North Carolina
Department of State Treasurer
Financial Information
City of Hendersonville



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 Henderson 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$6,700,833 6,665,816 6,432,564 6,449,051 5,627,903 5,356,460


Utility 13,425,700 12,757,412 12,221,114 12,928,253 12,789,352 12,557,111


Sales Tax 1,725,932 1,785,046 2,362,027 2,586,494 2,841,637 2,551,264


Sales & Services 1,114,935 935,736 942,027 796,699 771,854 712,001


Intergovernmental 2,889,837 2,779,196 2,152,936 1,713,751 1,539,601 2,668,943


Debt Proceeds 40,000 532,148 2,100,000 10,040,000 - 160,787


Other Miscellaneous 967,438 675,800 1,387,965 2,469,359 2,312,027 1,929,482


Total$26,864,675 26,131,154 27,598,633 36,983,607 25,882,374 25,936,048










Expenditures by Function







Utility$10,227,180 13,525,803 23,778,928 13,063,951 8,842,670 8,306,751


Debt Service 3,095,645 3,209,753 3,170,470 2,724,578 2,443,351 2,640,512


Transportation 2,233,485 2,001,261 1,830,773 2,059,788 1,800,734 2,277,258


General Government 2,052,333 2,103,217 1,946,835 2,048,160 1,695,560 1,659,478


Public Safety 5,652,075 6,109,899 5,919,723 5,667,741 5,449,495 4,676,287


Other 2,506,906 2,914,849 2,893,028 3,163,091 1,901,608 2,105,377


Total$25,767,624 29,864,782 39,539,757 28,727,309 22,133,418 21,665,663










Expenditures by Object







Salaries & Wages$11,187,694 10,951,600 10,959,285 10,392,493 10,015,035 9,799,554


Capital Outlay 3,698,781 7,931,691 17,005,757 7,273,409 2,962,770 2,926,470


Other Operating + Debt Service 10,881,149 10,981,491 11,574,715 11,061,407 9,155,613 8,939,639


Total$25,767,624 29,864,782 39,539,757 28,727,309 22,133,418 21,665,663



















Per Capita Revenues by Source







Property Tax$508 507 495 506 450 438


Utility 1,018 971 941 1,014 1,023 1,026


Sales Tax 131 136 180 203 228 208


Sales & Services 85 71 73 62 62 58


Intergovernmental 219 212 166 134 123 218


Debt Proceeds 3 41 162 787 - 13


Other Miscellaneous 73 51 107 194 185 158


Total$2,037 1,989 2,124 2,900 2,071 2,119










Per Capita Expenditures by Function







Utility$775 1,030 1,830 1,025 707 679


Debt Service 235 244 244 214 195 216


Transportation 169 152 141 162 144 186


General Government 156 161 149 160 137 136


Public Safety 429 465 456 444 436 382


Other 190 222 223 248 152 172


Total$1,954 2,274 3,043 2,253 1,771 1,771










Per Capita Expenditures by Object







Salaries & Wages$848 834 843 815 801 801


Capital Outlay 280 604 1,309 570 237 239


Other Operating 826 836 891 868 733 731


Total$1,954 2,274 3,043 2,253 1,771 1,771










Population GroupNo Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999


Number of Municipalites in Group 65 42 41 38 34 32


Average Population In Group 20,627 19,501 19,477 20,391 20,926 20,968


City of Hendersonville Population 13,189 13,135 12,993 12,751 12,499 12,237

Group Average Per Capita Revenues by Source







Property Tax 411 427408403387370


Utility 955 300285320314312


Sales Tax 125 121135159156150


Sales & Services 78 6160737371


Intergovernmental 168 151146153142152


Debt Proceeds 132 83801877619


Other Miscellaneous 126 94194174213154


Total 1,995 1,2371,3081,4691,3611,228










Group Average Per Capita Expenditures by Function







Utility 872 257292270291263


Debt Service 162 141140137126136


Transportation 124 118145128125129


General Government 134 150144229139144


Public Safety 353 336325327320313


Other 274 235235253261229


Total 1,919 1,2371,2811,3441,2621,214










Group Average Per Capita Expenditures by Object







Salaries & Wages 515 459448455445434


Capital Outlay 209 186261292247214


Other Operating 1,194 591571596569565


Total 1,918 1,2361,2801,3431,2611,213


















General Fund
Go to top of page
201120102009200820072006

General Fund revenues$11,449,594 11,030,469 11,095,574 11,904,221 11,239,049 10,892,299

General Fund expenditures 10,654,582 10,712,216 10,767,051 11,203,027 10,048,519 9,729,746

Operating transfers in 42,404 408,270 552,760 - 783,644 780,981

Operating transfers out 662,554 998,309 652,495 1,518,798 1,288,540 714,260

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

Other items - - - - - -

Excess of revenues and other sources over (under) expenditures and other uses 174,862 (271,786) 228,788 (817,604) 685,634 1,229,274










Fund balance available (FBA):







In dollars$0 7,124,700 7,415,867 7,075,845 7,862,471 7,006,109


FBA as a % of GF Net Expenditures:







Unit's FBA %0.0060.8464.9455.6269.3567.08


Group weighted average FBA %58.4544.2741.0843.4040.4438.05


State weighted average Non-Electric Group38.2138.7137.8936.6637.3937.38


State weighted average FBA %38.2137.4737.0336.3536.5436.96

















Enterprise Funds:
Go to top of page







Solid Waste, Water/Sewer













Combined financial results:







Working capital$18,560,920 18,090,525 20,449,699 34,326,264 25,761,848 21,844,357


Quick ratio7.26 5.47 5.28 11.97 17.23 12.95


Net income2,700,648 3,045,403 1,654,242 3,635,058 5,333,380 5,078,643


Cashflow from operations5,690,671 4,627,118 3,947,771 4,851,649 5,857,198 5,263,669


Depreciation & Amortization Expense2,443,939 1,774,318 1,955,632 1,672,357 1,639,843 1,631,186


























Cash, Investments and Financing
Go to top of page
201120102009200820072006











Population at July 1st of the Previous Year13,18913,13512,99312,75112,49912,237


Population GroupNo Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999


Cash &Investments$28,421,759 $28,194,165 $33,028,286 $45,677,348 $36,731,927 $32,346,489


Investment Earnings44,348 70,448 721,431 1,739,559 1,768,312 1,135,635


Tax Rate Equivalent0.00250.00410.04210.10390.13740.0936


Tax Rate Equivalent Group weighted average0.00570.00940.02620.03930.05230.0385


Tax Rate Equivalent Statewide weighted average0.01560.02470.01330.05240.09200.0573


Latest year of Revaluation 200720072007200720032003


January 1, Prior Year Assessed Valuation$1,752,710,044 1,722,928,745 1,713,859,207 1,673,700,591 1,287,015,858 1,213,164,604


Tax Rate0.38000.38000.38000.38000.43000.4300


Tax Rate Group weighted average0.42740.42560.43350.45640.47540.4663


Tax Rate State Wide0.41220.40900.42620.42380.44500.4321


Assessment -to-Sales Ratio95.0094.7590.7597.9483.8386.46


Assessment -to-Sales Ratio Group weighted average101.4698.4792.4489.9990.6393.35


Assessment -to-Sales Ratio Statewide101.4798.2790.8188.5388.4192.28


Assessed Valuation Adjusted for Assesment to Sales Ratio$1,844,957,941 1,818,394,454 1,888,550,090 1,708,904,014 1,535,268,827 1,403,151,288


EffectiveTax Rate0.36100.36010.34490.37220.36050.3718


Group weighted average Effective Tax Rate0.43360.41910.40070.41070.43090.4353


Statewide weighted average Effective Tax Rate0.41830.40200.38700.37520.39340.3987


Percent Collected96.840097.130096.570098.090097.760097.8000


Percent Collected Group weighted average96.9096.9596.9997.3997.2397.48


Percent Collected Statewide97.5997.3697.3497.5697.5897.55


Percent Collected Excluding Motor Vehicles96.9997.2896.7697.9898.1198.04


Percent Collected Excluding Motor Vehicles Group weighted average97.7397.6697.8398.3498.3098.54


Percent Collected Excluding Motor Vehicles Statewide weighted average98.3598.2398.3098.6598.5998.61


Percent Collected Motor Vehicles Only 93.3893.7692.74100.0093.2293.96


Percent Collected Motor Vehicles Only Group weighted average86.7887.4486.5187.0986.1587.32


Percent Collected Motor Vehicles Only Statewide weighted average 87.2886.3486.5586.7486.7186.80


Tax Uncollected497,637 469,189 533,355 485,922 499,098 428,635


Tax Rate Equivalent0.02840.02720.03110.02900.03880.0353


Dominant County: Henderson






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's
Aa2A1A2A2A2


S & P
AA-AA-A+A+A+











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




Enterprise GO Debt$0 255,000 520,000 790,000 1,070,000 1,355,000


General Government GO Debt0 2,770,000 2,910,000 900,000 990,000 1,080,000


Total General Obligation Debt0 3,025,000 3,430,000 1,690,000 2,060,000 2,435,000


Per Capita$0 230 264 133 165 199


Total Per Capita for the Population Group#N/A132 130 153 166 163


Total Per Capita Statewide#N/A449 455 456 478 495


Total per Assessed Valuation Adjusted for Current Year Sales0.0000%0.1664%0.1816%0.0989%0.1342%0.1735%


Total per Assessed Valuation Adjusted for Current Year Sales- Group Average#N/A0.1377%0.1320%0.1585%0.1868%0.1912%


Total per Assessed Valuation Adjusted for Current Year Sales - Statewide#N/A0.4104%0.3909%0.4132%0.4706%0.5275%


Total Authorized but not Issued General Obligation Debt$0

2,100,000 2,100,000 2,100,000











Installment Sales Purchases and Lease Obligations







--Enterprise$0 7,849,655 8,734,785 9,586,380 130,608 519,473


--General Government0 1,983,333 2,216,667 2,450,000 2,683,333 2,916,667


Total*$0 9,832,988 10,951,452 12,036,380 2,813,941 3,436,140


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




Revenue Bond Debt $0 8,656,160 9,419,540 10,182,920 10,946,300 11,709,680


















Annual Financial Information Report Detail
Go to top of page






LineSectionDescription201120102009200820072006

Population at July 1st of the Previous Year Adjusted for Boundry Changes13,18913,13512,99312,75112,49912,237









1.5AFISCAL Governmental Activities Assets31,445,71431,290,98431,665,21229,777,98428,554,00427,932,281
1.5BSUMMARYGovernmental Activities Liabilities6,356,8676,321,3166,400,9094,521,8964,987,3975,057,541
3.5A
Business Type Activities Assets87,963,69987,876,47187,496,22686,189,10673,202,801692,552,233
3.5B
Business Type Activities Liabilties16,381,96219,068,55321,733,71122,080,83312,729,58614,115,398
6.5A
Fiduciary Funds Assets
416



6.5B
Fiduciary Funds Liabilties
416



10.0PART 2Current Collections of Unit -Wide Levy6,471,3766,405,3446,335,1166,314,6945,503,7405,198,489
11.0TAXCurrent Collections of Special Tax Districts237,117243,723241,996242,619175,413177,079
12.0REVENUESPrior Years' Levy Collections182,368233,30864,31397,24195,913121,339
13.0
Penalties and Interest47,08927,16433,13537,11628,25036,632
14.0
Collections of Taxes Previously Written Off





15.0
Animal Tax





15.1
Solid Waste Disposal Tax8,9048,857



16.0
1% Local Government Option Sales Tax818,167806,0111,005,767970,2961,089,865993,332
17.0
1/2% Local Government Option Sales Tax (40)499,796501,068536,608575,983620,042546,663
18.0
1/2% Local Government Option Sales Tax (42)407,969430,218531,344571,280614,828542,634
18.5
1/2% Local Government Option Sales Tax (44)
47,749288,308468,935516,902468,635
19.0
Privilege Licenses476,816149,66077,10270,36367,47770,390
19.2
Privilege -- All other privileges and pemits

18,2522,675

20.0
Auto Licenses





21.0
Vehicle Tax for Public Transportation





22.0
Other Licenses2,5002,4402,6454,200109,506138,082
23.0
Local Occupancy Tax





24.0
Prepared Food Tax





25.0
911 Charges





26.0
Gross Short Term lease and Rental Tax7,8366,3418,3307,3136,4916,867
27.0FEDERALPayments In Lieu of Taxes - Federal





28.0INTERGOVEquitable Sharing of Fed. Forfeited Prop.


28,296
5,172
29.0REVENUESGeneral Government





30.0
Public Safety152,16476,51840,67299,59917,546107,579
31.0
Transportation - Streets221,136169,621

16,450
32.0
Transportation - All Other82,980



676,026
33.0
Environmental Protection
13,371292,577

278,680
34.0
Econ. & Phys. Dev. - Housing/Comm. Dev.




39,401
35.0
Econ. & Phys. Dev. - All Other





36.0
Human Services: Health, Mental Hlt & Hosp





37.0
Human Services: All Other





38.0
Culture & Recreation
320,000



39.0STATEPayments In Lieu of Taxes - State





40.0INTERGOVUnauthorized Substance Tax





41.0REVENUESTransitional Hold Harmless511,693398,128



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 Distribution99,166103,38491,08979,339

44.0
Utility Franchise Tax922,968919,880926,083886,324790,571731,515
45.0
Beer and Wine Tax57,89118,53757,26457,57555,29553,471
46.0
Powell Bill357,694353,289394,746436,661383,053384,255
50.0
Court Fees - Facilities and Arrest Fees8,80310,25915,3426,0817,7802,087
51.0
General Government





52.0
Public Safety29,59227,92028,10975,988

53.0
Transportation - Streets


7,450

54.0
Transportation - All Other

105,000


55.0
Environmental Protection49,444
89,053


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




292,960
57.0
Econ. & Phys. Dev. - All Other285,014214,986

131,825
58.0
Human Services -Health, Mental Health, Hosp





59.0
Human Services - All Other





60.0
Culture and Recreation
80,000



61.0LOCALPayments in Lieu of Taxes - Local12,33017,84617,84617,84617,84617,846
62.0INTERGOVGeneral Government





63.0REVENUESPublic Safety39,91349,11686,82511,27998,75667,189
64.0
Transportation - Streets





65.0
Transportation - All Other51,213


7,0505,895
66.0
Environmental Protection





67.0
Economic and Physical Development



6,938
68.0
Human Services - Health, Mental Hlt & Hosp





69.0
Human Services - All Other





70.0
Culture and Recreation

69,32660,000

71.0PERMITS Building Permits


31,310

72.0& FEESInspection Fees25,57321,647

36,64731,480
72.1
Amusements licensing and permit taxes





73.0
Other Permits





74.0SALES &Parking Revenues123,125101,207104,365106,066109,20497,355
75.0SERVICESRents and Royalties





76.0
Airport





77.0
Fire Protection Charges





78.0
Solid Waste815,611664,974674,591548,036539,520509,438
79.0
Ambulance and Rescue Squad Charges





80.0
Cemeteries11,85015,00017,85023,45021,35021,030
81.0
Recreation Service Revenues164,349154,555145,221119,147101,78084,178
82.0
Library Service Revenues





83.0
Other Cultural and Rec Service Revenues





84.0
Mass Transit - City Operated





85.0
Other Sales and Services

99,29557,060

86.0UTILITYWater and Sewer Charges13,425,70012,757,41212,121,81912,871,19312,789,35212,557,111
87.0REVENUESElectric Charges





88.0
Gas Charges





88.1
Storm Water Fees





89.0MISC.Investment Earnings - Bond Proceeds2,1703,79624,854208,63314,34811,332
90.0REVENUESInvestment Earnings - All Other Funds44,34870,448721,4311,739,5591,768,3121,135,635
91.0
Special Assessments





92.0
Private Contributions and Donations18,60052,70069,326

199,000
93.0
Sales of Materials and Fixed Assets60,31421,38653,033
30,32458,984
94.0
Sale of Real Property





95.0
Nongovt Contr For Streets & Traffic Signals





96.0
ABC Mixed Drink Surcharge





97.0
ABC Profit Distribution100,000110,000110,000110,000110,000107,500
98.0
Other Miscellaneous Revenues40,00040,000
40,000
160,787
99.0
Proceeds of Sale of Bonds and Notes
492,1482,100,00010,000,000

100.0
Proceeds of Capital Leases/Install Purchases





101.0
Other81,16282,051

2,132
102.0NON-REVSchool - Current Levy Collections





103.0RECEIPTSPrior Years' Levy Collections





104.0
Tax Collections for Other Units





105.0
Utilities Customer's Deposits11,6508,150
18,65015,45035,862
106.0
Deposits Other than Utility





107.0
Prepaid Taxes815322
587

108.0
Prepaid Privilege Licenses262,147292



109APART 4Governing Body - Salaries & Wages21,07225,21728,38458,86917,41567,021
109BGENERALGoverning Body - Other Direct315,285365,887210,068160,382122,15552,702
109CGOVTGoverning Body - Construction




115,527
109D
Governing Body - Purchase of P,P&E





110A
Administration - Salaries & Wages154,056147,179134,960184,215159,708149,774
110B
Administration - Other Direct76,096120,88783,60039,43829,37037,469
110C
Administration - Construction





110D
Administration - Purchase of P,P&E



15,900
111A
Elections - Salaries & Wages





111B
Elections - Other Direct





111C
Elections - Construction





111D
Elections - Purchase of P,P&E





112A
Finance - Salaries & Wages174,635186,563182,811196,215183,355151,700
112B
Finance - Other Direct62,38885,30766,25663,85363,43863,991
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 & Wages75,59962,87554,60051,56351,74149,531
114B
Legal - Other Direct23,19723,37820,79410,4806,9027,005
114C
Legal - Construction





114D
Legal - Purchase of P,P&E





115A
Public Buildings - Salaries & Wages157,887143,189167,767197,047172,532133,838
115B
Public Buildings - Other Direct207,473163,317192,123294,903228,906174,479
115C
Public Buildings - Construction





115D
Public Buildings - Purchase of P,P&E12,07918,8006,29848,77520,743
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 & Wages163,071172,842194,378121,251149,749118,194
117B
Central Services - Other Direct138,543124,883118,852108,138101,09497,776
117C
Central Services - Construction




88,792
117D
Central Services - Purchase of P,P&E
7,20050,38012,555

118A
Gen. Govt. All Other - Salaries & Wages160,153177,891220,282199,760186,993200,116
118B
Gen. Govt. All Other - Other Direct257,804204,742209,344244,668180,082144,563
118C
Gen. Govt. All Other - Construction





118D
Gen. Govt. All Other - Purchase of P,P&E52,99573,0605,93856,0485,4777,000
119APUBLICPolice & Comm - Traffic Control - Salaries and Wages2,975,7692,938,0412,894,0152,734,3502,560,3582,249,718
119BSAFETYPolice & Comm - Traffic Control - Other Direct551,078547,676549,624473,909466,080536,614
119C
Police & Comm - Traffic Control - Construction





119D
Police & Comm - Traffic Control - Purchase of P,P&E103,40293,651228,451146,303219,883127,806
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 & Wages1,176,2471,235,3291,187,2061,201,9971,050,4891,005,294
122B
Fire - Other Direct651,936470,952465,844559,887326,975316,522
122C
Fire - Construction





122D
Fire - Purchase of P,P&E49,314679,844
26,026392,179
123A
Inspectors - Salaries & Wages

116,145

94,474
123B
Inspectors - Other Direct

41,109

27,716
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

166,518258,210252,444143,972
126B
Pub. Safety All Other - Other Direct

126,784142,99488,33791,599
126C
Pub. Safety All Other - Construction





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





127ATRANSPORTraffic Engineering - Salaries & Wages112,304126,548126,848118,763114,780109,352
127BTATIONTraffic Engineering - Other Direct205,328228,202218,801225,463255,926221,484
127C
Traffic Engineering - Construction





127D
Traffic Engineering - Purchase of P,P&E8,900




128A
Streets and Highways - Salaries & Wages467,050431,145321,123267,085228,070196,949
128B
Streets and Highways - Other Direct340,460279,390102,612212,363204,743153,974
128C
Streets and Highways - Construction557,583433,407260,007279,52218,55116,475
128D
Streets and Highways - Purchase of P,P&E233,54943,460174,366187,9736,78759,990
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 & Wages308,31189,109


677,206
130B
Powell Bill - Other Direct

327,389307,337143,372
130C
Powell Bill - Construction
370,000

534,347449,724
130D
Powell Bill - Purchase of P,P&E


6,130

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


174,220

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

232,747235,340212,609192,135
135B
Transpor. All Other - Other Direct

66,88045,59251,56372,867
135C
Transpor. All Other - Construction




127,102
135D
Transpor. All Other - Purchase of P,P&E



29,986
136AENVIRONSolid Waste - Salaries & Wages427,083426,651425,765399,516904,933380,446
136BMENTALSolid Waste - Other Direct549,445544,480523,678519,139
567,137
136CPROTECTIONSolid Waste - Construction





136D
Solid Waste - Purchase of P,P&E142,907



156,501
137A
Drainage & Watershed - Salaries & Wages380,474411,726389,082369,072349,912370,988
137B
Drainage & Watershed - Other Direct59,26546,67279,24752,43143,56839,222
137C
Drainage & Watershed - Construction

134,137185,64475,568157,315
137D
Drainage & Watershed - Purchase of P,P&E62,76168,83046,940476,655

138A
Cemeteries - Salaries & Wages





138B
Cemeteries - Other Direct





138C
Cemeteries - Construction





138D
Cemeteries - Purchase of P,P&E





139A
Environ. All Other - Salaries & Wages





139B
Environ. All Other - Other Direct




5,000
139C
Environ. All Other - Construction





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





140AECONOMICPlanning & Zoning - Salaries & Wages316,836309,034



140B& PHYSICALPlanning & Zoning - Other Direct49,61265,613



140CDEVELOPPlanning & Zoning - Construction





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





141A
Economic Development - Salaries & Wages




176,835
141B
Economic Development - Other Direct262,751453,538342,473239,525184,777
141C
Economic Development - Construction

48,275661,741
114,279
141D
Economic Development - Purchase of P,P&E



42,400
142A
Community Development - Salaries & Wages





142B
Community Development - Other Direct





142C
Community Development - Construction





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





143A
Housing & Urban Renewal - Salaries & Wages




4,080
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



138,763
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 & Wages109,587104,848118,396127,05241,00842,983
153BRECREATIONRecreation & Parks - Other Direct146,18580,82878,93693,812120,67990,591
153C
Recreation & Parks - Construction
402,629579,49038,504

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

126,609


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 & Wages4,007,5603,963,4133,998,2583,672,1883,378,9393,284,948
158B
Water & Sewer - Other Direct 3,744,3293,821,5804,435,8044,418,4503,862,7823,515,844
158C
Water & Sewer - Construction2,268,4375,633,54014,494,1584,652,8171,357,2621,061,668
158D
Water & Sewer - Purchase of P,P&E206,854107,270850,708320,496243,687444,291
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 & Fees564,295689,982731,689601,281446,048493,592
161DSERVICEWater & Sewer - Principal1,938,3671,913,5101,884,9751,587,6081,437,2461,430,465
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 & Fees219,650232,928208,396190,979216,026221,117
166D
All Other - Principal373,333373,333345,410344,710344,031495,338
167BPENSIONDirect Benefit Program - Other Direct





168BFRINGEFringe Benefits Unallocated





169B
Separation Allowance - Law Enforcement55,49255,49255,49239,44512,79612,796
170B
Separation Allowance - Other Employees





171B
Supplemental Retirement - Law Enforcement88,83788,91488,53584,62079,95469,776
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 vehicles6,629,339.6,554,609.006,488,211.006,349,715.005,229,338.005,168,837.00
180.0
Current year's levy -- Motor vehicles (only)298,268.290,898.00322,843.00357,803.00400,321.00327,575.00
181.0PART 6Uncollected Taxes - Current Year's Levy Except Mot Veh199,369.178,291.00210,512.00128,119.0098,777.00101,060.00
182.0OTHERUncollected Taxes - CY Levy -Motor Vehicles19,74518,14923,430
27,14219,785
183.0DATAPercentage of Taxes Collected - All Property %96.8497.1396.5798.0997.7697.80
184.0DATAPercentage of Taxes Collected - Exclude Motor Vehicles%96.9997.2896.7697.9898.1198.04
185.0
Percentage of Taxes Collected - Motor Vehicles %93.3893.7692.74100.0093.2293.96
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 Bond1,735,2321,761,811


273,303
189CINVESTCash On Hand & in Bank - All Other28,421,75928,194,16533,028,28645,677,34836,731,92732,346,489
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 Revenues27,659,69931,636,57028,544,33040,761,30527,956,69027,431,289
194BFISCALAmount - Subtract Refunding Bond Proceeds





194CSUMMARYAmount - Subtract Interfund Transfers In704,9585,414,508945,6973,777,6982,072,1841,495,241
194D
Amount - Net Revenues26,954,74126,222,06227,598,63336,983,60725,884,50625,936,048


Calculated amount26,954,74126,222,06227,598,63336,983,60725,884,50625,936,048


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference





195A
Amount - Total Expenditures26,472,58235,279,29040,485,45432,505,00724,205,60223,160,904
195B
Amount - Subtract Pymts. to Refunded Debt Agent





195C
Amount - Subtract Interfund Transfers Out704,9585,414,508945,6973,777,6982,072,1841,495,241
195D
Amount - Net Expenditures25,767,62429,864,78239,539,75728,727,30922,133,41821,665,663


Calculated amount25,767,62429,864,78239,539,75728,727,30922,133,41821,665,663


Amounts in AGREEMENT??YesYesYesYesYesYes


Difference














401APart 10Number of residential accounts billed Water



941,981
401BWater /Number of residential accounts billed Sewer



19,550
402ASewer Amount processed and/or purchased in units Water2,4742,7292,1482,251,4882,508,391
402BOperationsAmount processed and/or purchased in units Sewer8151,072880881,1961,018,145
403A
Total amount billed in units - Water1,9661,9631,9402,099,6962,043,608
403B
Total amount billed in units - Sewer727631639719,270728,771
404A
Of the total in 403A above how many units were Residential W1,1631,1551,0791,214,8841,182,421
404B
Of the total in 403B above how many units were Residential S



1,489,695
405A
Of the total in 403 above, how many units were Outside Muni W



505,560
405B
Of the total in 403 above, how many units were Outside Muni S



941,981
406A
Of the total in 405A above how many units were Residential W



204,222
406B
Of the total in 405B above how many units were Residential S



133,279
407A
Of the total in 403A, how many units were sold for redistribution



25,068
407B
Of the total in 403B how many unit were delivered in bulk8,750,8428,199,7127,639,9417,634,5206,973
408A
Dollars related to 403A above1,678,1513,907,7673,933,7054,020,1003,970
408B
Dollars related to 403B above6,119,9675,915,1074,833,0275,344,9274,882
409A
Dollars related to 404A above4,195,3771,671,6241,589,2171,624,1201,604
409B
Dollars related to 404B above

1
5,664
410A
Dollars related to 405A above



2,755
410B
Dollars related to 405B above



4,181
411A
Dollars related to 406A above



1,113
411B
Dollars related to 406B above



341
412A
Dollars related to 407A above



58
412B
Dollars related to 407B above22,42922,21122,75124,500

421A
Number of residential accounts billed - Water6,4806,3906,7386,970

421B
Number of residential accounts billed - Sewer2,8392,9472,7202,800

422A
Number of non-residential & bulk accounts billed - Water1,6302,3001,3801,530

422B
Number of non-residential & bulk accounts billed - Sewer222222
423A
Estimated percentage of accounts outside of municipal limits111





























950.0
OfficialJames W. Rudisill

951.0
TitleFinance Director

952.0
Date12/16/201112/17/201012/15/200912/01/200811/30/200712/01/2006
953.0
ContactRon Carland, CPA

954.0
TitleIndependent Auditor

955.0
Phone828-697-6955




956.0
Fax828-697-6955




957.0
E-Mail:


















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



City of Hendersonville













201120102009200820072006








Population
13,18913,13512,99312,75112,49912,237
Population Group
No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999 No Electric 10,000 to 49,999
Total Operating Revenues
$012,892,72912,040,33512,846,45713,112,54012,586,225
Total Operating Revenues Per Capita
$09829271,0071,0491,029
Group Weighted Average Revenues Per Capita62292255292284281
State Weighted Average Revenues Per Capita20273252255255249








% to Total Operating Revenues






Operating Expenses
0.00%74.38%87.30%76.18%67.86%66.96%
Group Weighted Average
89.72%81.31%86.77%84.07%79.92%78.69%
State Weighted Average
92.57%83.23%87.16%84.09%80.04%79.35%








Operating Margin
0.00%25.62%12.70%23.82%32.14%33.04%
Group Weighted Average
10.28%18.69%13.23%15.93%20.08%21.31%
State Weighted Average
7.43%16.77%12.84%15.91%19.96%20.65%








Operating Transfers In
0.00%0.78%0.84%0.79%6.68%0.80%
Group Weighted Average
7.90%5.48%1.60%3.01%1.90%5.63%
State Weighted Average
11.39%1.58%1.20%1.31%1.10%1.56%








Operating Transfers Out
0.00%0.00%0.00%0.00%0.00%0.00%
Group Weighted Average
11.07%4.03%4.70%5.87%4.30%9.15%
State Weighted Average
17.30%1.55%2.65%3.15%1.85%2.84%








Net Income before capital contributions
0.00%23.06%14.18%27.36%40.71%34.06%
Group Weighted Average
60.39%35.72%15.82%28.68%27.81%13.28%
State Weighted Average
212.96%15.81%-9.94%18.14%25.59%24.27%








Key Ratios and Cash Flow














Quick Ratio
7.265.335.2811.9717.2312.95
Group Weighted Average
3.923.163.263.273.323.27
State Weighted Average
3.943.212.822.962.912.83








Days Sales in Receivables
8.042.938.142.745.048.0
Group Weighted Average
33.158.955.954.357.347.9
State Weighted Average
13.057.958.556.661.659.8








Days Cash on Hand
0.0876.9971.61,244.81,274.01,147.2
Group Weighted Average
-563.7620.1545.1556.3635.7535.4
State Weighted Average
-80.4613.4559.6588.2645.7570.9








Cash flow from Operations
$5,690,6714,627,1183,947,7714,851,6495,857,1985,263,669








Debt to Equity
0.000.250.290.320.200.25
Group Weighted Average
0.370.460.370.410.450.46
State Weighted Average
0.310.590.540.540.550.55








Debt per Capita
01,2761,4361,6109681,105
Group Weighted Average
120654445568594607
State Weighted Average
34897784781761733








Capital Expenditures:
201120102009200820072006


$000000










2005200420032002



$1,340,3331,951,5495,572,9114,012,955









Capital Contributions: Excluded from income above
$00000660,761
















Operating Statistics














Estimated population of the areas served Water000059,800NA
Estimated population of the areas served Sewer000019,550NA








Number of Gallons of Water Processed (000) omitted2,4742,7292,1482,251,4882,508,391NA
Number of Gallons of Sewage Processed (000) omitted8151,072880881,1961,018,145NA








Number of Gallons of Water Billed (000) omitted1,9661,9631,9402,099,6962,043,608NA
Number of Gallons of Sewage Billed (000) omitted727631639719,270728,771NA








Ratio of Water Billed to Water Processed0.794580.719290.903170.932580.81471NA
Ratio of Sewage Billed to Sewage Processed0.891180.588130.726140.816240.71578NA








Total Revenue from Water Sales8,750,8428,199,7127,639,9417,634,5206,973NA
Total Revenue from Sewage Sales1,678,1513,907,7673,933,7054,020,1003,970NA








Water Revenue per 1000 gallons of Sales




0.11661NA
Sewage Revenue per 1000 gallons of Sales




0.20307NA








Group Average Sales per thousand Gallons Water$0.00627$37.70357$43.89276$8,202.96943$14,778.61260NA
Group Average Sales per thousand Gallons Sewage$0.00633$67.57647$70.12682$7,248.67586$17,123.03994NA








State Average Sales per thousand Gallons Water$0.00342$25.16691$28.47236$12,972.02948$5,350.70834NA
State Average Sales per thousand Gallons Sewage$0.00223$48.57325$47.83284$11,816.81710$3,994.76021NA








Residential Water Sales per thousand Gallons$5,261.952955,121.349104,479.172384.399540.00413NA
Residential Sewage Sales per thousand Gallons$14,372.159235,791.179637,031.933635.589140.00545NA








Water Sales per thousand Gallons outside Municipal Limits



0.00380NA
Sewage Sales per thousand Gallons outside Municipal Limits



0.00545NA








Total Water Sales per thousand gallons for Redistribution$0.000000.000000.000000.00000341.00000NA
Total Sewage Sales per thousand gallons for Redistribution$0.000000.000000.000000.000000.00000NA




Financial Graphs and Comparisons


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

20072008200920102011
Unit's FBA %69.35%55.62%64.94%60.84%0.00%
Group average FBA %40.44%43.40%41.08%44.27%58.45%
State average Electric/Non Electric Group FBA %37.39%36.66%37.89%38.71%38.21%
State average FBA %36.54%36.35%40.44%37.47%38.21%






Municipal Population Group: No Electric 10,000 to 49,999

Go to top of page
Analysis of Property Tax

20072008200920102011
Municipality97.76%98.09%96.57%97.13%96.84%
Pop. Group97.23%97.39%96.99%96.95%96.90%
Statewide97.58%97.56%97.34%97.36%97.59%






Municipal Population Group: No Electric 10,000 to 49,999






Go to top of page
Analysis of General Obligation Debt

20072008200920102011
Municipality1651332642300
Pop. Group166153130132#N/A
Statewide478456455449#N/A






Municipal Population Group: 10,000 to 24,999






Go to top of page
Analysis of Revenue

20072008200920102011
Property Tax$450506495507508
Utility1,0231,0149419711,018
Sales Tax228203180136131
Sales & Services6262737185
Intergovernmental123134166212219
Debt Proceeds0787162413
Other Miscellaneous1851941075173
Total$2,0712,9002,1241,9892,037

Go to top of page
Analysis of Revenue for Fiscal 2011











2011
2011
CategoryRevenue
Per Capita
Property Tax$6,700,833
$508
Water/Sewer0
0
Electric13,425,700
1,018
Other Utilities0
0
Sales Tax1,725,932
131
Sales & Services1,114,935
85
Intergovernment2,889,837
219
Debt Proceeds40,000
3
Miscellaneous967,438
73
Total$26,864,675
$2,037





Municipal Population Group: No 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$2,052,333
$156
Water/Sewer0
0
Electric10,227,180
775
Other Utilities0
0
Debt Service3,095,645
235
Transportation2,233,485
169
Public Safety5,652,075
429
Other2,506,906
190
Total$25,767,624
$1,954





Municipal Population Group: No 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$11,187,694
$848
Water/Sewer Capital0
0
Electric Capital2,475,291
188
Other Capital1,223,490
93
Other Operating10,881,149
826
Total$25,767,624
$1,954





Municipal Population Group: No Electric 10,000 to 49,999






Last Updated 1/31/2012 4:13:12 PM