North Carolina
Department of State Treasurer
Financial Information
City of Conover



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

Institute of Government North Carolina Cities Web Site

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



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



Municipality Revenues and Expenditures Financial Profile
Go to top of page
201020092008200720062005

Revenues by Source







Property Tax$4,196,701 4,196,312 4,182,164 3,931,456 3,608,720 3,705,686


Utility 3,543,999 3,550,970 3,346,308 3,230,934 3,255,918 3,148,894


Sales Tax 1,457,802 1,531,043 1,780,345 1,695,608 1,541,920 1,379,795


Sales & Services 243,485 231,460 189,344 187,567 191,176 178,889


Intergovernmental 3,013,683 1,704,401 1,313,037 1,511,959 1,802,822 1,232,975


Debt Proceeds 24,849 30,862 27,707 28,203 25,660 23,827


Other Miscellaneous 73,919 2,353,634 2,555,040 819,254 2,441,510 1,040,437


Total$12,554,438 13,598,682 13,393,945 11,404,981 12,867,726 10,710,503










Expenditures by Function







Utility$4,089,131 2,384,246 2,443,757 2,177,705 2,437,398 2,618,254


Debt Service 889,170 2,763,801 914,214 936,480 2,433,479 936,483


Transportation 972,322 1,450,611 1,189,015 1,237,652 1,066,225 892,166


General Government 1,615,128 1,913,515 2,383,012 1,967,828 1,355,836 1,518,781


Public Safety 3,197,216 4,111,094 3,074,603 3,091,888 2,909,964 4,460,947


Other 2,737,356 2,456,337 1,637,608 1,573,923 2,625,508 3,133,983


Total$13,500,323 15,079,604 11,642,209 10,985,476 12,828,410 13,560,614










Expenditures by Object







Salaries & Wages$5,203,393 5,231,127 5,007,027 4,639,601 4,541,078 4,412,592


Capital Outlay 3,613,542 3,383,496 1,795,758 1,222,901 2,174,311 3,286,100


Other Operating + Debt Service 4,642,558 6,436,656 4,810,524 5,094,074 6,084,121 4,291,672


Total$13,459,493 15,051,279 11,613,309 10,956,576 12,799,510 11,990,364



















Per Capita Revenues by Source







Property Tax$517 523 528 505 472 493


Utility 437 443 422 415 425 419


Sales Tax 180 190 225 217 202 184


Sales & Services 30 29 24 24 25 24


Intergovernmental 372 213 166 194 236 164


Debt Proceeds 3 4 3 4 3 3


Other Miscellaneous 9 294 323 105 319 139


Total$1,548 1,696 1,691 1,464 1,682 1,426










Per Capita Expenditures by Function







Utility$504 297 308 279 319 349


Debt Service 110 345 115 120 318 125


Transportation 120 181 150 159 139 119


General Government 199 239 302 253 177 202


Public Safety 394 513 388 397 380 594


Other 338 306 207 202 343 417


Total$1,665 1,881 1,470 1,410 1,676 1,806










Per Capita Expenditures by Object







Salaries & Wages$642 653 632 595 593 588


Capital Outlay 446 422 227 157 284 438


Other Operating 572 803 607 654 796 571


Total$1,660 1,878 1,466 1,406 1,673 1,597










Population GroupNo Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999


Number of Municipalites in Group 122 120 120 124 123 120


Average Population In Group 4,664 4,697 4,793 4,727 4,663 4,600


City of Conover Population 8,110 8,016 7,922 7,792 7,652 7,510

Group Average Per Capita Revenues by Source







Property Tax 337 346336310306296


Utility 318 315313317332313


Sales Tax 123 144160159152147


Sales & Services 84 8278767166


Intergovernmental 194 179175172159163


Debt Proceeds 52 152111242835


Other Miscellaneous 118 157179229189134


Total 1,226 1,3751,3521,2871,2371,154










Group Average Per Capita Expenditures by Function







Utility 413 414370332305290


Debt Service 101 1001029698101


Transportation 93 95110111111105


General Government 178 185168159156157


Public Safety 319 318319310281268


Other 216 219230235209215


Total 1,320 1,3311,2991,2431,1601,136










Group Average Per Capita Expenditures by Object







Salaries & Wages 431 436423414398394


Capital Outlay 345 342300270224203


Other Operating 543 553576557537535


Total 1,319 1,3311,2991,2411,1591,132


















General Fund
Go to top of page
201020092008200720062005

General Fund revenues$7,027,371 7,189,875 7,591,128 7,208,621 6,576,237 6,391,030

General Fund expenditures 7,020,194 9,262,832 7,369,278 6,686,938 8,392,531 6,156,806

Operating transfers in 485,390 596,887 585,402 360,268 463,000 435,000

Operating transfers out 174,204 1,340,419 703,309 655,792 585,945 473,257

Capital leases and installment purchase proceeds - 1,917,230 - 21,680 1,915,000 -

Other items 6,070 - 2,628 - - -

Excess of revenues and other sources over (under) expenditures and other uses 324,433 (899,259) 106,571 247,839 (24,239) 195,967










Fund balance available (FBA):







In dollars$3,364,411 3,139,086 3,861,199 3,961,683 3,838,823 3,874,842


FBA as a % of GF Net Expenditures:







Unit's FBA %46.7636.1447.8354.1154.3558.44


Group weighted average FBA %68.0070.2665.0764.3162.3262.21


State weighted average Non-Electric Group39.1337.8936.6537.3937.3836.82


State weighted average FBA %37.7937.0936.3436.5436.9636.78

















Enterprise Funds:
Go to top of page







Water/Sewer













Combined financial results:







Working capital$4,076,113 3,672,398 3,232,030 3,035,877 2,692,431 2,815,829


Quick ratio5.59 6.09 4.87 5.75 4.98 5.14


Net income1,875,793 405,662 174,984 532,843 715,357 132,737


Cashflow from operations1,039,978 1,020,171 1,255,875 1,036,196 1,028,630 924,719


Depreciation & Amortization Expense811,489 782,615 772,666 758,101 723,955 694,839


























Cash, Investments and Financing
Go to top of page
201020092008200720062005











Population at July 1st of the Previous Year8,1108,0167,9227,7927,6527,510


Population GroupNo Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999


Cash &Investments$0 0 0 0 0 0


Investment Earnings0 0 0 0 0 1,452


Tax Rate Equivalent0.00000.00000.00000.00000.00000.0001


Tax Rate Equivalent Group weighted average0.00010.00070.00120.00120.00030.0003


Tax Rate Equivalent Statewide weighted average0.00130.00340.00690.01010.00800.0043


Latest year of Revaluation 200702007200320032003


January 1, Prior Year Assessed Valuation$1,040,287,053 1,040,551,655 1,024,820,288 995,412,419 963,213,402 972,569,787


Tax Rate0.40000.40000.40000.40000.38000.3800


Tax Rate Group weighted average0.24170.26970.26690.31160.31910.3626


Tax Rate State Wide0.40600.42620.42380.44500.43210.4448


Assessment -to-Sales Ratio97.8597.9488.8494.5896.4799.30


Assessment -to-Sales Ratio Group weighted average102.7392.1790.9283.5191.5285.31


Assessment -to-Sales Ratio Statewide98.2990.8188.5388.4192.2892.35


Assessed Valuation Adjusted for Assesment to Sales Ratio$1,063,144,663 1,062,437,875 1,153,557,281 1,052,455,508 998,459,005 979,425,767


EffectiveTax Rate0.39140.39180.35540.37830.36660.3773


Group weighted average Effective Tax Rate0.24830.24860.24270.26020.29210.3093


Statewide weighted average Effective Tax Rate0.39900.38700.37520.39340.39870.4108


Percent Collected96.150096.280097.410097.350096.990097.8000


Percent Collected Group weighted average96.6995.4195.8196.7096.7296.85


Percent Collected Statewide97.6197.3697.5697.5897.5597.42


Percent Collected Excluding Motor Vehicles96.8496.9598.2498.1697.8798.64


Percent Collected Excluding Motor Vehicles Group weighted average97.4497.5598.0697.9998.0897.96


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3098.3198.6598.5998.6198.36


Percent Collected Motor Vehicles Only 84.3885.7185.5285.0485.3385.95


Percent Collected Motor Vehicles Only Group weighted average85.6385.2385.7586.0486.2285.87


Percent Collected Motor Vehicles Only Statewide weighted average 86.8986.6786.7486.7186.8087.31


Tax Uncollected363,347 377,031 343,774 310,028 328,641 292,243


Tax Rate Equivalent0.03490.03620.03350.03110.03410.0300


Dominant County: Catawba






Debt Information








Population Group5,000 to 9,9995,000 to 9,9995,000 to 9,9995,000 to 9,9995,000 to 9,9995,000 to 9,999


Ratings:







Fitch







Moody'sAa2A1A1A1A1A1


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$1,000,000 1,125,000 1,250,000 1,375,000 1,500,000 1,625,000


General Government GO Debt0 0 0 0 0 0


Total General Obligation Debt1,000,000 1,125,000 1,250,000 1,375,000 1,500,000 1,625,000


Per Capita$123 140 158 176 196 216


Total Per Capita for the Population Group89 69 71 93 117 131


Total Per Capita Statewide449 455 456 478 495 505


Total per Assessed Valuation Adjusted for Current Year Sales0.0941%0.1059%0.1084%0.1306%0.1502%0.1659%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average0.0700%0.0531%0.0577%0.0861%0.1199%0.1450%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide0.4104%0.3909%0.4132%0.4706%0.5275%0.5588%


Total Authorized but not Issued General Obligation Debt
















Installment Sales Purchases and Lease Obligations







--Enterprise$0 0 0 0 0 0


--General Government35,703 105,116 2,055,317 307,367 438,180 2,064,548


Total*$35,703 105,116 2,055,317 307,367 438,180 2,064,548


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




Revenue Bond Debt $1,726,113 1,114,000 1,365,400 1,616,800 1,868,200 2,119,600


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201020092008200720062005

Population at July 1st of the Previous Year Adjusted for Boundry Changes8,1108,0167,9227,7927,6527,510









1.5AFISCAL Governmental Activities Assets33,776,36932,842,35332,950,04630,547,26129,178,74228,110,271
1.5BSUMMARYGovernmental Activities Liabilities4,893,7754,931,9875,109,5543,219,0263,475,9833,297,951
3.5A
Business Type Activities Assets33,219,02630,826,52630,924,30131,005,08130,599,77930,686,264
3.5B
Business Type Activities Liabilties3,233,4392,706,5903,203,6333,464,1723,957,8234,410,041
6.5A
Fiduciary Funds Assets242,211270,213261,428248,075232,825209,810
6.5B
Fiduciary Funds Liabilties985



284
10.0PART 2Current Collections of Unit -Wide Levy4,082,8234,092,2184,103,8553,843,9863,551,7183,622,493
11.0TAXCurrent Collections of Special Tax Districts
80,12875,58968,54850,86950,484
12.0REVENUESPrior Years' Levy Collections92,21685,40864,14370,67944,56064,630
13.0
Penalties and Interest21,66218,68614,16616,79112,44218,563
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax





16.0
1% Local Government Option Sales Tax625,796660,056802,167738,135677,555656,770
17.0
1/2% Local Government Option Sales Tax (40)286,816299,671332,510325,444291,293236,275
18.0
1/2% Local Government Option Sales Tax (42)312,246295,927328,949322,058288,596233,794
18.5
1/2% Local Government Option Sales Tax (44)232,944275,389316,719309,971284,476252,956
19.0
Privilege Licenses2,7403,7833,2533,1962,8972,739
19.2
Privilege -- All other privileges and pemits





20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses
84,16280,916107,66763,36058,534
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax1,3091,4851,4042,0711,6181,274
27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.11,2401,6856,2423,804

29.0REVENUESGeneral Government458,770




30.0
Public Safety
83,29525,288215,57950,39124,533
31.0
Transportation - Streets

5,60844,158

32.0
Transportation - All Other





33.0
Environmental Protection33,655




34.0
Econ. & Phys. Dev. - Housing/Comm. Dev.349,663458,26822,723


35.0
Econ. & Phys. Dev. - All Other863,512

69,509280,00033,540
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 Tax5,3182,0173,11910,5813,4455,779
41.0REVENUESTransitional Hold Harmless192,856154,432161,857178,792200,332223,025
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 Distribution75,00086,68890,47591,61390,78295,072
44.0
Utility Franchise Tax701,699615,465627,859584,947578,237564,132
45.0
Beer and Wine Tax11,43335,57835,89334,57733,17131,161
46.0
Powell Bill230,937259,340287,585254,002255,539242,224
50.0
Court Fees - Facilities and Arrest Fees5,1133,6483,6053,8195,5674,875
51.0
General Government



2,5001,750
52.0
Public Safety70,678
2,308
1,240
53.0
Transportation - Streets





54.0
Transportation - All Other

20,000


55.0
Environmental Protection

14,071

5,610
56.0
Econ. & Phys. Dev. - Housing/Community Dev





57.0
Econ. & Phys. Dev. - All Other



300,000
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 Government2,5002,5005,0009,780

63.0REVENUESPublic Safety


8,727

64.0
Transportation - Streets





65.0
Transportation - All Other





66.0
Environmental Protection





67.0
Economic and Physical Development





68.0
Human Services - Health, Mental Hlt & Hosp





69.0
Human Services - All Other





70.0
Culture and Recreation





71.0PERMITS Building Permits





72.0& FEESInspection Fees





72.1
Amusements licensing and permit taxes





73.0
Other Permits2,474




74.0SALES &Parking Revenues





75.0SERVICESRents and Royalties70,20764,46464,46463,72366,39162,077
76.0
Airport





77.0
Fire Protection Charges

16,43416,43516,27016,215
78.0
Solid Waste153,454149,09695,44693,68491,81589,747
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries17,35017,90013,00013,72516,70010,850
81.0
Recreation Service Revenues





82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues





84.0
Mass Transit - City Operated





85.0
Other Sales and Services15,38011,7187,24323,7794,6216,272
86.0UTILITYWater and Sewer Charges3,528,6193,539,2523,339,0653,207,1553,251,2973,142,622
87.0REVENUESElectric Charges





88.0
Gas Charges





88.1
Storm Water Fees





89.0MISC.Investment Earnings - Bond Proceeds




1,452
90.0REVENUESInvestment Earnings - All Other Funds42,044232,882492,740544,431383,029220,557
91.0
Special Assessments



50080
92.0
Private Contributions and Donations1,000
2,34023,75025,8551,725
93.0
Sales of Materials and Fixed Assets28,13535,44916,83871,662
4,866
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 Revenues24,84930,86227,70728,20325,66023,827
99.0
Proceeds of Sale of Bonds and Notes





100.0
Proceeds of Capital Leases/Install Purchases
1,917,2301,883,364
1,915,000700,000
101.0
Other863,513

21,14221,79841,966
102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits10,9237,97819,08524,927202855
106.0
Deposits Other than Utility-5,69916,387-6,723-30,7166,097-7,309
107.0
Prepaid Taxes3,2711,101
-2,9602,960201
108.0
Prepaid Privilege Licenses12-733321-6213481
109APART 4Governing Body - Salaries & Wages





109BGENERALGoverning Body - Other Direct119,459123,365119,040133,124102,274100,884
109CGOVTGoverning Body - Construction





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




21,843
110A
Administration - Salaries & Wages464,948496,227471,782449,987444,293477,090
110B
Administration - Other Direct91,351107,584138,812138,377158,257146,974
110C
Administration - Construction





110D
Administration - Purchase of P,P&E





111A
Elections - Salaries & Wages





111B
Elections - Other Direct





111C
Elections - Construction





111D
Elections - Purchase of P,P&E





112A
Finance - Salaries & Wages





112B
Finance - Other Direct





112C
Finance - Construction





112D
Finance - Purchase of P,P&E





113A
Taxes - Salaries & Wages





113B
Taxes - Other Direct





113C
Taxes - Construction





113D
Taxes - Purchase of P,P&E





114A
Legal - Salaries & Wages





114B
Legal - Other Direct36,68165,63560,83730,94015,29517,718
114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages





115B
Public Buildings - Other Direct85,400100,67996,683487,12282,89069,386
115C
Public Buildings - Construction
82,240
13,69537,968
115D
Public Buildings - Purchase of P,P&E




80,765
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 & Wages508,900510,019472,388410,296369,943420,989
118B
Gen. Govt. All Other - Other Direct308,389402,582341,585229,053139,921131,760
118C
Gen. Govt. All Other - Construction

674,270


118D
Gen. Govt. All Other - Purchase of P,P&E
25,1847,61575,2344,99531,976
119APUBLICPolice & Comm - Traffic Control - Salaries and Wages1,320,8091,311,4051,322,2491,192,7661,199,6701,195,236
119BSAFETYPolice & Comm - Traffic Control - Other Direct288,186320,447360,333300,951334,481327,753
119C
Police & Comm - Traffic Control - Construction
1,043,311115,910


119D
Police & Comm - Traffic Control - Purchase of P,P&E69,030159,58776,73593,29892,81389,509
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 & Wages807,491797,141720,360640,359585,098480,900
122B
Fire - Other Direct285,892317,367365,666649,894511,768413,680
122C
Fire - Construction12,700

6,294106,3521,105,040
122D
Fire - Purchase of P,P&E364,536110,71562,753163,25833,869803,188
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





124C
Rescue Units - Construction





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





125A
Animal Control - Salaries & Wages





125B
Animal Control - Other Direct





125C
Animal Control - Construction





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





126A
Pub. Safety All Other - Salaries & Wages





126B
Pub. Safety All Other - Other Direct





126C
Pub. Safety All Other - Construction





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





127ATRANSPORTraffic Engineering - Salaries & Wages





127BTATIONTraffic Engineering - Other Direct





127C
Traffic Engineering - Construction





127D
Traffic Engineering - Purchase of P,P&E266,269271,474250,782241,923210,904221,217
128A
Streets and Highways - Salaries & Wages462,733533,879528,596525,722491,897422,475
128B
Streets and Highways - Other Direct

80,180
65,28234,861
128C
Streets and Highways - Construction
264,62360,704259,69759,18523,023
128D
Streets and Highways - Purchase of P,P&E





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 & Wages88,64587,28181,36079,31086,00264,943
130B
Powell Bill - Other Direct154,675164,640143,771131,000140,440103,358
130C
Powell Bill - Construction




22,289
130D
Powell Bill - Purchase of P,P&E
128,71443,622
12,515
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 & Wages339,954385,309350,538334,571335,519298,885
136BMENTALSolid Waste - Other Direct286,380302,355291,025268,303276,892243,814
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E
142,899151,895173,02658,8957,268
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 & Wages188,189167,850184,401162,673151,29781,370
138B
Cemeteries - Other Direct102,311129,909112,242107,663116,71055,824
138C
Cemeteries - Construction


2,825

138D
Cemeteries - Purchase of P,P&E
6,0557,629

16,047
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 & Wages184,116182,092179,381152,636149,662157,950
140B& PHYSICALPlanning & Zoning - Other Direct46,47357,949109,77578,23668,85562,378
140CDEVELOPPlanning & Zoning - Construction





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

21,314


141A
Economic Development - Salaries & Wages





141B
Economic Development - Other Direct85,50458,72356,81953,82655,34981,584
141C
Economic Development - Construction1,037,970440,566
91,683757,93194,438
141D
Economic Development - Purchase of P,P&E

11,55121,743

142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct





142C
Community Development - Construction10,055485,03828,733


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





143A
Housing & Urban Renewal - Salaries & Wages





143B
Housing & Urban Renewal - Other Direct345,126




143C
Housing & Urban Renewal - Construction





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



540,227
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





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




81,371
153BRECREATIONRecreation & Parks - Other Direct




54,194
153C
Recreation & Parks - Construction





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




17,647
154A
Coliseum - Salaries & Wages





154B
Coliseum - Other Direct





154C
Coliseum - Construction





154D
Coliseum - Purchase of P,P&E





155A
Museums - Salaries & Wages





155B
Museums - Other Direct





155C
Museums - Construction





155D
Museums - Purchase of P,P&E





156A
Libraries - Salaries & Wages





156B
Libraries - Other Direct





156C
Libraries - Construction





156D
Libraries - Purchase of P,P&E





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





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 & Wages837,608759,924695,972691,281727,697731,383
158B
Water & Sewer - Other Direct 1,398,5411,401,2321,465,5401,406,1991,451,0441,135,021
158C
Water & Sewer - Construction1,799,165120,68286,89821,082156,197685,124
158D
Water & Sewer - Purchase of P,P&E53,817102,408195,34759,143102,46066,726
159A
Electric Power - Salaries & Wages





159B
Electric Power - Other Direct





159C
Electric Power - Construction





159D
Electric Power - Purchase of P,P&E





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 & Fees437,783
131,858148,905165,904482,175
161DSERVICEWater & Sewer - Principal97,612
457,450462,668461,290182,855
162B
Electric - Interest & Fees
458,927



162D
Electric - Principal
114,761



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 & Fees172,2722,031,185111,581119,14064,616197,075
166D
All Other - Principal181,503158,928213,325205,7671,741,66974,378
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated





169B
Separation Allowance - Law Enforcement





170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement48,57251,12150,59745,06845,91345,641
172B
Fringe Benefits Other8,1843,61214,3403,02110,3665,527
173AINTERGOVMulti-Cnty Libr Dis,Cnty,Or Other - Recipient




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




156
173C
Multi-Cnty Libr Dis,Cnty,Or Other - Amount




19,396
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 - RecipientWestern Piedmont TransistWestern Piedmont TransitWestern Piedmint TransistPiedmont WagonCity of HickoryCity of Hickory/Piedmont wagon
176B
Other - Intergovt. Expenditures - Item #132132132132132132
176C
Other - Intergovt. Expenditures - Amount52,33155,08577,90283,00062,50064,892
177A
Other - Intergovt. Expenditures - RecipientCity of HickoryCity of HickoryHickory Water Plant Exp.Hickory Water Plant Expan.City of HickoryCity of Hickory
177B
Other - Intergovt. Expenditures - Item #158158158158158158
177C
Other - Intergovt. Expenditures - Amount9,93310,57011,16311,81712,405240,544
178A
Other - Intergovt. Expenditures - RecipientCity of NewtonCity of NewtonNewton Sewer Plant capacityNewton Sewer PlantCity of NewtonCity of Newton
178B
Other - Intergovt. Expenditures - Item #158158158158158158
178C
Other - Intergovt. Expenditures - Amount40,83028,32528,90028,90028,9001,570,250
179.0
Current year's levy -- Excluding motor vehicles4,009,595.3,995,281.003,938,799.003,706,682.003,405,990.003,458,948.00
180.0
Current year's levy -- Motor vehicles (only)236,780.255,219.00274,269.00241,754.00255,953.00245,107.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh126,567.121,812.0069,505.0068,274.0072,688.0047,136.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles36,98536,46939,70836,17737,53734,426
183.0DATAPercentage of Taxes Collected - All Property %96.1596.2897.4197.3596.9997.80
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%96.8496.9598.2498.1697.8798.64
185.0
Percentage of Taxes Collected - Motor Vehicles %84.3885.7185.5285.0485.3385.95
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 Other10,365,07310,578,73112,341,22210,071,7779,972,2729,984,232
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 Revenues15,151,62916,827,58715,374,64713,577,03115,052,83512,174,621
194BFISCALAmount - Subtract Refunding Bond Proceeds





194CSUMMARYAmount - Subtract Interfund Transfers In1,733,6783,228,9051,980,7022,150,9082,163,3111,422,152
194D
Amount - Net Revenues13,417,95113,598,68213,393,94511,426,12312,889,52410,752,469


Calculated amount13,417,95113,598,68213,393,94511,426,12312,889,52410,752,469


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures15,234,00118,308,50913,622,91113,136,38414,991,72114,982,766
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out1,733,6783,228,9051,980,7022,150,9082,163,3111,422,152
195D
Amount - Net Expenditures13,500,32315,079,60411,642,20910,985,47612,828,41013,560,614


Calculated amount13,500,32315,079,60411,642,20910,985,47612,828,41013,560,614


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water


88,346

401BWater /Number of residential accounts billed Sewer


3,345

402ASewer Amount processed and/or purchased in units Water705,863,074551,582779682,814

402BOperationsAmount processed and/or purchased in units Sewer533,234,559483,260433300,055

403A
Total amount billed in units - Water488,717,888525,397577,580551,528

403B
Total amount billed in units - Sewer256,468,594270,461295,916286,179

404A
Of the total in 403A above how many units were Residential W260,091,629264,974297,556261,083

404B
Of the total in 403B above how many units were Residential S


103,532

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


2,139

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


88,346

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


2,139

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


125,667

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 bulk1,691,0121,731,3581,589,9561,496,118

408A
Dollars related to 403A above1,526,0091,540,7771,490,3201,106,744

408B
Dollars related to 403B above1,227,2751,181,6821,127,4211,027,815

409A
Dollars related to 404A above752,666751,708760,241712,601

409B
Dollars related to 404B above


516,378

410A
Dollars related to 405A above


18,924

410B
Dollars related to 405B above


480,318

411A
Dollars related to 406A above


18,924

411B
Dollars related to 406B above


122,147

412A
Dollars related to 407A above





412B
Dollars related to 407B above5,4655,2705,238


421A
Number of residential accounts billed - Water3,5093,1043,080


421B
Number of residential accounts billed - Sewer574636629


422A
Number of non-residential & bulk accounts billed - Water475515508


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
































950.0
OfficialVickie K Schlichting

951.0
TitleFinance Director

952.0
Date10/25/2010Novermber 9, 200911/14/200810/29/200711/07/200611/23/2005
953.0
ContactVickie Schlichting

954.0
TitleFinance Director

955.0
Phone828-464-1191




956.0
Fax828-465-5177




957.0
E-Mail:


















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



City of Conover













201020092008200720062005








Population
8,1108,0167,9227,7927,6527,510
Population Group
No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999 No Electric 2,500 to 9,999
Total Operating Revenues
$3,344,8023,279,3253,250,9633,222,9013,242,9493,071,061
Total Operating Revenues Per Capita
$412409410414424409
Group Weighted Average Revenues Per Capita288283275278288272
State Weighted Average Revenues Per Capita306290293293286262








% to Total Operating Revenues






Operating Expenses
91.12%87.98%91.59%89.86%90.81%91.22%
Group Weighted Average
92.33%91.31%92.27%89.43%86.85%89.77%
State Weighted Average
83.80%88.94%85.72%81.18%80.03%84.59%








Operating Margin
8.88%12.02%8.41%10.14%9.19%8.78%
Group Weighted Average
7.67%8.69%7.73%10.57%13.15%10.23%
State Weighted Average
16.20%11.06%14.28%18.82%19.97%15.41%








Operating Transfers In
0.00%2.90%0.11%0.00%0.00%0.26%
Group Weighted Average
1.46%1.47%0.98%1.63%1.57%1.81%
State Weighted Average
1.47%1.12%1.21%1.12%1.45%1.59%








Operating Transfers Out
7.47%8.16%7.69%8.28%8.09%7.65%
Group Weighted Average
3.56%9.03%4.19%3.11%2.20%2.67%
State Weighted Average
1.66%2.70%3.12%1.85%2.76%2.79%








Net Income before capital contributions
-1.76%4.75%-0.69%-0.09%-2.46%-4.10%
Group Weighted Average
15.83%9.10%15.31%4.36%14.34%18.20%
State Weighted Average
12.99%-9.68%14.10%18.23%15.30%15.64%








Key Ratios and Cash Flow














Quick Ratio
5.596.094.875.754.985.14
Group Weighted Average
3.003.223.123.263.673.54
State Weighted Average
3.202.812.962.902.821.82








Days Sales in Receivables
8.035.135.537.834.635.8
Group Weighted Average
58.161.853.954.254.153.6
State Weighted Average
58.858.656.160.758.160.0








Days Cash on Hand
710.9691.0616.5566.8498.1547.5
Group Weighted Average
389.6441.3485.2520.4454.6443.8
State Weighted Average
526.9479.1507.5565.1514.1479.7








Cash flow from Operations
$1,039,9781,020,1711,255,8751,036,1961,028,630924,719








Debt to Equity
0.090.090.100.120.140.16
Group Weighted Average
0.290.280.240.260.240.25
State Weighted Average
0.600.560.570.550.520.54








Debt per Capita
343299355420488558
Group Weighted Average
391386343339315324
State Weighted Average
997927932886798753








Capital Expenditures:
201020092008200720062005


$000000










2004200320022001



$428,466480,675239,4441,259,150









Capital Contributions: Excluded from income above
$1,934,723249,959197,408535,742795,284258,626
















Operating Statistics














Estimated population of the areas served Water0005,431NANA
Estimated population of the areas served Sewer0003,345NANA








Number of Gallons of Water Processed (000) omitted705,863,074551,582779682,814NANA
Number of Gallons of Sewage Processed (000) omitted533,234,559483,260433300,055NANA








Number of Gallons of Water Billed (000) omitted488,717,888525,397577,580551,528NANA
Number of Gallons of Sewage Billed (000) omitted256,468,594270,461295,916286,179NANA








Ratio of Water Billed to Water Processed0.692370.95253741.437740.80773NANA
Ratio of Sewage Billed to Sewage Processed0.480970.55966683.408780.95376NANA








Total Revenue from Water Sales1,691,0121,731,3581,589,9561,496,118NANA
Total Revenue from Sewage Sales1,526,0091,540,7771,490,3201,106,744NANA








Water Revenue per 1000 gallons of Sales



275.47744NANA
Sewage Revenue per 1000 gallons of Sales



330.86517NANA








Group Average Sales per thousand Gallons Water$146.31258$40.01634$1,510.62899$1,842.80047NANA
Group Average Sales per thousand Gallons Sewage$68.15979$34.27675$1,219.60613$1,733.12394NANA








State Average Sales per thousand Gallons Water$25.53413$28.47236$12,972.02948$5,350.70834NANA
State Average Sales per thousand Gallons Sewage$40.97199$44.63671$11,463.64343$3,991.93085NANA








Residential Water Sales per thousand Gallons$0.004724.459613.788943.93674NANA
Residential Sewage Sales per thousand Gallons$0.005105.015304.565494.66148NANA








Water Sales per thousand Gallons outside Municipal Limits


4.98762NANA
Sewage Sales per thousand Gallons outside Municipal Limits


8.84712NANA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.00000122,147.00000NANA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.000000.00000NANA




Financial Graphs and Comparisons


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

20062007200820092010
Unit's FBA %54.35%54.11%47.83%36.14%46.76%
Group average FBA %62.32%64.31%65.07%70.26%68.00%
State average Electric/Non Electric Group FBA %37.38%37.39%36.65%37.89%39.13%
State average FBA %36.96%36.54%62.32%37.09%37.79%






Municipal Population Group: No Electric 2,500 to 9,999

Go to top of page
Analysis of Property Tax

20062007200820092010
Municipality96.99%97.35%97.41%96.28%96.15%
Pop. Group96.72%96.70%95.81%95.41%96.69%
Statewide97.55%97.58%97.56%97.36%97.61%






Municipal Population Group: No Electric 2,500 to 9,999






Go to top of page
Analysis of General Obligation Debt

20062007200820092010
Municipality196176158140123
Pop. Group11793716989
Statewide495478456455449






Municipal Population Group: 5,000 to 9,999






Go to top of page
Analysis of Revenue

20062007200820092010
Property Tax$472505528523517
Utility425415422443437
Sales Tax202217225190180
Sales & Services2524242930
Intergovernmental236194166213372
Debt Proceeds34343
Other Miscellaneous3191053232949
Total$1,6821,4641,6911,6961,548

Go to top of page
Analysis of Revenue for Fiscal 2010











2010
2010
CategoryRevenue
Per Capita
Property Tax$4,196,701
$517
Water/Sewer15,380
2
Electric3,528,619
435
Other Utilities0
0
Sales Tax1,457,802
180
Sales & Services243,485
30
Intergovernment3,013,683
372
Debt Proceeds24,849
3
Miscellaneous73,919
9
Total$12,554,438
$1,548





Municipal Population Group: No Electric 2,500 to 9,999





Go to top of page
Analysis of Expenditures by Function for Fiscal 2010











2010
2010
CategoryExpenditures
Per Capita
General Government$1,615,128
$199
Water/Sewer0
0
Electric4,089,131
504
Other Utilities0
0
Debt Service889,170
110
Transportation972,322
120
Public Safety3,197,216
394
Other2,737,356
338
Total$13,500,323
$1,665





Municipal Population Group: No Electric 2,500 to 9,999





Go to top of page
Analysis of Expenditures by Object for Fiscal 2010






2010
2010
CategoryExpenditures
Per Capita
Salaries & Wages$5,203,393
$642
Water/Sewer Capital0
0
Electric Capital1,852,982
228
Other Capital1,760,560
217
Other Operating4,642,558
572
Total$13,459,493
$1,660





Municipal Population Group: No Electric 2,500 to 9,999






Last Updated 5/4/2011 8:18:22 PM