues
0.00%0.00%0.00%0.00%0.00%0.00%










20032002200120001999


#VALUE!#VALUE!#VALUE!240.00%0.00%








Gross Electric Fund Assets as Cost
$000000
Estimated Tax Loss from Municipal Ownership of Utility
$0$00000
Tax Rate Equivalent
0.00000.00000.00000.00000.00000.0000








Operating Transfers to the General Fund as a % of Gross Fixed Assets
0.00%0.00%0.00%0.00%0.00%0.00%








Operating Transfers to the General Fund as a Tax Rate Equivalent
0.00000.00000.00000.00000.00000.0000








Tax Rate Adjusted for Assessed to Sales Ratio
0.39180.39090.37830.36660.37730.3787








Tax Rate Adjusted Excluding Transfers
0.39180.39090.37830.36660.37730.3787








Weighted Average Group Rate Adjusted
0.34250.33230.36330.37190.37680.3812








Weighted Average Non Electric Adjusted Rate
0.24990.24380.26100.29210.30930.3354




Financial Graphs and Comparisons


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

20052006200720082009
Unit's FBA %28.70%31.78%59.15%58.46%85.47%
Group average FBA %37.99%39.10%37.68%39.94%41.37%
State average Electric/Non Electric Group FBA %36.67%35.62%33.99%35.41%34.57%
State average FBA %36.78%36.96%37.99%36.34%37.00%






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

Go to top of page
Analysis of Property Tax

20052006200720082009
Municipality96.73%97.75%97.93%97.52%96.79%
Pop. Group95.70%95.42%96.00%95.89%96.15%
Statewide97.42%97.55%97.59%97.64%97.78%






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






Go to top of page
Analysis of General Obligation Debt

20052006200720082009
Municipality00000
Pop. Group162162149152158
Statewide505495478456455






Municipal Population Group: 2,500 to 4,999






Go to top of page
Analysis of Revenue

20052006200720082009
Property Tax$376385422423435
Utility1,8901,9772,1102,2431,943
Sales Tax179202236223180
Sales & Services4848768081
Intergovernmental142144155146204
Debt Proceeds000016
Other Miscellaneous3456807694
Total$2,6692,8123,0793,1912,953

Go to top of page
Analysis of Revenue for Fiscal 2009











2009
2009
CategoryRevenue
Per Capita
Property Tax$1,492,000
$435
Water/Sewer2,227,788
649
Electric4,443,326
1,294
Other Utilities0
0
Sales Tax616,834
180
Sales & Services278,573
81
Intergovernment701,583
204
Debt Proceeds55,591
16
Miscellaneous322,937
94
Total$10,138,632
$2,953





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





Go to top of page
Analysis of Expenditures by Function for Fiscal 2009











2009
2009
CategoryExpenditures
Per Capita
General Government$584,924
$170
Water/Sewer2,459,699
716
Electric4,585,183
1,336
Other Utilities0
0
Debt Service78,372
23
Transportation325,212
95
Public Safety1,035,219
302
Other587,923
171
Total$9,656,532
$2,813





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





Go to top of page
Analysis of Expenditures by Object for Fiscal 2009






2009
2009
CategoryExpenditures
Per Capita
Salaries & Wages$1,440,198
$420
Water/Sewer Capital455,754
133
Electric Capital0
0
Other Capital0
0
Other Operating7,760,580
2,260
Total$9,656,532
$2,813





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






Last Updated 6/11/2010 10:02:12 AM