North Carolina
Department of State Treasurer
Financial Information
Town of Red Springs



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 Robeson 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$1,032,132 1,042,108 936,030 951,783 732,229 705,480


Utility 5,482,989 5,215,615 4,947,510 5,052,655 4,647,619 4,517,148


Sales Tax 625,836 691,580 665,442 614,294 588,281 555,358


Sales & Services 858,616 956,418 665,655 612,319 625,655 589,576


Intergovernmental 470,158 1,128,151 884,717 761,627 974,846 1,176,495


Debt Proceeds 355,908 95,000 82,150 145,119 309,835 191,076


Other Miscellaneous 1,700,423 184,290 199,029 231,792 177,448 267,011


Total$10,526,062 9,313,162 8,380,533 8,369,589 8,055,913 8,002,144










Expenditures by Function







Utility$7,658,144 6,141,766 5,158,873 4,559,667 4,298,417 4,385,574


Debt Service 193,740 225,908 256,371 267,939 407,385 313,160


Transportation 411,859 434,144 477,515 418,247 444,583 511,755


General Government 1,041,193 611,248 517,676 886,517 868,149 996,560


Public Safety 1,341,704 1,244,140 1,218,952 918,334 1,001,948 796,434


Other 910,827 1,409,206 984,744 965,340 1,201,585 1,257,933


Total$11,557,467 10,066,412 8,614,131 8,016,044 8,222,067 8,261,416










Expenditures by Object







Salaries & Wages$2,769,715 2,762,841 2,476,784 2,308,698 2,354,733 2,346,936


Capital Outlay 1,988,335 797,425 567,999 180,483 296,988 536,036


Other Operating + Debt Service 6,799,417 6,506,146 5,569,348 5,526,863 5,570,346 5,378,444


Total$11,557,467 10,066,412 8,614,131 8,016,044 8,222,067 8,261,416



















Per Capita Revenues by Source







Property Tax$294 297 268 274 212 205


Utility 1,561 1,486 1,415 1,457 1,347 1,310


Sales Tax 178 196 190 176 171 162


Sales & Services 244 273 190 177 181 171


Intergovernmental 134 322 253 220 283 341


Debt Proceeds 101 27 23 42 90 55


Other Miscellaneous 484 53 57 67 51 77


Total$2,996 2,654 2,396 2,413 2,335 2,321










Per Capita Expenditures by Function







Utility$2,180 1,750 1,475 1,314 1,246 1,272


Debt Service 55 64 73 77 118 91


Transportation 117 124 137 121 129 148


General Government 297 174 147 256 252 290


Public Safety 382 355 349 265 290 231


Other 259 402 282 278 348 365


Total$3,290 2,869 2,463 2,311 2,383 2,397










Per Capita Expenditures by Object







Salaries & Wages$788 787 708 666 683 681


Capital Outlay 566 227 162 52 86 156


Other Operating 1,936 1,855 1,593 1,593 1,614 1,560


Total$3,290 2,869 2,463 2,311 2,383 2,397










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 Red Springs Population 3,513 3,509 3,497 3,469 3,450 3,447

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$3,131,153 3,503,731 2,810,849 2,680,931 2,446,231 2,418,974

General Fund expenditures 3,741,732 3,431,844 2,859,777 2,850,729 3,016,832 2,987,895

Operating transfers in - - - 170,732 607,464 200,142

Operating transfers out 2,797 56,305 - - - -

Capital leases and installment purchase proceeds 318,494 95,000 69,500 130,169 255,000 133,000

Other items - - 5,525 25,665 - 4,420

Excess of revenues and other sources over (under) expenditures and other uses (294,882) 110,582 26,097 156,768 291,863 (231,359)










Fund balance available (FBA):







In dollars($33,347) 298,009 298,846 400,587 272,023 60,462


FBA as a % of GF Net Expenditures:







Unit's FBA %-0.978.7810.7114.729.852.12


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$1,363,180 1,642,362 2,043,091 2,435,011 2,195,380 2,568,812


Quick ratio2.17 2.39 3.12 4.06 3.76 5.29


Net income933,367 (148,580)249,975 349,763 (55,396)702,078


Cashflow from operations(125,240)227,595 447,122 375,655 431,258 326,866


Depreciation & Amortization Expense441,770 443,945 44,504 44,504 50,609 80,671


























Cash, Investments and Financing
Go to top of page
200920082007200620052004











Population at July 1st of the Previous Year3,5133,5093,4973,4693,4503,447


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$991,953 1,574,692 1,782,003 2,015,752 1,874,258 1,995,580


Investment Earnings44,708 16,708 42,655 48,015 23,221 26,108


Tax Rate Equivalent0.02850.01050.02640.02790.02150.0241


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
20052005200519961996


January 1, Prior Year Assessed Valuation$156,972,605 158,787,482 161,579,998 172,185,109 107,756,177 108,396,017


Tax Rate0.62000.62000.62000.66000.66000.6300


Tax Rate Group weighted average0.37810.38340.40660.40940.40790.4137


Tax Rate State Wide0.42670.42430.44520.43210.44480.4566


Assessment -to-Sales Ratio84.4089.7290.4697.3090.5890.58


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$185,986,499 176,981,144 178,620,382 176,963,113 118,962,439 119,668,820


EffectiveTax Rate0.52330.55630.56090.64220.59780.5707


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 Collected84.6080.2283.4479.3186.1687.70


Percent Collected Group weighted average96.1595.8996.0095.4295.7095.36


Percent Collected Statewide97.7897.6497.5997.5597.4297.31


Percent Collected Excluding Motor Vehicles85.9381.1985.2880.4489.2089.08


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 74.0672.8570.7769.8471.3979.50


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 Uncollected31,127 206,061 151,156 216,532 91,061 82,759


Tax Rate Equivalent0.01980.12980.09350.12580.08450.0763


Dominant County: Robeson






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 13,000


General Government GO Debt0 0 0 0 0 0


Total General Obligation Debt0 0 0 0 0 13,000


Per Capita$0 0 0 0 0 4


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%0.0109%


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$0 0 0 0 0 0


--General Government0 0 0 0 0 0


Total*$0 0 0 0 0 0


* 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 Changes3,5133,5093,4973,4693,4503,447









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 Assets4,138,6304,321,8104,157,0963,766,3123,200,8672,587,835
1.5BFISCAL Governmental Activities Liabilities1,241,2361,174,0631,211,0061,027,021797,341528,761
3.5ASUMMARYBusiness Type Activities Assets8,944,0508,009,8966,519,9476,361,1046,129,0876,247,032
3.5B
Business Type Activities Liabilties545,885545,098552,762643,894761,640783,461
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 levy901,295835,693761,391830,231636,077610,970
11TAXCurrent collection of special tax districts73,85969,30462,42958,58744,37744,682
12REVENUESPrior years' levy collections115,343188,964154,461109,69482,07976,940
13
Penalties and interest15,49417,45120,17811,85814,07317,570
14
Collection of taxes previously written off





15
Animal tax





15.1
Solid Waste Disposal Tax557




16
1% Local government sales and use tax253,759215,251198,549187,146210,192187,117
17
1/2% Local government sales and use taxes (Article 40)156,829176,586173,976157,857136,663134,407
18
1/2% Local government sales and use taxes (Article 42)155,683175,574173,060157,126135,917133,556
18.5
1/2% Local government sales and use taxes (Article 44)59,565124,169119,857112,165105,509100,278
19
Licenses Privilege




6,950
19.1
Privilege - Occupational & business licensing & permit taxes

8,5268,1326,410
19.2
Privilege -- All other privileges and pemits8,4948,692



20
General Municipal Vehicle Tax



1,5362,061
21
Vehicle Tax for Public Transportation





22
Other licenses - Include CATV

29,48230,67830,14025,514
23
Local occupancy tax





24
Prepared food tax





25
911 charges





26
Gross Receipts Tax on Short Term Vehicles Leases233320



27FEDERALFEDERAL Payment in lieu of taxes





28INTERGOVEquitable sharing of Federally forfeited property21,73819,533



29REVENUESGeneral government





30
Public safety82,51985,548



31
Transportation - Streets





32
Transportation - All other





33
Utility franchise tax





34
Housing/community development





35
All Other
220,000479,059442,183572,581297,369
36
Human services: Health, mental health, hospitals





37
All other





38
Culture and recreation





39STATEState Payment in Lieu of Taxes





40INTERGOVControlled substance tax




372
41REVENUESIntangibles tax reimbursement + Transistional Hold Harmless Revenues





42
Wireless Enhanced 911 Service Charges





43
Piped Natural Gas Charge Distribution
10,28311,285


44
Utility franchise tax185,479163,798136,625124,538112,653110,225
45
Beer and Wine tax15,75916,10915,67515,23815,25714,864
46
Powell Bill113,705127,232113,705115,720116,643106,162
47
Food stamp purchases tax reimbursement





48
Inventories tax reimbursements





49
Senior Citizens Exemption - 50%





50
Court fees - Facilities and arrest fees10,76810,38411,69011,53020,08010,577
51
General Government


4,000
29,599
52
Public safety8,158
96,67856,61866,06851,362
53
Transportation - Streets



3,000
54
Transportation - All other





55
Environmental protection




29,520
56
Econ. & Phys. Dev. - Housing/Comm. Dev.32,032380,328



57
Econ. & Phys. Dev. - All Other
94,936


214,459
58
Human Services: Health, mental health, hospitals





59
All Other





60
Culture and recreation





61LOCALLOCAL Payment in lieu of taxes





62INTERGOVGeneral government





63REVENUESPublic safety





64
Transportatin - Streets





65
Transportation - All other





66
Environmental protection





67
Economic and physical development

20,000-8,20068,564311,986
68
Human Services: Health, Mental Health & Hosp





69
Human Services: All Other





70
Culture and recreation





71PERMITS Building permits





72& FEESInspection fees10,03324,47915,01013,99211,05511,023
72.1
Amusements licensing and permit taxes





73
Other permits





74SALES &Parking revenues





75SERVICESRents and royalties68,08078,250



76
Airport





77
Fire protection charges
18,750



78
Solid waste445,025462,100419,619426,172429,221405,631
79
Ambulance and rescue squad charges





80
Cemeteries9,78114,3107,87014,4009,3505,395
81
Recreation service revenues7308,7331,9652,2472,0849,050
82
Library service revenues





83
Other cultural and recreational service revenues

6,201


84
Mass transit - city operated





85
Other sales and services335,000374,275230,000169,500185,000169,500
86UTILITYWater and sewer charges872,408883,699831,781939,151918,428885,690
87REVENUESElectric charges4,610,5814,331,9164,115,7294,113,5043,729,1913,631,458
88
Gas charges





88.1
Storm Water Fees





89MISC.On bond proceeds





90REVENUESOn general and all other funds44,70816,70842,65548,01523,22126,108
91
Special assessments





92
Private contribution and donations2,00018,915



93
Sales of materials and fixed assets5316,2025,52525,665
4,420
94
Sales of real property





95
Nongovernment contributions for streets and traffic signals





96
Mixed drink surcharge





97
ABC profit distribution14,5445,317
7,9275,97910,789
98
Other miscellaneous revenues56,55234,35311,3791,9171,93323,508
99
Proceeds of the sale of bonds and notes



297,235179,076
100
Proceeds of capital leases and installment purchases355,90895,00082,150145,11912,60012,000
101
Other1,489,469
24,02336,87952,797111,956
102NON-REVSupplemental schools taxes - current levy collections





103RECEIPTSPrior years' levy collections





104
Tax collections for units other than reporting unit





105
Utilities customers' deposits





106
Deposits other than utility





107
Prepaid taxes





108
Prepaid privilege licenses





109APART 4Governing body - Salaries24,2353,7302,1502,2003,5023,270
109BGENERALGoverning body - All other Direct12,43030,46432,87121,50022,59317,988
109CGOVTGoverning body - Construction





109D
Governing body - Land, Equipment and Existing Structures





110A
Administration - Salaries135,658155,762137,83381,404126,694121,787
110B
Administration - All other Direct27,16835,97667,71036,56817,00818,993
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 - Salaries113,852111,218191,917564,051545,693577,552
112B
Finance - All other Direct140,142120,00782,831160,047151,809187,118
112C
Finance - Construction





112D
Finance - Land, Equipment. and Existing Structures
15,497
18,233
25,754
113A
Taxes - Salaries





113B
Taxes - All other Direct

1,7641,9143005,399
113C
Taxes - Construction





113D
Taxes - Land, Equipment, and Existing Structures





114A
Legal - Salaries63,53165,103



114B
Legal - All other Direct52,74236,590



114C
Legal - Construction





114D
Legal - Land, Equipment, and Existing Structures





115A
Public Buildings - Salaries7,768




115B
Public Buildings - All other Direct140,62536,90160060055038,699
115C
Public Buildings - Construction





115D
Public Buildings - Land, Equipment, and Existing Structures323,042




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 - Salaries





117B
Central Facilities - All other Direct





117C
Central Facilites - Construction





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





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 - Salaries990,211881,423886,001531,831567,729521,294
119BSAFETYPolice and Communications - All other Direct170,206198,616150,965133,526114,42543,807
119C
Police and Communications - Construction





119D
Police and Communications - Land, Equipment and Existing Structures7,40014,296
111,93610,98052,048
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 - Salaries47,03836,17855,96139,61436,37834,517
122B
Fire - All other Direct32,62815,45570,83442,24852,69262,413
122C
Fire - Construction





122D
Fire - Land, Equipment, and Existing Structures
9,83610,000
162,13521,180
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

18,37223,00015,00016,000
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 - Salaries243,254274,620295,186223,111206,373214,578
128B
Streets and Highways - All other Direct63,19947,96879,374142,339136,636126,865
128C
Streets and Highways - Construction
95,450



128D
Streets and Highways - Land, Equipment and Existing Structures

81,699
2,95916,394
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 Direct105,40616,10621,25652,79798,615153,918
130C
State Street Aid Allocation - Powell Bill - Construction





130D
State Street Aid Allocation - Powell Bill - Land, Equipment, and Existing Structures





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 - Salaries251,073268,887113,22180,98178,05179,059
136BMENTALSolid Waste - All other Direct212,960273,428180,999160,574200,112166,758
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
3538,2005008,2608,000
138B
Cemeteries - All other Direct
1,2045089,6501,0405,030
138C
Cemeteries - Construction





138D
Cemeteries - Land, Equipment, and Existing Structures





139A
Environmental Protection - All Other - Salaries





139B
Environmental Protection - All Other - All other Direct





139C
Environmental Protection - All Other - Construction





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





140AECONOMICPlanning and Zoning - Salaries





140B& PHYSICALPlanning and Zoning - All other Direct





140CDEVELOPPlanning and Zoning - Construction





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





141A
Economic Development - Salaries66,557




141B
Economic Development - All other Direct9,107220,000485,733462,833624,209279,377
141C
Economic Development - Construction





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





142A
Community Development - Salaries





142B
Community Development - All other Direct51,816424,285



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


6,810142,264450,911
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 - Salaries48,83599,30967,10342,48246,28841,642
153BRECREATIONRecreation and Parks - All other Direct97,142121,740118,980191,51087,27659,492
153C
Recreation and Parks - Construction





153D
Recreation and Parks - Land, Equipment, and Existing Structures1,974


4,085121,186
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 Direct

10,00010,00010,00010,000
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




36,478
157C
Human Services - All Other - Construction





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





158AUTILITYWater and Sewer - Salaries386,292477,206456,481498,859465,551499,244
158B
Water and Sewer - All other Direct686,989649,578351,524359,831434,735404,910
158C
Water and Sewer - Construction1,573,505160,492



158D
Water and Sewer - Land, Equipment, and Existing Structures18,70710,347
23,875116,21550,122
159A
Electric Power - Salaries391,411389,052262,731243,665270,214245,993
159B
Electric Power - All other Direct4,537,5333,963,5843,611,8373,406,9983,011,0882,935,953
159C
Electric Power - Construction
491,507



159D
Electric Power - Land, Equipment, and Existing Structures63,707
476,30026,439614249,352
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 Payments1,1319582,7634,9985,6788,441
161DSERVICEWater and Sewer - Debt Service Principal Payments21,30919,48851,09148,85652,51760,903
162B
Electric - Debt Service Interest Payments5992,3055,78511,2919,92316,050
162D
Electric - Debt Service Principal Payments12,53245,76650,10970,86072,22772,265
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 Payments35,67842,05138,39520,67831,4916,831
166D
All Other - Debt Service Principal Payments122,491115,340108,228111,256235,549148,670
167BPENSIONDirect Benefit Program - Pension Fund operated by the Unit





168BFRINGEFringe Benefits Unallocated - (B)





169B
Separation Allowance - Law Enforcement Officers -(B)64,89260,122



170B
Separation Allowance - Other Employees - (B)





171B
Supplemental Retirement Income Plan for Law Enforcement Officers - (B)29,32928,21426,81936,17942,60945,175
172B
Fringe Benefits Other - (B)171,363




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 Vehicles945,685920,951796,703935,178545,592576,629
180 OTHERCurrent Year Levy Motor Vehicles Only119,676120,803115,845111,585112,35996,481
181 DATAUncollected Taxes - Current Year's Levy - Excluding Motor Vehicles133,024173,257117,289182,88058,91162,980
182
Uncollected Taxes - Current Year's Levy - Motor Vehicles31,04232,80433,86733,65232,15019,779
183
Percentage of Taxes Collected - Current Year All Property84.680.2283.4479.3186.1687.70
184
Percentage of Taxes Collected - Current Year - Excluding Motor Vehicles85.9381.1985.2880.4489.2089.08
185
Percentage of Taxes Collected - Current Year - Motor Vehicles74.0672.8570.7769.8471.3979.50
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 Other991,9531,574,6921,782,0032,015,7521,874,2581,995,580
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 audit10,529,4169,369,4678,410,5338,540,3218,663,3778,235,371
194BFISCALAmounts - Subtract proceeds of refunding debt





194CSUMMARYAmounts - Subtract interfund transfers in2,79756,30530,000170,732607,464233,227
194D
Amounts - Net Revenues per AFIR10,526,6199,313,1628,380,5338,369,5898,055,9138,002,144


Calculated amount10,526,6199,313,1628,380,5338,369,5898,055,9138,002,144


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amounts - Total Expenditures and other financing sources per audit11,560,26410,122,7178,644,1318,186,7768,829,5318,494,643
195B
Amounts - Subtract payments to refunding debt escrow agent





195C
Amounts - Subtract interfund transfers out2,79756,30530,000170,732607,464233,227
195D
Amounts Net Expenditures per AFIR11,557,46710,066,4128,614,1318,016,0448,222,0678,261,416


Calculated amount11,557,46710,066,4128,614,1318,016,0448,222,0678,261,416


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference















PART 10















950
Name of Official SignatoryKathy Pittman


951
Title of OfficialFinance Officer


952
Date Certified12/31/200901/06/200907/22/2008


953
Person to ContactAlan Thompson


954
Title of Person to ContactCPA


955
Telephone Number910-642-2109


956
Facsimile Number910-642-5958






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



Town of Red Springs













200920082007200620052004








Population
3,5133,5093,4973,4693,4503,447
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
0.480.590.581.101.123.50
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
$25,78656,87569,26664,19142,881-16,940








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
00026028
Group Weighted Average
1172635172961
State Weighted Average
754535335660675266








Capital Expenditures:
200920082007200620052004


$1,592,212170,839023,875116,21550,122










2003200220012000



$17,872000









Capital Contributions: Excluded from income above
$000000
















Operating Statistics














Estimated population of the areas served Water001,359NANANA
Estimated population of the areas served Sewer001,232NANANA








Number of Gallons of Water Processed (000) omitted1750114,819NANANA
Number of Gallons of Sewage Processed (000) omitted3170100,539NANANA








Number of Gallons of Water Billed (000) omitted10686,631114,819NANANA
Number of Gallons of Sewage Billed (000) omitted8322,226100,539NANANA








Ratio of Water Billed to Water Processed0.60261
1.00000NANANA
Ratio of Sewage Billed to Sewage Processed0.26207
1.00000NANANA








Total Revenue from Water Sales377,975411,601352,050NANANA
Total Revenue from Sewage Sales457,156171,092503,273NANANA








Water Revenue per 1000 gallons of Sales


259.05077NANANA
Sewage Revenue per 1000 gallons of Sales


408.50081NANANA








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$4,301.543344.720053.88529NANANA
Residential Sewage Sales per thousand Gallons$5,758.286157.593525.16250NANANA








Water Sales per thousand Gallons outside Municipal Limits

0.90006NANANA
Sewage Sales per thousand Gallons outside Municipal Limits


NANANA








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 Red Springs













200920082007200620052004








Population
3,5133,5093,4973,4693,4503,447
Power Agency Group
N.C. Easterrn Municipal Power Agency
Total Operating Revenues
$000000
Group Weighted Average
01,422,79600121,3010








% to Total Operating Revenues






Power Purchases
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
0.0%23.2%#DIV/0!#DIV/0!2115.3%#DIV/0!








Other Operating Expenses
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
0.0%27.2%#DIV/0!#DIV/0!-2016.2%#DIV/0!








Operating Margin
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
100.0%49.6%#DIV/0!#DIV/0!0.9%#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%-0.7%#DIV/0!#DIV/0!-4.5%#DIV/0!








Net Income
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
#DIV/0!36.9%#DIV/0!#DIV/0!63.6%#DIV/0!








Key Ratios and Cash Flow














Quick Ratio
3.84.05.05.55.05.7
Group Weighted Average
2.62.62.62.93.23.5








Coverage Ratio
0.000.000.000.000.000.00
Group Weighted Average
12.924.718.211.441.297.51








Days Sales in Receivables
0.00.00.00.00.00.0
Group Weighted Average
N/A3.5N/AN/AN/A14.9








Days Cash on Hand
0.00.00.00.00.00.0
Group Weighted Average
-304.7-8598.6322.6-46.3-4.9-638.1








Cash flow from Operations
-$151,026170,720377,856311,464388,377343,806








Capital Expenditures:
$63,707491,507476,30026,439614249,352


















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!318.00%7.02%








Gross Electric Fund Assets as Cost
$004,665,7793,196,06303,126,210
Estimated Tax Loss from Municipal Ownership of Utility
$0$028,92821,094019,695
Tax Rate Equivalent
0.00000.00000.01790.01230.00000.0182








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
0.52330.55630.56090.64220.59780.5707








Tax Rate Adjusted Excluding Transfers
0.52330.55630.56090.64220.59780.5707








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 %9.85%14.72%10.71%8.78%-0.97%
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
Municipality86.16%79.31%83.44%80.22%84.60%
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$212274268297294
Utility1,3471,4571,4151,4861,561
Sales Tax171176190196178
Sales & Services181177190273244
Intergovernmental283220253322134
Debt Proceeds90422327101
Other Miscellaneous51675753484
Total$2,3352,4132,3962,6542,996

Go to top of page
Analysis of Revenue for Fiscal 2009











2009
2009
CategoryRevenue
Per Capita
Property Tax$1,032,132
$294
Water/Sewer872,408
248
Electric4,610,581
1,312
Other Utilities0
0
Sales Tax625,836
178
Sales & Services858,616
244
Intergovernment470,158
134
Debt Proceeds355,908
101
Miscellaneous1,700,423
484
Total$10,526,062
$2,996





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$1,041,193
$297
Water/Sewer2,665,493
759
Electric4,992,651
1,421
Other Utilities0
0
Debt Service193,740
55
Transportation411,859
117
Public Safety1,341,704
382
Other910,827
259
Total$11,557,467
$3,290





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$2,769,715
$788
Water/Sewer Capital1,592,212
453
Electric Capital63,707
18
Other Capital332,416
95
Other Operating6,799,417
1,936
Total$11,557,467
$3,290





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






Last Updated 6/11/2010 10:19:06 AM