CITY OF JOHNSON CITY, TENNESSEESTATEMENT OF NET ASSETSPROPRIETARY FUNDSJune 30, 2011Business-Type Activities -Enterprise FundsGovernmental<strong>Johnson</strong> <strong>City</strong> Nonmajor Activities-Water <strong>City</strong> Solid <strong>Johnson</strong> <strong>City</strong> Public Building Proprietary Internaland Sewer Waste Power Board Authority Funds Total. Service FundsNoncurrent Liabilities:Compensated Absences Payable 88,763 18,758 2,067,497 29,835 2,204,853 12,771OPEB Liability 1,633,185 1,633,185Advances from Other Funds 295,000 295,000Notes and Bonds Payable 69,455,835 2,142,010 51,775,000 12,465,000 945,000 136,782,845Plus: Bond Premiums and Discounts (Net) 319,215 52,816 67,637 25,793 465,461Less: Deferred Debt Refunding (632,875) (38,572) (464,814) (36, 107) (1, 172,368)Special Commission Bonds 11,756 11,756Deferred Landfill Postclosure Cost 448,560 448,560Customer Deposits 975 975w Total Non-Current Liabilities 69,230,938 2,624,547 55,543,319 12,320,979 950,484 140,670,267 12,771Total Liabilities 77,955,331 3,567,857 75,791,811 13,957,379 3,779,331 175,051,709 4,501,488NET ASSETS:Invested in Capital Assets, Net ofRelated Debt 82,969,314 3,108,419 122,138,095 2,395,828 8,651,497 219,263,153 175,677Unrestricted 6,677,888 2,156,082 30,088,798 655,477 2,079,477 41,657,722 8,362,919Total Net Assets $ 89,647,202 5,264,501 152,226,893 3,051,305 10,730,974 260,920,875 8,538,596The notes to the financial statements are an integral part of this statement.
CITY OF JOHNSON CITY, TENNESSEESTATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETSPROPRIETARY FUNDSFor the Fiscal Year Ended June 30, 2011Business-Type Activities- Enterprise FundsGovernmental<strong>Johnson</strong> <strong>City</strong> Nonmajor Activities-Water <strong>City</strong> Solid <strong>Johnson</strong> <strong>City</strong> Public Building Proprietary Internaland Sewer Waste Power Board Authority Funds Total Service FundsOperating Revenues:Charges for Services (Net) $ 28,573,731 8,892,771 192,796,325 1,551,453 5,802,118 237,616,398 23,978,768Other Revenue 134,847 19,381 3,635,109 511,446 72,302 4,373,085 274,386Total Operating Revenues 28,708,578 8,912,152 196,431,434 2,062,899 5,874,420 241,989,483 24,253,154Operating Expenses:Administration 398,796 171,680 164,553 735,029Personnel Services 7,967,441 2,446,013 3,817,652 14,231,106 2,153,781Contractual Services 1,346,481 2,700,157 8,365 731,257 4,786,260 15,864~922w Materials and Supplies 1,212,839 178,803 3,211 380,546 1,775,399 26,819Repairs and Maintenance 2,493,828 1,717,949 7,347,748 60,251 1,088,147 12,707,923 4,374,670"""Items for Resale 40,406 40,406Other Operating Expenses 4,136,548 212,785 168,830,240 732,144 327,370 174,239,087 121,593Depreciation and Amortization 4,477,649 768,329 6,293,937 496,965 1,131,673 13,168,553 26,146Total Operating Expenses 22,033,582 8,195,716 182,471,925 1,300,936 7,681,604 221,683,763 22,567,931Operating Income (Loss) 6,674,996 716,436 13,959,509 761,963 (1,807,184) 20,305,720 1,685,223Nonoperating Revenue (Expenses):Investment Income 454,117 3,028 296,663 2,331 3,214 759,353 11,028Operating Grants 1,646,942 1,646,942Interest Expenses and Commissions (2,067,531) (135, 166) (2,538,562) (649,315) (75,672) (5,466,246)Amortization-Bond Cost (63,841) (4,721) (33,802) (56,479) (1,949) (160, 792)Gain (Loss) on Sale of Capital Assets 2,302 (162,021) 1,997 (157,722)Total Nonoperating Revenues (Expenses) (1,674,953) (298,880) (2,275,701) (703,463) 1,574,532 (3,378,465) 11,028(Continued)
- Page 1 and 2: Ciity ofJohnson City,TennesseeCompr
- Page 3 and 4: CITY OF JOHNSON CITY, TENNESSEEBASI
- Page 5 and 6: CITY OF JOHNSON CITY, TENNESSEECOMP
- Page 7 and 8: CITY OF JOHNSON CITY, TENNESSEECOMP
- Page 9 and 10: Budgeting Controls. In addition, th
- Page 11 and 12: Certificate ofAchievementfor Excell
- Page 13 and 14: CITY OF JOHNSON CITY, TENNESSEECITY
- Page 15 and 16: Honorable Mayor and Board of Commis
- Page 17 and 18: Both of the government-wide financi
- Page 19 and 20: City of Johnson City's Net AssetsGo
- Page 21 and 22: Financial Analysis of the City's Fu
- Page 23 and 24: Final Amended Budget and Actual Amo
- Page 25 and 26: Economic Factors and Next Year's Bu
- Page 27 and 28: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 29 and 30: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 31 and 32: CITY OF JOHNSON CITY 2 TENNESSEEBAL
- Page 33 and 34: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 35 and 36: CITY OF JOHNSON CITY, TENNESSEERECO
- Page 37 and 38: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 39 and 40: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 41 and 42: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 43 and 44: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 45: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 49 and 50: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 51 and 52: CITY OF JOHNSON CITY, TENNESSEESTAT
- Page 53 and 54: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 55 and 56: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 57 and 58: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 59 and 60: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 61 and 62: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 63 and 64: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 65 and 66: CITY OF JOHNSON CITY 1 TENNESSEENOT
- Page 67 and 68: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 69 and 70: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 71 and 72: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 73 and 74: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 75 and 76: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 77 and 78: CITY OF JOHNSON CITY 2 TENNESSEENOT
- Page 79 and 80: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 81 and 82: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 83 and 84: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 85 and 86: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 87 and 88: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 89 and 90: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 91 and 92: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 93 and 94: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 95 and 96: CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 97 and 98:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 99 and 100:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 101 and 102:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 103 and 104:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 105 and 106:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 107 and 108:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 109 and 110:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 111 and 112:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 113 and 114:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 115 and 116:
CITY OF JOHNSON CITY 2 TENNESSEENOT
- Page 117 and 118:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 119 and 120:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 121 and 122:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 123 and 124:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 125 and 126:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 127 and 128:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 129 and 130:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 131 and 132:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 133 and 134:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 135 and 136:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 137 and 138:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 139 and 140:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 141 and 142:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 143 and 144:
CITY OF JOHNSON CITY, TENNESSEE·NO
- Page 145 and 146:
CITY OF JOHNSON CITY, TENNESSEENOTE
- Page 147 and 148:
CITY OF JOHNSON CITY, TENNESSEEREQU
- Page 149 and 150:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 151 and 152:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 153 and 154:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 155 and 156:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 157 and 158:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 159 and 160:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 161 and 162:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 163 and 164:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 165 and 166:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 167 and 168:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 169 and 170:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 171 and 172:
NONMAJOR PROPRIETARY FUNDSProprieta
- Page 173 and 174:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 175 and 176:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 177 and 178:
CITY OF JO~NSON CITY, TENNESSEECOMB
- Page 179 and 180:
CITY OF JOHNSON CITY, TENNESSEECOMB
- Page 181 and 182:
CITY OF JOHNSON CITY, TENNESSEECAPI
- Page 183 and 184:
I This schedule presents only the c
- Page 185 and 186:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 187 and 188:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 189 and 190:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 191 and 192:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 193 and 194:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 195 and 196:
STATISTICAL SECTIONThis part of the
- Page 197 and 198:
CITY OF JOHNSON CITY, TENNESSEECHAN
- Page 199 and 200:
CITY OF JOHNSON CITY, TENNESSEECHAN
- Page 201 and 202:
CITY OF JOHNSON CITY, TENNESSEEFUND
- Page 203 and 204:
CITY OF JOHNSON CITY, TENNESSEECHAN
- Page 205 and 206:
CITY OF JOHNSON CITY, TENNESSEEPROP
- Page 207 and 208:
CITY OF JOHNSON CITY, TENNESSEEPROP
- Page 209 and 210:
CITY OF JOHNSON CITY, TENNESSEERATI
- Page 211 and 212:
CITY OF JOHNSON CITY, TENNESSEELEGA
- Page 213 and 214:
CITY OF JOHNSON CITY, TENNESSEEPLED
- Page 215 and 216:
CITY OF JOHNSON CITY, TENNESSEEPRIN
- Page 217 and 218:
CITY OF JOHNSON CITY, TENNESSEEOPER
- Page 219 and 220:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 221 and 222:
CITY OF JOHNSON CITY~ TENNESSEESCHE
- Page 223 and 224:
CITY OF JOHNSON CITY, TENNESSEEUTIL
- Page 225 and 226:
~ ~~~~-li--~-B~kbur~ Childers&Steag
- Page 227 and 228:
CERTIFIED P uBLIC A ccouNTANTS AND
- Page 229 and 230:
CITY OF JOHNSON CITY, TENNESSEESCHE
- Page 231 and 232:
CITY OF JOHNSON CITY, TENNESSEESCHE