North Carolina
Department of State Treasurer
Financial Information
City of Laurinburg



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 Scotland County Map Page



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



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

Revenues by Source







Property Tax$3,135,304 3,049,555 3,131,076 2,951,703 2,907,737 2,856,774


Utility 21,915,237 21,393,652 20,517,576 19,619,030 19,438,509 19,261,704


Sales Tax 734,035 966,932 1,202,589 1,053,967 868,578 1,164,054


Sales & Services 2,279,309 2,251,664 2,338,413 2,564,236 2,145,946 2,195,362


Intergovernmental 3,280,259 5,523,879 2,154,606 2,361,580 2,470,836 2,162,828


Debt Proceeds 981,826 728,413 977,084 - - -


Other Miscellaneous 751,180 77,477 241,348 747,798 1,368,478 677,611


Total$33,077,150 33,991,572 30,562,692 29,298,314 29,200,084 28,318,333










Expenditures by Function







Utility$22,279,263 21,368,492 22,487,445 21,229,854 18,042,069 17,823,145


Debt Service 104,533 239,983 769,875 737,683 780,129 -


Transportation 1,121,803 996,044 840,727 749,956 731,331 1,133,220


General Government 1,926,908 1,831,067 1,546,377 1,564,118 1,409,048 1,322,137


Public Safety 3,871,313 3,832,606 3,726,437 3,635,627 4,045,305 3,429,600


Other 3,309,920 6,347,220 3,615,163 3,243,326 3,649,503 3,353,162


Total$32,613,740 34,615,412 32,986,024 31,160,564 28,657,385 27,061,264










Expenditures by Object







Salaries & Wages$8,339,502 5,286,922 8,462,659 8,422,087 8,061,334 7,829,954


Capital Outlay 1,652,095 3,622,130 1,058,889 3,292,160 2,035,767 2,245,911


Other Operating + Debt Service 22,622,143 25,706,360 23,464,476 19,446,317 18,560,284 16,985,399


Total$32,613,740 34,615,412 32,986,024 31,160,564 28,657,385 27,061,264



















Per Capita Revenues by Source







Property Tax$197 193 197 186 181 179


Utility 1,375 1,352 1,290 1,234 1,208 1,206


Sales Tax 45 61 76 66 54 73


Sales & Services 143 142 147 161 133 137


Intergovernmental 206 349 135 149 154 135


Debt Proceeds 62 46 61 - - -


Other Miscellaneous 47 5 15 47 85 42


Total$2,075 2,148 1,921 1,843 1,815 1,772










Per Capita Expenditures by Function







Utility$1,398 1,350 1,413 1,336 1,122 1,116


Debt Service 7 15 48 46 48 -


Transportation 70 63 53 47 45 71


General Government 120 116 98 98 88 82


Public Safety 243 242 234 229 251 215


Other 208 401 227 204 227 210


Total$2,046 2,187 2,073 1,960 1,781 1,694










Per Capita Expenditures by Object







Salaries & Wages$523 334 532 530 501 490


Capital Outlay 104 229 67 207 127 141


Other Operating 1,419 1,624 1,474 1,223 1,153 1,063


Total$2,046 2,187 2,073 1,960 1,781 1,694










Population GroupElectric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999


Number of Municipalites in Group 22 23 22 22 22 22


Average Population In Group 22,715 20,466 20,622 22,003 21,233 20,452


City of Laurinburg Population 15,938 15,825 15,911 15,895 16,087 15,977

Group Average Per Capita Revenues by Source







Property Tax 406 389401365353344


Utility 2,103 1,8301,7411,8971,8381,897


Sales Tax 126 129143154155149


Sales & Services 112 1121061029991


Intergovernmental 196 221190170182209


Debt Proceeds 79 4811415279102


Other Miscellaneous 99 150327279287167


Total 3,121 2,8793,0223,1192,9932,959










Group Average Per Capita Expenditures by Function







Utility 1,936 1,7821,8151,9071,8171,915


Debt Service 175 174166147136192


Transportation 144 147121120116119


General Government 130 183184157136134


Public Safety 410 415412393374363


Other 303 287340357288270


Total 3,098 2,9883,0383,0812,8672,993










Group Average Per Capita Expenditures by Object







Salaries & Wages 641 644628623586561


Capital Outlay 236 358440429329352


Other Operating 2,221 1,9861,9692,0281,9522,080


Total 3,098 2,9883,0373,0802,8672,993


















General Fund
Go to top of page
201120102009200820072006

General Fund revenues$6,535,835 6,455,585 7,542,189 6,821,441 6,410,504 6,354,975

General Fund expenditures 7,150,583 6,814,215 7,206,361 7,171,712 7,232,078 6,941,318

Operating transfers in 698,955 685,745 611,976 305,297 369,198 323,729

Operating transfers out - - - - 252,295 347,034

Capital leases and installment purchase proceeds 158,682 - - - 456,000 -

Other items - - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 242,889 327,115 947,804 (44,974) (248,671) (609,648)










Fund balance available (FBA):







In dollars$0 576,257 1,020,504 906,209 997,875 1,244,347


FBA as a % of GF Net Expenditures:







Unit's FBA %0.008.4614.1612.6414.2017.07


Group weighted average FBA %76.5038.2139.9638.7537.0140.17


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







Solid Waste, Electric, Water/Sewer













Combined financial results:







Working capital$4,453,989 5,978,975 6,319,140 7,885,496 9,774,308 12,395,190


Quick ratio2.36 2.71 1.97 2.90 2.91 5.90


Net income368,530 (373,472)(1,951,709)10,292 1,594,757 1,401,442


Cashflow from operations1,795,570 1,375,616 705,320 1,294,510 1,627,665 2,011,567


Depreciation & Amortization Expense1,550,199 1,530,052 1,514,225 1,494,633 1,323,160 1,280,987


























Cash, Investments and Financing
Go to top of page
201120102009200820072006











Population at July 1st of the Previous Year15,93815,82515,91115,89516,08715,977


Population GroupElectric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999 Electric 10,000 to 49,999


Cash &Investments$7,688,986 $6,370,351 $7,945,473 $8,244,819 $10,365,571 $11,133,166


Investment Earnings6,967 19,715 152,221 449,805 584,122 487,811


Tax Rate Equivalent0.00090.00260.02070.06040.07910.0669


Tax Rate Equivalent Group weighted average0.00640.01020.03040.07070.07930.0520


Tax Rate Equivalent Statewide weighted average0.01560.02470.01330.05240.09200.0573


Latest year of Revaluation 200320032003200320032003


January 1, Prior Year Assessed Valuation$734,419,886 746,905,897 734,769,113 745,183,421 738,424,283 729,707,895


Tax Rate0.42000.42000.42000.40000.40000.3800


Tax Rate Group weighted average0.44100.43640.44110.44980.44540.4425


Tax Rate State Wide0.41220.40900.42620.42380.44500.4321


Assessment -to-Sales Ratio99.9890.6188.2091.5991.3697.48


Assessment -to-Sales Ratio Group weighted average101.3196.9388.6787.5590.1392.19


Assessment -to-Sales Ratio Statewide101.4798.2790.8188.5388.4192.28


Assessed Valuation Adjusted for Assesment to Sales Ratio$734,566,799 824,308,462 833,071,557 813,607,840 808,257,753 748,571,907


EffectiveTax Rate0.41990.38060.37040.36640.36540.3704


Group weighted average Effective Tax Rate0.44680.42300.39110.39380.40150.4080


Statewide weighted average Effective Tax Rate0.41830.40200.38700.37520.39340.3987


Percent Collected93.970092.030093.630093.530094.480094.8200


Percent Collected Group weighted average96.5496.5896.5496.7996.5196.74


Percent Collected Statewide97.5997.3697.3497.5697.5897.55


Percent Collected Excluding Motor Vehicles96.0195.0895.7996.9797.3796.76


Percent Collected Excluding Motor Vehicles Group weighted average97.4697.3997.5798.0397.7398.00


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3598.2398.3098.6598.5998.61


Percent Collected Motor Vehicles Only 67.1768.4075.0866.2868.3075.78


Percent Collected Motor Vehicles Only Group weighted average85.6085.5784.7283.9484.2185.28


Percent Collected Motor Vehicles Only Statewide weighted average 87.2886.3486.5586.7486.7186.80


Tax Uncollected334,666 494,652 445,029 415,352 358,212 335,180


Tax Rate Equivalent0.04560.06620.06060.05570.04850.0459


Dominant County: Scotland






Debt Information








Population Group10,000 to 24,99910,000 to 24,99910,000 to 24,99910,000 to 24,99910,000 to 24,99910,000 to 24,999


Ratings:







Fitch







Moody'sA1A1Baa1Baa1Baa1Baa1


S & PA-A-A-A-A-A-











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




Enterprise GO Debt$1,650,000 2,100,000 2,550,000 3,000,000 3,450,000 3,900,000


General Government GO Debt0 0 0 0 0 0


Total General Obligation Debt1,650,000 2,100,000 2,550,000 3,000,000 3,450,000 3,900,000


Per Capita$104 133 160 189 214 244


Total Per Capita for the Population Group111 132 130 153 166 163


Total Per Capita Statewide450 449 455 456 478 495


Total per Assessed Valuation Adjusted for Current Year Sales0.2246%0.2548%0.3061%0.3687%0.4268%0.5210%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average0.1155%0.1377%0.1320%0.1585%0.1868%0.1912%


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 $0 0 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 Changes15,93815,82515,91115,89516,08715,977









1.5AFISCAL Governmental Activities Assets10,085,4459,576,3536,409,2865,520,0655,656,2195,239,844
1.5BSUMMARYGovernmental Activities Liabilities1,186,0721,173,0601,111,3781,177,4781,143,6681,085,149
3.5A
Business Type Activities Assets45,126,39844,824,76945,477,31147,966,84748,201,19350,631,174
3.5B
Business Type Activities Liabilties4,570,8014,626,1004,905,1715,442,9985,687,6356,575,206
6.5A
Fiduciary Funds Assets





6.5B
Fiduciary Funds Liabilties





10.0PART 2Current Collections of Unit -Wide Levy2,849,3742,860,8192,921,2052,791,3892,751,3862,611,745
11.0TAXCurrent Collections of Special Tax Districts





12.0REVENUESPrior Years' Levy Collections241,111156,548177,507132,676122,827203,808
13.0
Penalties and Interest44,81932,18832,36425,94532,15640,231
14.0
Collections of Taxes Previously Written Off


1,6931,368990
15.0
Animal Tax8431,4572,3303,7433,2633,203
15.1
Solid Waste Disposal Tax





16.0
1% Local Government Option Sales Tax348,461481,323516,741299,122375,335501,591
17.0
1/2% Local Government Option Sales Tax (40)206,403226,411272,021279,353266,070237,124
18.0
1/2% Local Government Option Sales Tax (42)190,345221,077270,003277,84729,223235,904
18.5
1/2% Local Government Option Sales Tax (44)-11,17438,121143,824197,645197,950189,435
19.0
Privilege Licenses172,39448,96219,98126,57023,86724,797
19.2
Privilege -- All other privileges and pemits



23,867
20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses


224,756258,520144,085
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax





27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.





29.0REVENUESGeneral Government
136,877186,789
596,30030
30.0
Public Safety
126,42264,44960,61876,95257,879
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 Other705,7352,935,731



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





40.0INTERGOVUnauthorized Substance Tax





41.0REVENUESTransitional Hold Harmless





42.0
Wireless Enhanced 911 Service Charges





42.1
Emergency Telephone Services Fund (ETSF) Revenues (Do not include interest)





42.2
ETSF Interest Income





43.0
Piped Natural Gas Charge Distribution





44.0
Utility Franchise Tax1,431,9111,388,1601,250,6361,123,483879,334751,601
45.0
Beer and Wine Tax69,74722,69371,38474,10372,19570,499
46.0
Powell Bill450,075449,802508,969575,764514,976525,625
50.0
Court Fees - Facilities and Arrest Fees9,36510,4419,03411,9356,4006,890
51.0
General Government
397,460



52.0
Public Safety





53.0
Transportation - Streets





54.0
Transportation - All Other





55.0
Environmental Protection





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





57.0
Econ. & Phys. Dev. - All Other487,862




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 - Local73,34556,29363,345301,181324,67943,872
62.0INTERGOVGeneral Government





63.0REVENUESPublic Safety47,372




64.0
Transportation - Streets





65.0
Transportation - All Other





66.0
Environmental Protection





67.0
Economic and Physical Development4,847

214,496
706,432
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 Fees6,0837,3436,16410,80711,80010,225
72.1
Amusements licensing and permit taxes





73.0
Other Permits





74.0SALES &Parking Revenues





75.0SERVICESRents and Royalties
26,59115,58516,293

76.0
Airport





77.0
Fire Protection Charges68,96362,74868,50662,74861,61247,858
78.0
Solid Waste2,161,4502,114,6962,180,1852,407,0131,989,7152,103,155
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries48,89647,62974,13778,18277,06344,349
81.0
Recreation Service Revenues



17,556
82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues





84.0
Mass Transit - City Operated





85.0
Other Sales and Services17,00915,700
224,273208,534510,018
86.0UTILITYWater and Sewer Charges4,643,2264,668,2654,759,4954,577,0264,244,5884,305,435
87.0REVENUESElectric Charges17,255,00216,709,68715,758,08114,817,73114,985,38714,446,251
88.0
Gas Charges





88.1
Storm Water Fees





89.0MISC.Investment Earnings - Bond Proceeds





90.0REVENUESInvestment Earnings - All Other Funds6,96719,715152,221449,805584,122487,811
91.0
Special Assessments





92.0
Private Contributions and Donations





93.0
Sales of Materials and Fixed Assets

60,65232,1177,0397,490
94.0
Sale of Real Property





95.0
Nongovt Contr For Streets & Traffic Signals





96.0
ABC Mixed Drink Surcharge





97.0
ABC Profit Distribution





98.0
Other Miscellaneous Revenues981,826728,413977,084


99.0
Proceeds of Sale of Bonds and Notes





100.0
Proceeds of Capital Leases/Install Purchases564,893


456,000
101.0
Other





102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits
121,254



106.0
Deposits Other than Utility





107.0
Prepaid Taxes
8,063



108.0
Prepaid Privilege Licenses





109APART 4Governing Body - Salaries & Wages86,357130,609110,342122,797112,413114,872
109BGENERALGoverning Body - Other Direct183,402140,000117,668135,14558,88595,915
109CGOVTGoverning Body - Construction





109D
Governing Body - Purchase of P,P&E6,627




110A
Administration - Salaries & Wages205,958195,283179,664153,374142,521119,816
110B
Administration - Other Direct34,19934,99932,38424,26228,91928,523
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 & Wages249,813244,375242,542247,062230,520211,758
112B
Finance - Other Direct29,12424,41824,37121,76420,10132,811
112C
Finance - Construction





112D
Finance - Purchase of P,P&E





113A
Taxes - Salaries & Wages53,25251,39153,45367,64564,34739,263
113B
Taxes - Other Direct23,79626,45422,93126,51930,7384,072
113C
Taxes - Construction





113D
Taxes - Purchase of P,P&E




18,960
114A
Legal - Salaries & Wages





114B
Legal - Other Direct





114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages32,48738,34949,14531,45456,16546,688
115B
Public Buildings - Other Direct22,83927,659114,93128,07430,32625,736
115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E32,933



5,340
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 & Wages363,039514,041336,354336,020324,263356,522
117B
Central Services - Other Direct249,278142,61720,96349,25222,80785,911
117C
Central Services - Construction





117D
Central Services - Purchase of P,P&E101,11311,259
2,66716,369
118A
Gen. Govt. All Other - Salaries & Wages117,882114,934113,648180,618171,373107,070
118B
Gen. Govt. All Other - Other Direct134,809134,679127,981136,13299,30128,880
118C
Gen. Govt. All Other - Construction





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


1,333

119APUBLICPolice & Comm - Traffic Control - Salaries and Wages2,510,2652,470,6502,473,9262,402,1362,297,3492,205,872
119BSAFETYPolice & Comm - Traffic Control - Other Direct406,233532,363397,513394,949416,788441,181
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E161,88361,86975,85286,27994,512142,327
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 & Wages342,221342,521343,752333,665309,363274,996
122B
Fire - Other Direct236,598153,826190,513169,279165,000190,574
122C
Fire - Construction





122D
Fire - Purchase of P,P&E5,6908,948

525,52219,800
123A
Inspectors - Salaries & Wages





123B
Inspectors - Other Direct





123C
Inspectors - Construction





123D
Inspectors - Purchase of P,P&E





124A
Rescue Units - Salaries & Wages42,75748,084



124B
Rescue Units - Other Direct

45,20360,92728,27467,397
124C
Rescue Units - Construction





124D
Rescue Units - Purchase of P,P&E12,47111,1405,315
39,4812,061
125A
Animal Control - Salaries & Wages41,95561,37558,56158,41456,30553,943
125B
Animal Control - Other Direct87,45178,95278,55573,77573,34312,033
125C
Animal Control - Construction





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



18,480
126A
Pub. Safety All Other - Salaries & Wages





126B
Pub. Safety All Other - Other Direct





126C
Pub. Safety All Other - Construction





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





127ATRANSPORTraffic Engineering - Salaries & Wages78,45676,74076,23176,12070,96665,719
127BTATIONTraffic Engineering - Other Direct20,45819,46720,57126,64620,18016,878
127C
Traffic Engineering - Construction





127D
Traffic Engineering - Purchase of P,P&E8,619




128A
Streets and Highways - Salaries & Wages




77,968
128B
Streets and Highways - Other Direct




64,740
128C
Streets and Highways - Construction





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




9,750
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 & Wages371,702435,375386,287378,057297,632376,946
130B
Powell Bill - Other Direct398,202464,462321,931269,133342,553438,281
130C
Powell Bill - Construction





130D
Powell Bill - Purchase of P,P&E244,366
35,707

82,938
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 & Wages917,687
982,2341,029,4911,045,2041,092,277
136BMENTALSolid Waste - Other Direct1,196,6432,089,7191,206,970988,744958,6031,183,067
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E115,645
250,6747,474172,07819,012
137A
Drainage & Watershed - Salaries & Wages64,43964,23275,73776,86383,206
137B
Drainage & Watershed - Other Direct64,27966,56060,381186,03062,772
137C
Drainage & Watershed - Construction





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


4,000

138A
Cemeteries - Salaries & Wages195,248192,251186,876183,320174,471157,742
138B
Cemeteries - Other Direct20,30321,04518,93618,34623,21229,611
138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E



11,2956,825
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 & Wages348,776306,712305,064306,487127,822105,648
140B& PHYSICALPlanning & Zoning - Other Direct144,31477,787113,125108,32321,83410,860
140CDEVELOPPlanning & Zoning - Construction





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





141A
Economic Development - Salaries & Wages





141B
Economic Development - Other Direct





141C
Economic Development - Construction
2,935,731



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





142A
Community Development - Salaries & Wages




159,497
142B
Community Development - Other Direct



494,102337,113
142C
Community Development - Construction242,586593,183186,789100,138

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

171,883162,255167,463
145B
Econ. Dev. All Other - Other Direct

56,49471,85561,003
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





153BRECREATIONRecreation & Parks - Other Direct





153C
Recreation & Parks - Construction





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





154A
Coliseum - Salaries & Wages





154B
Coliseum - Other Direct





154C
Coliseum - Construction





154D
Coliseum - Purchase of P,P&E





155A
Museums - Salaries & Wages





155B
Museums - Other Direct





155C
Museums - Construction





155D
Museums - Purchase of P,P&E





156A
Libraries - Salaries & Wages





156B
Libraries - Other Direct





156C
Libraries - Construction





156D
Libraries - Purchase of P,P&E



12
157A
Cult. & Recr. All Other - Salaries & Wages



158,863156,266
157B
Cult. & Recr. All Other - Other Direct



71,88488,419
157C
Cult. & Recr. All Other - Construction





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



15,6796,825
158AUTILITYWater & Sewer - Salaries & Wages1,440,233
1,495,1601,513,9131,428,7191,380,568
158B
Water & Sewer - Other Direct 2,866,1594,333,5353,418,9901,658,3091,497,6511,259,966
158C
Water & Sewer - Construction


183,214140,880706,432
158D
Water & Sewer - Purchase of P,P&E468,362
240,3591,431,700788,3881,032,701
159A
Electric Power - Salaries & Wages876,975
821,800762,396742,369726,523
159B
Electric Power - Other Direct16,375,73417,034,95716,246,94314,204,96713,230,99112,524,015
159C
Electric Power - Construction





159D
Electric Power - Purchase of P,P&E251,800
264,1931,475,355213,071192,940
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

159,300183,150207,000
161DSERVICEWater & Sewer - Principal

506,250450,000506,250
162B
Electric - Interest & Fees





162D
Electric - Principal





163B
Gas - Interest & Fees





163D
Gas - Principal





164B
School - Interest & Fees





164D
School - Principal





165B
Hospital - Interest & Fees





165D
Hospital - Principal





166B
All Other - Interest & Fees8,509149,60117,54821,21614,882
166D
All Other - Principal96,02490,38286,77783,31751,997
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated





169B
Separation Allowance - Law Enforcement





170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement23,78962,87857,24756,20320,88819,416
172B
Fringe Benefits Other





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





173BEXPENDMulti-Cnty Libr Dis,Cnty,Or Other - Item #





173C
Multi-Cnty Libr Dis,Cnty,Or Other - Amount





174A
Gen Gov Activities Shared W/ Cnty - Recipient





174B
Gen Gov Activities Shared W/ Cnty - Item #





174C
Gen Gov Activities Shared W/ Cnty - Amount





175A
Highways (Payments to State) - Recipient





175B
Highways (Payments to State) - Item No.





175C
Highways (Payments to State) - Amount





176A
Other - Intergovt. Expenditures - Recipient





176B
Other - Intergovt. Expenditures - Item #





176C
Other - Intergovt. Expenditures - Amount





177A
Other - Intergovt. Expenditures - Recipient





177B
Other - Intergovt. Expenditures - Item #





177C
Other - Intergovt. Expenditures - Amount





178A
Other - Intergovt. Expenditures - Recipient





178B
Other - Intergovt. Expenditures - Item #





178C
Other - Intergovt. Expenditures - Amount





179.0
Current year's levy -- Excluding motor vehicles2,877,112.2,770,977.002,811,163.002,649,483.002,622,719.002,500,362.00
180.0
Current year's levy -- Motor vehicles (only)220,010.358,396.00326,704.00335,127.00289,284.00254,047.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh114,656.136,256.00118,325.0080,225.0068,928.0081,133.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles72,225113,24381,424112,99691,68961,531
183.0DATAPercentage of Taxes Collected - All Property %93.9792.0393.6393.5394.4894.82
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%96.0195.0895.7996.9797.3796.76
185.0
Percentage of Taxes Collected - Motor Vehicles %67.1768.4075.0866.2868.3075.78
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 Other7,688,9866,370,3517,945,4738,244,81910,365,57111,133,166
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 Revenues33,776,10534,677,31731,304,66929,603,61329,821,57728,989,096
194BFISCALAmount - Subtract Refunding Bond Proceeds





194CSUMMARYAmount - Subtract Interfund Transfers In698,955685,745741,977305,299621,493670,763
194D
Amount - Net Revenues33,077,15033,991,57230,562,69229,298,31429,200,08428,318,333


Calculated amount33,077,15033,991,57230,562,69229,298,31429,200,08428,318,333


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures33,312,69535,301,15733,728,00131,465,86329,278,87827,732,027
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out698,955685,745741,977305,299621,493670,763
195D
Amount - Net Expenditures32,613,74034,615,41232,986,02431,160,56428,657,38527,061,264


Calculated amount32,613,74034,615,41232,986,02431,160,56428,657,38527,061,264


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water



158,798,000
401BWater /Number of residential accounts billed Sewer



6,153
402ASewer Amount processed and/or purchased in units Water848




402BOperationsAmount processed and/or purchased in units Sewer625




403A
Total amount billed in units - Water448511492939,753,000752,504,000
403B
Total amount billed in units - Sewer172
283593,023,000371,448,000
404A
Of the total in 403A above how many units were Residential W430260269624,487,000563,261,000
404B
Of the total in 403B above how many units were Residential S



235,381,000
405A
Of the total in 403 above, how many units were Outside Muni W



11,148,000
405B
Of the total in 403 above, how many units were Outside Muni S



158,798,000
406A
Of the total in 405A above how many units were Residential W



4,417,000
406B
Of the total in 405B above how many units were Residential S



161,576,000
407A
Of the total in 403A, how many units were sold for redistribution



996,000,000
407B
Of the total in 403B how many unit were delivered in bulk1,741,4451,466,1923,699,6603,074,9012,541,030
408A
Dollars related to 403A above1,923,1421,296,3951,354,2252,052,7811,312,392
408B
Dollars related to 403B above1,692,867746,007842,6662,238,3032,006,757
409A
Dollars related to 404A above1,214,630801,489665,3961,372,135871,128
409B
Dollars related to 404B above



1,467,525
410A
Dollars related to 405A above



64,860
410B
Dollars related to 405B above



1,006,980
411A
Dollars related to 406A above



26,434
411B
Dollars related to 406B above



882,959
412A
Dollars related to 407A above



1,973
412B
Dollars related to 407B above7,5766,0558,5047,550

421A
Number of residential accounts billed - Water4,9865,9435,8396,174

421B
Number of residential accounts billed - Sewer7871,3938392,062

422A
Number of non-residential & bulk accounts billed - Water362146240


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
































950.0
OfficialCynthia B Carpenter

951.0
TitleFinance Officer

952.0
Date11/01/201110/15/201012/14/200911/21/200802/22/200810/24/2006
953.0
Contact


954.0
Title


955.0
Phone





956.0
Fax





957.0
E-Mail:


















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



City of Laurinburg













201120102009200820072006








Population
15,93815,82515,91115,89516,08715,977
Population Group
Electric 10,000 and AboveElectric 10,000 and AboveElectric 10,000 and AboveElectric 10,000 and AboveElectric 10,000 and AboveElectric 10,000 and Above
Total Operating Revenues
$04,668,2654,759,4954,682,0114,244,5884,305,435
Total Operating Revenues Per Capita
$0295299295264269
Group Weighted Average Revenues Per Capita25325304312318307
State Weighted Average Revenues Per Capita7272252255255249








% to Total Operating Revenues






Operating Expenses
0.00%92.83%103.25%92.00%93.70%84.37%
Group Weighted Average
84.93%90.72%91.59%82.79%78.09%77.93%
State Weighted Average
91.62%83.21%87.12%84.06%80.00%79.32%








Operating Margin
0.00%7.17%-3.25%8.00%6.30%15.63%
Group Weighted Average
15.07%9.28%8.41%17.21%21.91%22.07%
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
28.98%0.87%1.22%1.46%1.17%0.74%
State Weighted Average
27.09%1.59%1.20%1.28%1.10%1.57%








Operating Transfers Out
0.00%0.00%2.73%0.00%7.52%3.22%
Group Weighted Average
49.08%2.83%2.69%3.60%4.23%2.51%
State Weighted Average
52.67%1.55%2.65%3.15%1.86%2.84%








Net Income before capital contributions
0.00%4.30%-9.20%4.30%-3.29%9.51%
Group Weighted Average
151.85%7.08%1.46%15.22%20.32%3.45%
State Weighted Average
643.66%15.82%-9.92%18.20%25.61%24.40%








Key Ratios and Cash Flow














Quick Ratio
3.522.682.052.192.894.63
Group Weighted Average
4.643.893.313.283.433.14
State Weighted Average
4.023.212.822.962.912.83








Days Sales in Receivables
8.044.741.250.052.562.2
Group Weighted Average
2.850.260.853.857.253.6
State Weighted Average
1.257.958.556.761.659.8








Days Cash on Hand
0.052.347.339.951.5373.4
Group Weighted Average
-78.6442.8341.6394.1422.2383.2
State Weighted Average
-16.4614.6560.8588.9647.0571.9








Cash flow from Operations
$1,490,8441,203,2461,087,5751,265,3951,180,0351,755,393








Debt to Equity
0.000.070.090.110.120.14
Group Weighted Average
0.100.300.330.320.470.49
State Weighted Average
0.220.590.540.540.550.55








Debt per Capita
0133164196225244
Group Weighted Average
12502737758720750
State Weighted Average
8897783781761733








Capital Expenditures:
201120102009200820072006


$000015,6796,825










2005200420032002



$970,8241,404,4961,324,969496,560









Capital Contributions: Excluded from income above
$955,854397,46000736,7670
















Operating Statistics














Estimated population of the areas served Water00009,600NA
Estimated population of the areas served Sewer00006,153NA








Number of Gallons of Water Processed (000) omitted8480000NA
Number of Gallons of Sewage Processed (000) omitted6250000NA








Number of Gallons of Water Billed (000) omitted448511492939,753,000752,504,000NA
Number of Gallons of Sewage Billed (000) omitted1720283593,023,000371,448,000NA








Ratio of Water Billed to Water Processed0.52855



NA
Ratio of Sewage Billed to Sewage Processed0.27457



NA








Total Revenue from Water Sales1,741,4451,466,1923,699,6603,074,9012,541,030NA
Total Revenue from Sewage Sales1,923,1421,296,3951,354,2252,052,7811,312,392NA








Water Revenue per 1000 gallons of Sales




264.69063NA
Sewage Revenue per 1000 gallons of Sales




213.29303NA








Group Average Sales per thousand Gallons Water$0.00026$0.01246$4.86341$7.69779$0.85985NA
Group Average Sales per thousand Gallons Sewage$0.00023$5.67863$6.93208$1,583.42962$1.23144NA








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$3,936.900002,869.257693,132.587360.003580.00356NA
Residential Sewage Sales per thousand Gallons$4,532.20149
3,483.748690.003510.00387NA








Water Sales per thousand Gallons outside Municipal Limits



0.00623NA
Sewage Sales per thousand Gallons outside Municipal Limits



0.00582NA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.000000.00000882,959.00000NA
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




City of Laurinburg













201120102009200820072006








Population
15,93815,82515,91115,89516,08715,977
Power Agency Group
N.C. Easterrn Municipal Power Agency
Total Operating Revenues
$17,255,00116,709,68715,758,08114,817,73114,985,38614,446,251
Group Weighted Average
17,364,19815,757,43315,168,62313,678,21613,200,89812,603,524








% to Total Operating Revenues






Power Purchases
0.0%87.0%90.1%86.2%83.7%82.8%
Group Weighted Average
0.0%81.8%82.4%80.0%81.0%80.6%








Other Operating Expenses
100.0%14.9%17.1%17.3%11.5%10.8%
Group Weighted Average
96.0%14.8%15.1%17.5%16.1%16.4%








Operating Margin
0.0%-1.9%-7.2%-3.5%4.9%6.3%
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
4.1%4.1%3.9%2.1%0.3%1.2%
Group Weighted Average Out
2.5%2.0%2.1%2.2%2.4%2.1%








Net Income
-4.0%-6.0%-10.4%-2.7%6.9%7.0%
Group Weighted Average
2.9%3.6%2.7%3.6%2.7%1.6%








Key Ratios and Cash Flow














Quick Ratio
2.01.51.93.12.96.5
Group Weighted Average
2.72.72.62.62.62.9








Coverage Ratio
0.001.010.961.001.111.12
Group Weighted Average
N/A1.091.081.101.091.08








Days Sales in Receivables
0.035.133.543.838.890.9
Group Weighted Average
N/A44.840.743.140.542.2








Days Cash on Hand
36.797.6134.6160.1224.5161.8
Group Weighted Average
67.964.062.573.671.775.3








Cash flow from Operations
$304,726172,370-382,25529,115447,630256,174








Capital Expenditures:
$468,3620240,3591,614,914929,2681,739,133


















201120102009200820072006
Capital Contributions: Excluded from Income Above
$000000








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


10.69%10.62%8.11%0.00%0.78%2.84%










200520042003200220012000


1.61%1.72%1.63%1.60%1.22%1.11%








Gross Electric Fund Assets as Cost
$14,560,72914,308,92813,979,09013,714,89712,239,54112,045,196
Estimated Tax Loss from Municipal Ownership of Utility
$61,155$60,09758,71254,86048,95845,772
Tax Rate Equivalent
0.00830.00800.00800.00740.00660.0063








Operating Transfers to the General Fund as a % of Gross Fixed Assets
4.80%4.79%4.38%0.00%0.41%1.50%








Operating Transfers to the General Fund as a Tax Rate Equivalent
0.09520.09180.08330.00000.00680.0247








Tax Rate Adjusted for Assessed to Sales Ratio
0.41990.38060.37040.36640.36540.3704








Tax Rate Adjusted Excluding Transfers
0.51510.47240.45370.36640.37220.3952








Weighted Average Group Rate Adjusted
0.44680.42300.39110.39380.40150.4080








Weighted Average Non Electric Adjusted Rate
0.42630.41910.40070.41070.43090.4353




Financial Graphs and Comparisons


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

20072008200920102011
Unit's FBA %14.20%12.64%14.16%8.46%0.00%
Group average FBA %37.01%38.75%39.96%38.21%76.50%
State average Electric/Non Electric Group FBA %33.92%35.35%34.33%33.60%67.13%
State average FBA %36.54%36.35%37.01%37.47%29.01%






Municipal Population Group: Electric 10,000 to 49,999

Go to top of page
Analysis of Property Tax

20072008200920102011
Municipality94.48%93.53%93.63%92.03%93.97%
Pop. Group96.51%96.79%96.54%96.58%96.54%
Statewide97.58%97.56%97.34%97.36%97.59%






Municipal Population Group: Electric 10,000 to 49,999






Go to top of page
Analysis of General Obligation Debt

20072008200920102011
Municipality214189160133104
Pop. Group166153130132111
Statewide478456455449450






Municipal Population Group: 10,000 to 24,999






Go to top of page
Analysis of Revenue

20072008200920102011
Property Tax$181186197193197
Utility1,2081,2341,2901,3521,375
Sales Tax5466766145
Sales & Services133161147142143
Intergovernmental154149135349206
Debt Proceeds00614662
Other Miscellaneous854715547
Total$1,8151,8431,9212,1482,075

Go to top of page
Analysis of Revenue for Fiscal 2011











2011
2011
CategoryRevenue
Per Capita
Property Tax$3,135,304
$197
Water/Sewer17,009
1
Electric4,643,226
291
Other Utilities17,255,002
1,083
Sales Tax734,035
45
Sales & Services2,279,309
143
Intergovernment3,280,259
206
Debt Proceeds981,826
62
Miscellaneous751,180
47
Total$33,077,150
$2,075





Municipal Population Group: Electric 10,000 to 49,999





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











2011
2011
CategoryExpenditures
Per Capita
General Government$1,926,908
$120
Water/Sewer0
0
Electric4,774,754
300
Other Utilities17,504,509
1,098
Debt Service104,533
7
Transportation1,121,803
70
Public Safety3,871,313
243
Other3,309,920
208
Total$32,613,740
$2,046





Municipal Population Group: Electric 10,000 to 49,999





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






2011
2011
CategoryExpenditures
Per Capita
Salaries & Wages$8,339,502
$523
Water/Sewer Capital0
0
Electric Capital468,362
29
Other Capital1,183,733
74
Other Operating22,622,143
1,419
Total$32,613,740
$2,046





Municipal Population Group: Electric 10,000 to 49,999






Last Updated 2/7/2012 2:28:16 PM