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

The AFIR report that was due 10/31/2011 has not been received as of 02/02/2012


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$0 975,446 1,032,132 1,042,108 936,030 951,783


Utility - 6,105,210 5,817,989 5,589,890 5,177,510 5,222,155


Sales Tax - 457,576 625,836 691,580 665,442 614,294


Sales & Services - 479,924 523,616 582,143 435,655 442,819


Intergovernmental - 1,537,380 470,391 1,128,471 884,717 761,627


Debt Proceeds - 82,690 56,552 34,353 11,379 1,917


Other Miscellaneous - 144,659 510,077 244,617 245,777 338,115


Total$0 9,782,885 9,036,593 9,313,162 8,356,510 8,332,710










Expenditures by Function







Utility$0 6,010,900 7,658,144 6,141,766 5,158,873 4,559,667


Debt Service - 156,846 193,740 225,908 256,371 267,939


Transportation - 362,435 411,859 434,144 477,515 418,247


General Government - 665,315 1,041,193 611,248 517,676 886,517


Public Safety - 1,453,854 1,341,704 1,244,140 1,218,952 918,334


Other - 647,424 910,827 1,409,206 984,744 965,340


Total$0 9,296,774 11,557,467 10,066,412 8,614,131 8,016,044










Expenditures by Object







Salaries & Wages$0 2,066,113 2,769,715 2,762,841 2,476,784 2,308,698


Capital Outlay - 492,458 1,988,335 797,425 567,999 180,483


Other Operating + Debt Service - 6,738,203 6,799,417 6,506,146 5,569,348 5,526,863


Total$0 9,296,774 11,557,467 10,066,412 8,614,131 8,016,044



















Per Capita Revenues by Source







Property Tax$0 279 294 297 268 274


Utility - 1,746 1,656 1,593 1,481 1,505


Sales Tax - 131 178 196 190 177


Sales & Services - 137 149 166 125 128


Intergovernmental - 440 134 322 253 220


Debt Proceeds - 24 16 10 3 1


Other Miscellaneous - 41 145 70 70 97


Total$0 2,798 2,572 2,654 2,390 2,402










Per Capita Expenditures by Function







Utility$0 1,719 2,180 1,750 1,475 1,314


Debt Service - 45 55 64 73 77


Transportation - 104 117 124 137 121


General Government - 189 297 174 147 256


Public Safety - 416 382 355 349 265


Other - 185 259 402 282 278


Total$0 2,658 3,290 2,869 2,463 2,311










Per Capita Expenditures by Object







Salaries & Wages$0 591 788 787 708 666


Capital Outlay - 141 566 227 162 52


Other Operating - 1,926 1,936 1,855 1,593 1,593


Total$0 2,658 3,290 2,869 2,463 2,311










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 Red Springs Population 3,436 3,497 3,513 3,509 3,497 3,469

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$3,731,959 3,011,090 3,131,153 3,503,731 2,810,849 2,680,931

General Fund expenditures 4,048,403 3,269,598 3,741,732 3,431,844 2,859,777 2,850,729

Operating transfers in - - - - - 170,732

Operating transfers out - 39,535 2,797 56,305 - -

Capital leases and installment purchase proceeds 375,806 - 318,494 95,000 69,500 130,169

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

Excess of revenues and other sources over (under) expenditures and other uses 59,362 (298,043) (294,882) 110,582 26,097 156,768










Fund balance available (FBA):







In dollars$0 (28,494) (33,347) 298,009 298,846 400,587


FBA as a % of GF Net Expenditures:







Unit's FBA %0.00-0.86-0.978.7810.7114.72


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, Electric













Combined financial results:







Working capital$1,808,917 1,414,309 1,363,180 1,642,362 2,043,091 2,435,011


Quick ratio2.30 1.78 2.17 2.39 3.12 4.06


Net income986,375 20,730 933,367 (148,580)249,975 349,763


Cashflow from operations583,617 126,985 (125,240)227,595 447,122 375,655


Depreciation & Amortization Expense441,177 441,177 441,770 443,945 44,504 44,504


























Cash, Investments and Financing
Go to top of page
201120102009200820072006











Population at July 1st of the Previous Year3,4363,4973,5133,5093,4973,469


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$0 $1,469,618 $991,953 $1,574,692 $1,782,003 $2,015,752


Investment Earnings0 1,131 44,708 16,708 42,655 48,015


Tax Rate Equivalent0.00000.00070.02850.01050.02640.0279


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 201020052005200520052005


January 1, Prior Year Assessed Valuation$166,968,493 163,663,533 156,972,605 158,787,482 161,579,998 172,185,109


Tax Rate0.62000.62000.62000.62000.62000.6600


Tax Rate Group weighted average0.39140.37330.37810.38340.40660.4094


Tax Rate State Wide0.41220.40900.42620.42380.44500.4321


Assessment -to-Sales Ratio100.0098.4784.4089.7290.4697.30


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$166,968,493 166,206,492 185,986,499 176,981,144 178,620,382 176,963,113


EffectiveTax Rate0.62000.61050.52330.55630.56090.6422


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 Collected0.000087.150084.600080.220083.440079.3100


Percent Collected Group weighted average96.2296.1895.8295.8996.0095.42


Percent Collected Statewide97.5997.3697.3497.5697.5897.55


Percent Collected Excluding Motor Vehicles0.0089.8985.9381.1985.2880.44


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 0.0064.2874.0672.8570.7769.84


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 Uncollected0 199,380 252,700 294,060 233,134 294,465


Tax Rate Equivalent0.00000.12180.16100.18520.14430.1710


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 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 107 158 152 149 162


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%0.0802%0.1078%0.1101%0.1223%0.1565%


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 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 $694,000 694,000 0 0 0 0


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201120102009200820072006

Population at July 1st of the Previous Year Adjusted for Boundry Changes3,4363,4973,5133,5093,4973,469









1.5AFISCAL Governmental Activities Assets
3,726,9944,138,6304,321,8104,157,0963,766,312
1.5BSUMMARYGovernmental Activities Liabilities
1,182,5131,241,2361,174,0631,211,0061,027,021
3.5A
Business Type Activities Assets
9,679,0968,944,0508,009,8966,519,9476,361,104
3.5B
Business Type Activities Liabilties
1,260,201545,885545,098552,762643,894
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





10.0PART 2Current Collections of Unit -Wide Levy
881,112901,295835,693761,391830,231
11.0TAXCurrent Collections of Special Tax Districts
71,67673,85969,30462,42958,587
12.0REVENUESPrior Years' Levy Collections
73,242115,343188,964154,461109,694
13.0
Penalties and Interest
21,09215,49417,45120,17811,858
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax
2,437557


16.0
1% Local Government Option Sales Tax
190,701253,759215,251198,549187,146
17.0
1/2% Local Government Option Sales Tax (40)
148,502156,829176,586173,976157,857
18.0
1/2% Local Government Option Sales Tax (42)
111,360155,683175,574173,060157,126
18.5
1/2% Local Government Option Sales Tax (44)
7,01359,565124,169119,857112,165
19.0
Privilege Licenses



8,5268,132
19.2
Privilege -- All other privileges and pemits
31,5078,4948,692

20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses
4,838

29,48230,678
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax

233320

27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.

21,73819,533

29.0REVENUESGeneral Government





30.0
Public Safety

82,51985,548

31.0
Transportation - Streets





32.0
Transportation - All Other





33.0
Environmental Protection





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





35.0
Econ. & Phys. Dev. - All Other


220,000479,059442,183
36.0
Human Services: Health, Mental Hlt & Hosp





37.0
Human Services: All Other





38.0
Culture & Recreation





39.0STATEPayments In Lieu of Taxes - State
5,264



40.0INTERGOVUnauthorized Substance Tax





41.0REVENUESTransitional Hold Harmless
132,060



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


10,28311,285
44.0
Utility Franchise Tax
183,726185,479163,798136,625124,538
45.0
Beer and Wine Tax
5,01015,75916,10915,67515,238
46.0
Powell Bill
100,511113,705127,232113,705115,720
50.0
Court Fees - Facilities and Arrest Fees
9,25610,76810,38411,69011,530
51.0
General Government
25,000


4,000
52.0
Public Safety
75,4868,158
96,67856,618
53.0
Transportation - Streets





54.0
Transportation - All Other





55.0
Environmental Protection
1,001,067



56.0
Econ. & Phys. Dev. - Housing/Community Dev

32,032380,328

57.0
Econ. & Phys. Dev. - All Other


94,936

58.0
Human Services -Health, Mental Health, Hosp





59.0
Human Services - All Other





60.0
Culture and Recreation





61.0LOCALPayments in Lieu of Taxes - Local





62.0INTERGOVGeneral Government





63.0REVENUESPublic Safety





64.0
Transportation - Streets





65.0
Transportation - All Other





66.0
Environmental Protection





67.0
Economic and Physical Development



20,000-8,200
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
10,09610,03324,47915,01013,992
72.1
Amusements licensing and permit taxes





73.0
Other Permits





74.0SALES &Parking Revenues





75.0SERVICESRents and Royalties

68,08078,250

76.0
Airport





77.0
Fire Protection Charges
14,457
18,750

78.0
Solid Waste
451,655445,025462,100419,619426,172
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries
6,6159,78114,3107,87014,400
81.0
Recreation Service Revenues
2,0907308,7331,9652,247
82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues
5,107

6,201
84.0
Mass Transit - City Operated





85.0
Other Sales and Services

335,000374,275230,000169,500
86.0UTILITYWater and Sewer Charges
1,016,118872,408883,699831,781939,151
87.0REVENUESElectric Charges
5,089,0924,610,5814,331,9164,115,7294,113,504
88.0
Gas Charges





88.1
Storm Water Fees





89.0MISC.Investment Earnings - Bond Proceeds





90.0REVENUESInvestment Earnings - All Other Funds
1,13144,70816,70842,65548,015
91.0
Special Assessments





92.0
Private Contributions and Donations

2,00018,915

93.0
Sales of Materials and Fixed Assets
5,0625316,2025,52525,665
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
20,34914,5445,317
7,927
98.0
Other Miscellaneous Revenues
82,69056,55234,35311,3791,917
99.0
Proceeds of Sale of Bonds and Notes





100.0
Proceeds of Capital Leases/Install Purchases

355,90895,00082,150145,119
101.0
Other

1,489,469
24,02336,879
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 & Wages
3,67024,2353,7302,1502,200
109BGENERALGoverning Body - Other Direct
37,71512,43030,46432,87121,500
109CGOVTGoverning Body - Construction





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





110A
Administration - Salaries & Wages
144,618135,658155,762137,83381,404
110B
Administration - Other Direct
120,14627,16835,97667,71036,568
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
83,431113,852111,218191,917564,051
112B
Finance - Other Direct
117,255140,142120,00782,831160,047
112C
Finance - Construction





112D
Finance - Purchase of P,P&E
14,513
15,497
18,233
113A
Taxes - Salaries & Wages





113B
Taxes - Other Direct



1,7641,914
113C
Taxes - Construction





113D
Taxes - Purchase of P,P&E





114A
Legal - Salaries & Wages

63,53165,103

114B
Legal - Other Direct
23,46352,74236,590

114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages
1,2377,768


115B
Public Buildings - Other Direct
101,294140,62536,901600600
115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E
17,973323,042


116A
Court Facilities - Salaries & Wages





116B
Court Facilities - Other Direct





116C
Court Facilities - Construction





116D
Court Facilities - Purchase of P,P&E





117A
Central Services - Salaries & Wages





117B
Central Services - Other Direct





117C
Central Services - Construction





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





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 Wages
756,844990,211881,423886,001531,831
119BSAFETYPolice & Comm - Traffic Control - Other Direct
401,536170,206198,616150,965133,526
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E
19,5217,40014,296
111,936
120A
Emergency Communications - Salaries & Wages





120B
Emergency Communications - Other Direct





120C
Emergency Communications - Construction





120D
Emergency Communications - Purchase of P,P&E





120B
Emergency Telephone Service Fund (ETSF) Expenditures - Operating





120C
ETSF Expenditures - Capital Construction





120D
ETSF Expenditures - Capital Purchases





121A
Emergency Mgmt - Salaries & Wages





121B
Emergency Mgmt - Other Direct





121C
Emergency Mgmt - Construction





121D
Emergency Mgmt - Purchase of P,P&E





122A
Fire - Salaries & Wages
34,99647,03836,17855,96139,614
122B
Fire - Other Direct
58,23732,62815,45570,83442,248
122C
Fire - Construction





122D
Fire - Purchase of P,P&E


9,83610,000
123A
Inspectors - Salaries & Wages





123B
Inspectors - Other Direct





123C
Inspectors - Construction





123D
Inspectors - Purchase of P,P&E





124A
Rescue Units - Salaries & Wages





124B
Rescue Units - Other Direct
15,300

18,37223,000
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
53,135



126B
Pub. Safety All Other - Other Direct
28,256



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 & Wages
161,734243,254274,620295,186223,111
128B
Streets and Highways - Other Direct
176,66263,19947,96879,374142,339
128C
Streets and Highways - Construction


95,450

128D
Streets and Highways - Purchase of P,P&E



81,699
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
7,201



130B
Powell Bill - Other Direct
16,838105,40616,10621,25652,797
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 & Wages





134B
Airport - Other Direct





134C
Airport - Construction





134D
Airport - Purchase of P,P&E





135A
Transpor. All Other - Salaries & Wages





135B
Transpor. All Other - Other Direct





135C
Transpor. All Other - Construction





135D
Transpor. All Other - Purchase of P,P&E





136AENVIRONSolid Waste - Salaries & Wages
168,587251,073268,887113,22180,981
136BMENTALSolid Waste - Other Direct
327,148212,960273,428180,999160,574
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E





137A
Drainage & Watershed - Salaries & Wages





137B
Drainage & Watershed - Other Direct





137C
Drainage & Watershed - Construction





137D
Drainage & Watershed - Purchase of P,P&E





138A
Cemeteries - Salaries & Wages


3538,200500
138B
Cemeteries - Other Direct
4,952
1,2045089,650
138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E





139A
Environ. All Other - Salaries & Wages





139B
Environ. All Other - Other Direct





139C
Environ. All Other - Construction





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





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

66,557


141B
Economic Development - Other Direct

9,107220,000485,733462,833
141C
Economic Development - Construction





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





142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct
2,50051,816424,285

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 Direct




6,810
145C
Econ. Dev. All Other - Construction





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





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
45,09448,83599,30967,10342,482
153BRECREATIONRecreation & Parks - Other Direct
99,14397,142121,740118,980191,510
153C
Recreation & Parks - Construction





153D
Recreation & Parks - Purchase of P,P&E

1,974


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



10,00010,000
156C
Libraries - Construction





156D
Libraries - Purchase of P,P&E





157A
Cult. & Recr. All Other - Salaries & Wages





157B
Cult. & Recr. All Other - Other Direct





157C
Cult. & Recr. All Other - Construction





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





158AUTILITYWater & Sewer - Salaries & Wages
283,673386,292477,206456,481498,859
158B
Water & Sewer - Other Direct
592,539686,989649,578351,524359,831
158C
Water & Sewer - Construction
398,4741,573,505160,492

158D
Water & Sewer - Purchase of P,P&E
24,11318,70710,347
23,875
159A
Electric Power - Salaries & Wages
321,893391,411389,052262,731243,665
159B
Electric Power - Other Direct
4,372,3444,537,5333,963,5843,611,8373,406,998
159C
Electric Power - Construction


491,507

159D
Electric Power - Purchase of P,P&E
17,86463,707
476,30026,439
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 & Fees
2371,1319582,7634,998
161DSERVICEWater & Sewer - Principal
13,53921,30919,48851,09148,856
162B
Electric - Interest & Fees

5992,3055,78511,291
162D
Electric - Principal

12,53245,76650,10970,860
163B
Gas - Interest & Fees





163D
Gas - Principal





164B
School - Interest & Fees





164D
School - Principal





165B
Hospital - Interest & Fees





165D
Hospital - Principal





166B
All Other - Interest & Fees
48,51235,67842,05138,39520,678
166D
All Other - Principal
94,558122,491115,340108,228111,256
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated





169B
Separation Allowance - Law Enforcement
60,41964,89260,122

170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement
25,61029,32928,21426,81936,179
172B
Fringe Benefits Other

171,363


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 vehicles.901,673.00945,685.00920,951.00796,703.00935,178.00
180.0
Current year's levy -- Motor vehicles (only).108,214.00119,676.00120,803.00115,845.00111,585.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh.91,166.00133,024.00173,257.00117,289.00182,880.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles
38,65031,04232,80433,86733,652
183.0DATAPercentage of Taxes Collected - All Property %0.0087.1584.6080.2283.4479.31
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%0.0089.8985.9381.1985.2880.44
185.0
Percentage of Taxes Collected - Motor Vehicles %0.0064.2874.0672.8570.7769.84
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 Other
1,469,618991,9531,574,6921,782,0032,015,752
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 Revenues
9,889,34210,529,4169,369,4678,410,5338,540,321
194BFISCALAmount - Subtract Refunding Bond Proceeds





194CSUMMARYAmount - Subtract Interfund Transfers In
104,0202,79756,30530,000170,732
194D
Amount - Net Revenues
9,785,32210,526,6199,313,1628,380,5338,369,589


Calculated amount
9,785,32210,526,6199,313,1628,380,5338,369,589


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures
9,400,79411,560,26410,122,7178,644,1318,186,776
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out
104,0202,79756,30530,000170,732
195D
Amount - Net Expenditures
9,296,77411,557,46710,066,4128,614,1318,016,044


Calculated amount
9,296,77411,557,46710,066,4128,614,1318,016,044


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water



5,413
401BWater /Number of residential accounts billed Sewer



1,232
402ASewer Amount processed and/or purchased in units Water

175
114,819
402BOperationsAmount processed and/or purchased in units Sewer

317
100,539
403A
Total amount billed in units - Water
91,938,63710686,631114,819
403B
Total amount billed in units - Sewer
83,181,9778322,226100,539
404A
Of the total in 403A above how many units were Residential W
74,220,4057386,50187,673
404B
Of the total in 403B above how many units were Residential S



5,413
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



5,413
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 bulk
395,005377,975411,601352,050
408A
Dollars related to 403A above
570,272457,156171,092503,273
408B
Dollars related to 403B above
331,750312,163408,289340,635
409A
Dollars related to 404A above
476,266376,304167,179414,962
409B
Dollars related to 404B above



4,872
410A
Dollars related to 405A above





410B
Dollars related to 405B above



4,872
411A
Dollars related to 406A above





411B
Dollars related to 406B above





412A
Dollars related to 407A above





412B
Dollars related to 407B above
1,3591,3591,346

421A
Number of residential accounts billed - Water
1,2311,2311,217

421B
Number of residential accounts billed - Sewer
1761761

422A
Number of non-residential & bulk accounts billed - Water
1631631

422B
Number of non-residential & bulk accounts billed - Sewer
22222
423A
Estimated percentage of accounts outside of municipal limits
































950.0
OfficialKATHY PITTMAN

951.0
TitleFINANCE OFFICER

952.0
Date





953.0
ContactALAN THOMPOSN

954.0
TitleCPA

955.0
Phone910-642-2109




956.0
Fax910-642-5958




957.0
E-Mail:


















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



Town of Red Springs













201120102009200820072006








Population
3,4363,4973,5133,5093,4973,469
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 Capita0311281272266255
State Weighted Average Revenues Per Capita7272252255255249








% to Total Operating Revenues






Operating Expenses
0.00%0.00%0.00%0.00%0.00%0.00%
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%0.00%0.00%0.00%0.00%0.00%
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%0.00%0.00%0.00%0.00%0.00%
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
1.190.720.480.590.581.10
Group Weighted Average
3.362.732.942.502.582.11
State Weighted Average
4.023.212.822.962.912.83








Days Sales in Receivables
8.0N/AN/AN/AN/AN/A
Group Weighted Average
0.043.140.346.046.944.9
State Weighted Average
1.257.958.556.761.659.8








Days Cash on Hand
0.00.00.00.00.00.0
Group Weighted Average
0.0292.3263.0272.9277.0229.9
State Weighted Average
-16.4614.6560.8588.9647.0571.9








Cash flow from Operations
$502,74764,04725,78656,87569,26664,191








Debt to Equity
0.000.000.000.000.000.00
Group Weighted Average
#DIV/0!0.180.140.140.110.12
State Weighted Average
0.220.590.540.540.550.55








Debt per Capita
000000
Group Weighted Average
0374248220171179
State Weighted Average
8897783781761733








Capital Expenditures:
201120102009200820072006


$000000










2005200420032002



$116,21550,12217,8720









Capital Contributions: Excluded from income above
$000000
















Operating Statistics














Estimated population of the areas served Water00001,359NA
Estimated population of the areas served Sewer00001,232NA








Number of Gallons of Water Processed (000) omitted001750114,819NA
Number of Gallons of Sewage Processed (000) omitted003170100,539NA








Number of Gallons of Water Billed (000) omitted091,938,63710686,631114,819NA
Number of Gallons of Sewage Billed (000) omitted083,181,9778322,226100,539NA








Ratio of Water Billed to Water Processed

0.60261
1.00000NA
Ratio of Sewage Billed to Sewage Processed

0.26207
1.00000NA








Total Revenue from Water Sales00000NA
Total Revenue from Sewage Sales0570,272457,156171,092503,273NA








Water Revenue per 1000 gallons of Sales




0.00000NA
Sewage Revenue per 1000 gallons of Sales




408.50081NA








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$0.000000.004474,301.543344.720053.88529NA
Residential Sewage Sales per thousand Gallons$0.000000.007115,758.286157.593525.16250NA








Water Sales per thousand Gallons outside Municipal Limits$0.00000


0.90006NA
Sewage Sales per thousand Gallons outside Municipal Limits$0.00000



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 Red Springs













201120102009200820072006








Population
3,4363,4973,5133,5093,4973,469
Power Agency Group
N.C. Easterrn Municipal Power Agency
Total Operating Revenues
$000000
Group Weighted Average
17,364,19815,757,43315,168,62313,678,21613,200,89812,603,524








% to Total Operating Revenues






Power Purchases
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
0.0%81.8%82.4%80.0%81.0%80.6%








Other Operating Expenses
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
96.0%14.8%15.1%17.5%16.1%16.4%








Operating Margin
0.0%0.0%0.0%0.0%0.0%0.0%
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%0.0%0.0%
Group Weighted Average
0.2%0.0%0.0%0.3%0.2%0.0%








Operating Transfers Out
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average Out
2.5%2.0%2.1%2.2%2.4%2.1%








Net Income
0.0%0.0%0.0%0.0%0.0%0.0%
Group Weighted Average
2.9%3.6%2.7%3.6%2.7%1.6%








Key Ratios and Cash Flow














Quick Ratio
3.73.83.84.05.05.5
Group Weighted Average
2.72.72.62.62.62.9








Coverage Ratio
0.000.000.000.000.000.00
Group Weighted Average
N/A1.091.081.101.091.08








Days Sales in Receivables
0.00.00.00.00.00.0
Group Weighted Average
N/A44.840.743.140.542.2








Days Cash on Hand
0.00.00.00.00.00.0
Group Weighted Average
67.964.062.573.671.775.3








Cash flow from Operations
$80,87062,938-151,026170,720377,856311,464








Capital Expenditures:
$0422,5871,592,212170,839023,875


















201120102009200820072006
Capital Contributions: Excluded from Income Above
$000000








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


0.00%0.00%0.00%0.00%0.00%0.00%










200520042003200220012000


1.05%1.13%1.21%1.06%1.08%0.88%








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
0.62000.61050.52330.55630.56090.6422








Tax Rate Adjusted Excluding Transfers
0.62000.61050.52330.55630.56090.6422








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 %10.71%8.78%-0.97%-0.86%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

20062007200820092010
Municipality79.31%83.44%80.22%84.60%87.15%
Pop. Group95.42%96.00%95.89%95.82%96.18%
Statewide97.55%97.58%97.56%97.34%97.36%






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






Go to top of page
Analysis of General Obligation Debt

20072008200920102011
Municipality00000
Pop. Group149152158107113
Statewide478456455449450






Municipal Population Group: 2,500 to 4,999






Go to top of page
Analysis of Revenue

20062007200820092010
Property Tax$274268297294279
Utility1,5051,4811,5931,6561,746
Sales Tax177190196178131
Sales & Services128125166149137
Intergovernmental220253322134440
Debt Proceeds13101624
Other Miscellaneous97707014541
Total$2,4022,3902,6542,5722,798

Go to top of page
Analysis of Revenue for Fiscal 2011











2010
2010
CategoryRevenue
Per Capita
Property Tax$975,446
$279
Water/Sewer0
0
Electric1,016,118
291
Other Utilities5,089,092
1,455
Sales Tax457,576
131
Sales & Services479,924
137
Intergovernment1,537,380
440
Debt Proceeds82,690
24
Miscellaneous144,659
41
Total$9,782,885
$2,798





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





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











2010
2010
CategoryExpenditures
Per Capita
General Government$665,315
$189
Water/Sewer0
0
Electric1,298,799
371
Other Utilities4,712,101
1,347
Debt Service156,846
45
Transportation362,435
104
Public Safety1,453,854
416
Other647,424
185
Total$9,296,774
$2,658





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





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






2010
2010
CategoryExpenditures
Per Capita
Salaries & Wages$2,066,113
$591
Water/Sewer Capital0
0
Electric Capital422,587
121
Other Capital69,871
20
Other Operating6,738,203
1,926
Total$9,296,774
$2,658





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






Last Updated 2/5/2012 2:26:03 PM