Wells Branch Municipal Utility District. Accounting Report. July 17, 2018
|
|
- Jared Solomon Clarke
- 5 years ago
- Views:
Transcription
1 Wells Branch Municipal Utility District Accounting Report July 17, 2018 Financial Highlights: The operating fund has cash and investments of approximately $11.7 million; the debt service fund cash/investment balance is $156,000. The month of May came in $219,000 ahead of plan. The majority is resulting from lower costs related to the COA wholesale water and sewer rates. Year to date we re $215,000 ahead of the plan. The majority is resulting from lower costs related to the COA wholesale water and sewer rates. The approximate COA rate adjustment for the month of May was $40,000. The rate adjustments from 6/14 to 5/18 totals $2,054,000. The estimated billing credit given for May was $40,000 and to date is $1,388,000. Capital spending for the month totaled $111,000 the majority of which was for the skate park. The operating fund balance through May is approximately $11.9 million (approximately $2.5 million assigned to 3 month operating reserve and $1.5 million assigned to a City of Austin reserve). Tax collections through 6/30/18 at 99.3% BOARD PACKET JULY 17 TH, 2018 AGENDA ITEM #4 1 of 17
2 Cash / Investment Activity Report 2 of 17
3 Wells Branch M.U.D. Cash/Investment Activity Report May 31, July 17, 2018 Projected Balance Subsequent Subsequent Transfers to be Balance 5/31/2018 Receipts Disbursements Approved 7/ /17/2018 General Fund - Chase Bank (Operating) Master Account $ 100, $ - $ - $ - $ 100, Controlled Disbursements Payroll Chase Bank (Operating) 100, , Chase (Manager's) 19, , FSBCT Operating Account 39, , (875,774.66) - 39, FSBCT Manager's Account 30, , (61,290.77) - 30, FSBCT Sweep Account 24, ,582, (937,065.43) 500, ,169, Compass Lockbox 537, , (1,082,441.87) - (0.00) JP Morgan Chase (Sweep) 870, , Texpool (Operating) 10,489, (500,000.00) (481,546.78) 1,2 9,507, Total - General Fund 12,110, ,064, (3,456,572.73) 18, ,737, Debt Service Fund - Texpool (Tax) 43, (33,453.22) 2,3 9, Texpool (Debt Service) 112, , , Total - Debt Service Fund 156, (18,453.22) 137, Total - All Funds $ 12,267, $ 3,064, $ (3,456,572.73) $ (0.00) $ 11,875, Transfer Letter Information: 1. Transfer texpool operating funds to FSBCT operating account ($500,000.00) 2. Transfer tax collections to operating texpool account ($18,453.22) 3. Transfer tax collections to debt service texpool account ($15,000.00) 3 of 17
4 Financial Statements 4 of 17
5 Wells Branch M.U.D. Accountant's Compilation Report May 31,2018 Management is responsible for the accompanying financial statements of Wells Branch M.U.D. (a governmental entity), which comprise the governmental funds balance sheet as of May 31, 2018 and the related statement of revenues, expenditures and changes in fund balance for the eight months then ended, which collectively comprise the District's basic financial statements in accordance with the accounting principles generally accepted in the United States of America. We have performed a compilation engagement in accordance with Statements on Standards for Accounting and Review Services promulgated by the Accounting and Review Services Committee of the AICPA. We did not audit or review the financial statements nor were we required to perform any procedures to verify the accuracy or completeness of the information provided by management. Accordingly, we do not express an opinion, a conclusion, nor provide any form of assurance on these financial statements. Accounting principles generally accepted in the United States of America require that budgetary comparison information be presented to supplement the basic financial statements. Such information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting and for placing the basic financial statements in an appropriate operational, economic, or historical context. Such information has been compiled by us without audit or review and, accordingly, we do not express an opinion or provide any assurance on it. The District has omitted the management's discussion and analysis, the Statement of Net Assets, and Statement of Activities that the Governmental Accounting Standards Board requires to be presented to supplement the basic financial statements. Such missing information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic financial statements in an appropriate operational, economic, or historic context. In addition, the District has elected to omit substantially all of the disclosures and the statement of cash flows required by accounting principles generally accepted in the United States of America. If the omitted disclosures and components required by GASB 34 were included in the financial statements, they might influence the user's conclusions about the District's financial position, results of operations, and cash flows. Accordingly, these financial statements are not designed for those who are not informed about such matters. Supplementary Information The supplementary information contained in the schedules described in the Supplementary Information Index is presented for purposes of additional analysis and is not a required part of the basic financial statements. This information is the representation of management. The information was subject to our compilation engagement, however, we have not audited or reviewed the supplementary information and, accordingly, do not express an opinion, a conclusion, nor provide any form of assurance on such supplementary information. We are not independent with respect to Wells Branch M.U.D. July 10, 2018 Round Rock, TX BOTT & DOUTHITT, P.L.L.C. 5 of 17
6 Wells Branch Municipal Utility District Governmental Funds Balance Sheet May 31, 2018 Assets Cash and Cash Equivalents Cash 751, Governmental Funds Governmental General Debt Service Funds Fund Fund Total $ $ - $ 751, Investments 11,359, , ,515, Receivables Service Accounts, net 970, , Property Taxes 71, , , Other 162, , Due from Other Funds 18, , Total Assets $ 13,333, $ 177, $ 13,511, Liabilities Accounts Payable $ 476, $ - $ 476, Bank In Transit Accrued Expenses 79, , Refundable Deposits 765, , Other Liabilities 1, , Deferred Revenue 88, , , Due to Other Funds - 18, , Total Liabilities 1,411, , ,451, Fund Balance Fund Balances: Restricted for Debt Service - 137, , Assigned 2,105, ,105, Unassigned 9,816, ,816, Total Fund Balances 11,921, , ,059, Total Liabilities and Fund Balances $ 13,333, $ 177, $ 13,511, See Accountants' Report. 6 of 17
7 Wells Branch Municipal Utility District Statement of Revenues, Expenditures & Changes in Fund Balance-Governmental Funds October 1, May 31, 2018 Governmental Funds Governmental General Debt Service Funds Fund Fund Total Revenues: Water, Wastewater and Garbage Service $ 4,475, $ - $ 4,475, Recreational Fees 277, , Property Taxes, Including Penalties 4,316, , ,415, Interest 82, , , Other 51, , Total Revenues 9,204, , ,313, Expenditures: Current- Water, Wastewater and Garbage 2,034, ,034, Salary and Related Expenditures 1,124, ,124, Park, Pool and Programming 847, , Management Services 197, , Office 99, , Insurance 173, , Covenant Compliance 9, , Security Lighting and Services 103, , Compost 90, , Repairs and Maintenance 109, , Legal Fees 188, , Director Fees 19, , Engineering Fees 307, , Other Consulting Fees 60, , Audit Fees 17, , Bookkeeping Fees 43, , Tax Appraisal/Collection Fees 15, , Other 132, , Capital Outlay 476, , Debt Service: Principal Payments Interest and Fiscal Charges - 4, , Total Expenditures 6,050, , ,054, Excess/(Deficiency) of Revenues over Expenditures 3,154, , ,258, Net Change in Fund Balance 3,154, , ,258, Fund Balance, October 1, ,767, , ,801, Fund Balance, May 31, 2018 $ 11,921, $ 137, $ 12,059, See Accountants' Report. 7 of 17
8 Supplementary Information Index General Fund -- Projection of Revenues & Expenses -- Budgetary Comparison Schedule -- Director Fee Report Debt Service Fund -- Debt Service Schedule 8 of 17
9 WELLS BRANCH MUNICIPAL UTILITY DISTRICT BUDGETARY COMPARISON SCHEDULE - GENERAL FUND May 31, 2018 YEAR TO DATE AMENDED ACTUAL BUDGET VARIANCE BUDGET Revenues: Utility Services 4,475,643 4,429,240 46,403 6,841,022 Parks & Recreation 292, ,493 (2,759) 469,093 Taxes & Miscellaneous 4,436,008 4,420,318 15,690 4,465,118 Total Revenues 9,204,385 9,145,051 59,333 11,775,233 Expenditures: Water & Sewer Services 2,257,431 2,382, ,887 4,551,276 Solid Waste 380, ,972 (1,838) 574,972 Administrative 1,063,291 1,093,027 29,736 1,752,149 Recreation Programming 590, ,295 (6,756) 1,127,804 Parks & Rec. Maint/Supp/Util 1,127,908 1,148,614 20,706 1,851,074 Information Services 10,545 10, ,649 Security Services 103, ,294 (582) 162,770 Miscellaneous 39,663 41,481 1,818 66,081 Total Operating Expenditures 5,573,576 5,741, ,124 10,102,774 Total Operating Gain/(Loss) 3,630,809 3,403, ,458 1,672,459 Capital Outlay 476, ,611 (1,981) 2,010,403 Total Expenditures 6,050,168 6,216, ,143 12,113,177 Excess Revenues (Expenditures) 3,154,216 2,928, ,476 (337,944) See Accountant's Report 9 of 17
10 WELLS BRANCH MUNICIPAL UTILITY DISTRICT SCHEDULE OF REVENUES & EXPENDITURES (Actuals + Remaining Budget) FISCAL YEAR 2018 AMENDED MOST BUDGET PROBABLE ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET BUDGET BUDGET BUDGET FY-2018 FY Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Revenues: UTILITY SERVICES Basic Services 1,742,400 1,744, , , , , , , , , , , , , ,400 Water Services Fees 2,334,261 2,380, , , , , , , , , , , , , ,960 Sewer Services Fees 2,598,920 2,598, , , , , , , , , , , , , ,270 Service Penalties 66,689 65,432 7,191 6,110 5,722 6,752 5,434 4,477 3,276 3,841 5,097 5,344 5,898 5,448 5,939 Drainage Fees 98,753 99,144 8,402 8,384 8,394 8,392 8,398 8,389 8,395 8,390 8,000 8,000 8,000 8,000 8,000 6,841,022 6,887, , , , , , , , , , , , , ,569 PARKS & RECREATION Recreational Fees 215, ,513 11,220 7,970 7,436 9,948 11,801 16,000 48,747 20,791 20,300 37,300 19,300 13,300 11,700 Commercial Pool Rentals 27,374 27,374 3, , , Recreation Tags 120, ,807 5,786 4,728 5,150 6,052 4,820 7,213 26,914 19,145 15,000 23,000 11,000 6,000 5,000 Facilities Rental 104,261 97,391 10,660 2,155 7,515 12,706 12,690 8,605 12,705 3,605 10,475 5,750 7,600 6,700 6,700 Facilities Rental Security 1,775 1, , ,334 30,951 14,853 20,101 33,795 29,311 31,818 88,366 43,541 46,300 85,300 38,300 26,300 23,700 TAXES & MISCELLANEOUS Property Tax 4,306,993 4,309,293 13, ,343 1,827,763 1,899, ,353 1,712 10,675 2, Property Tax Penalty 6,902 7, ,099 1,451 1,127 1, Interlocal Revenues Recycle Rebate Interest Investment 113, ,506 6,545 6,283 7,533 8,207 8,311 12,830 15,944 16,853 9,500 9,500 9,500 9,500 9,500 Miscellaneous Revenue 38,071 43,122 17,809 3,702 1, ,741 1, ,500 1,500 1,500 1,500 1,500 4,465,118 4,480,808 38, ,425 1,837,243 1,908, ,539 26,735 29,072 20,890 11,200 11,200 11,200 11,200 11,200 Total Revenues 11,775,233 11,834, , ,702 2,434,077 2,479, , , , , , , , , ,469 Expenditures: WATER & SEWER SERVICE Bulk Water Purchases 1,337,009 1,292,194 81,432 78,022 67,543 60,026 54,697 70,638 70,781 88, , , , , ,958 Bulk Water Purchases Base 232, ,656 18,600 18,601 18,602 18,603 18,604 18,605 18,606 18,607 20,457 20,457 20,457 20,457 20,457 Bulk Sewer Purchases 1,719,991 1,656, , , , , , , , , , , , , ,740 Utility Management 305, ,744 24,765 24,750 24,742 24,739 24,741 24,746 24,746 24,766 26,437 26,437 26,437 26,437 26,437 Water System Maint 126, ,691 10,664 26,570 4,407 6,939 2,891 7,756 21,019 8,108 9,333 9,333 9,333 9,333 9,337 Sewer System Maint 255, , ,611 5,392 3, ,005 24,167 24,167 24,167 24, ,163 Sewer System Assessment 100, , ,000 Storm Sewer/MS4 Permit 344, ,184 14,298 81,249 14,160 14,133 14,805 14,146 56,506 21,886 15,000 15,000 15,000 15,000 75,000 Storm Drainage Rehab 30,000 30, ,000 Water & Sewer Service Fees 97,918 97,588 9,329 8,394 8,229 8,172 7,904 7,573 6,817 7,670 8,000 8,000 8,000 8,500 9,000 Conservation Education 1,679 1, ,445 (21) ,551,276 4,426, , , , , , , , , , , , , ,092 SOLID WASTE Garbage Collection 574, ,811 48,841 45,878 46,367 46,349 46,381 46,288 49,868 50,838 49,000 49,000 49,000 49,000 49, , ,811 48,841 45,878 46,367 46,349 46,381 46,288 49,868 50,838 49,000 49,000 49,000 49,000 49,000 ADMINISTRATIVE Director Fees 29,095 29,902 2,099 1,292 2, ,067 6,168 1,808 3,391 2,584 2,584 2,584 2,579 2,584 Legal Fees 267, ,350 20,439 16,617 17,793 27,101 26,638 30,131 23,377 21,252 21,000 21,000 21,000 21,000 21,000 Legal-Special 15,780 14, , ,481 2,500 2,500 2,500 2,500 2,500 Restrictive Covenants 9,108 9, , ,585 1,333 1,333 1,333 1,333 1,337 Engineering Fees - General 17,785 17,733 1,469 1,446 1,400 1,527 1,485 1,498 1,460 1,448 1,500 1,500 1,500 1,500 1,500 Engineering Fees - Special 118, ,591 9,760 3,782 8,869 6,042 7,811 7,282 12,911 8,134 12,500 12,500 12,500 12,500 12,500 Auditing Fees 17,900 17, ,000 4, Accounting Fees 65,470 65,248 5,370 5,370 5,278 6,120 5,278 5,370 5,185 5,278 5,500 5,500 5,500 5,500 5,500 Office Personnel 480, ,384 40,687 40,421 38,592 43,600 33,311 41,393 41,027 42,414 39,200 40,200 42,200 39,200 40, of 17
11 WELLS BRANCH MUNICIPAL UTILITY DISTRICT SCHEDULE OF REVENUES & EXPENDITURES (Actuals + Remaining Budget) FISCAL YEAR 2018 AMENDED MOST BUDGET PROBABLE ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET BUDGET BUDGET BUDGET FY-2018 FY Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Other Professional Consult. 126, ,267 6,516 6,233 7,722 6,689 5,040 11,890 6,942 9,235 15,000 15,000 15,000 15,000 15,000 Train/Conf/Travel-Employees 22,874 18,178 1, ,456 5,010 2,572 1,932 1, , ,200 1, Train/Conf/Travel-Directors 17,729 17, , , Tax Coll/Appr Fees 26,100 26, ,833 5, , , ,500 Office Supplies 22,424 20,945 2,969 2, ,265 1,299 1,104 2,583 2,583 2,583 2,583 2,587 Facility Utilities 46,994 42,985 5,330 3,385 3,410 2,433 1,962 2,139 2,035 2,091 6,100 5,000 5,100 5,100 5,000 Telephone 9,485 9, Mobile Phones 9,204 8, ,100 1,100 1,100 1,100 1, b Contributions/Exp 64,226 64,420 4,797 5,007 4,327 4,880 4,297 4,676 5,663 6,309 6,116 6,116 6,116 6,116 6,116 Homestead Operations 8,192 7, ,634 1, Employee Insurance 291, ,192 16,155 17,463 17,582 26,056 20,302 24,103 18,025 18,476 29,924 29,924 32,258 29,924 29,924 Automation Equip Support 72,600 72,051 6,808 4,537 3,887 4,398 5,415 3,983 7,306 4,251 4,800 4,800 4,800 4,800 17,067 Bank Fees 13,353 13,202 1,080 1,101 1,114 1, ,132 1,057 1,050 1,200 1,200 1,200 1,200 1,200 Election (67) (67) (67) ,752,149 1,722, , , , , , , , , , , , , ,325 RECREATION PROGRAMMING Recreation Contractors 124, ,156 10,512 7,772 4,839 5,378 8,346 12,171 8,651 6,488 10,000 15,000 15,000 15,000 12,000 Recreation Employees 368, ,914 24,807 28,320 24,549 26,539 23,508 25,295 26,051 31,049 25,167 45,759 46,383 47,215 24,439 Recreation Supplies 28,969 26,954 4,051 2, ,282 1,745 1,938 1,621 1,151 3,167 3,167 3,166 3,167 3,167 Recreation Event Supplies 109, ,162 2,059 3,321 2,545 21,747 2,763 8,905 2,907 13,914 8,000 30,000 15,000 6,000 6,000 Recreation Center Utility 57,771 52,692 3,485 5,792 4,365 7,018 2,192 5,570 1,998 2,937 4,833 4,833 4,833 4,833 4,837 Recreation Service Fees 24,480 24,102 1, ,505 1,385 1,834 3,499 2,621 3,000 3,000 2,400 2,400 2,400 Pool Maintenance 76,730 82, ,195 1,075 15,704 8,828 1,917 7,511 12,742 10,600 5,800 5,800 5,800 5,800 Pool Utilities 3,353 2, Pool Personnel 334, ,723 15,328 15,322 12,791 14,611 12,503 15,497 18,187 32,374 31,029 56,000 61,499 56,066 25,545 1,127,804 1,134,560 62,999 73,689 51,480 93,785 61,271 73,126 70, ,277 96, , , ,031 84,738 PARKS & REC. MAINT/SUPP/UTIL Greenbelt Maintenance 363, ,456 30,281 30,281 30,295 30,305 30,281 30,281 30,281 30,323 30,281 30,281 30,281 30,281 30,284 Soccer Field Maintenance 130, ,310 11,248 10,790 10,790 10,909 11,006 10,827 10,790 10,790 10,790 10,790 10,790 10,790 10,790 Special Projects & Tree Removal 40,000 30, , ,303 10,585-10, ,832 - Seasonal Landscape Maint 105, ,609 15, ,609 20,000 20,000-10,000 39,056 Landscaping Plantings & Irrigatio 80,000 71,593-24, ,959 17,446 6, , Invasive Plant Maintenance 40,000 40, , , Creek Stabilization 25,000 25, ,000-15,000 Trail Repairs 3,175 5, ,441-3, Disc Golf 4,944 4, Park Fac. Maintenance 75,000 64,530 1,024 1,270 1,969 5, ,209 6, ,000 10,000 10,000 10,000 14,374 Greenbelt Utilities 10,321 10,965 1,216 1,062 1,412 1,251 1, , Compost Collection 170, ,527 8,579 8,125 6,363 11,561 9,303 19,029 15,507 10,665 18,138 20,385 19,542 17,015 16,453 Compost Distribution 2,748 2, Office/Community Center 9,918 11, ,998 1,667 1,667 1,667 1,667 1,663 Fence Maintenance 13,299 11, , ,083 2,083 2,083 2,083 2,087 Maintenance & Supplies 105, ,887 10,647 7,209 7,231 7,147 7,398 9,902 6,022 8,331 10,000 10,000 10,000 10,000 10,000 Maintenance Personnel 664, ,112 52,131 55,094 48,587 54,889 48,135 52,438 53,144 51,693 55,000 60,000 65,000 60,000 60,000 Vandalism Damages/Repairs 1,390 1, Safety Equipment 6,581 6, , ,851,074 1,830, , , , , , , , , , , , , ,369 INFORMATION SERVICES Printing/Publicity/Mailing 16,649 16,495 1,177 1,272 1, , ,000 16,649 16,495 1,177 1,272 1, , ,000 SECURITY SERVICES Security Lights 36,429 37,164 3,559 2,981 3,221 3,198 2,038 2,447 2,517 2,468 1,733 4,033 2,633 4,033 4,037 Security Monitoring 7,255 7, of 17
12 WELLS BRANCH MUNICIPAL UTILITY DISTRICT SCHEDULE OF REVENUES & EXPENDITURES (Actuals + Remaining Budget) FISCAL YEAR 2018 AMENDED MOST BUDGET PROBABLE ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL ACTUAL BUDGET BUDGET BUDGET BUDGET BUDGET FY-2018 FY Oct-17 Nov-17 Dec-17 Jan-18 Feb-18 Mar-18 Apr-18 May-18 May-18 Jun-18 Jul-18 Aug-18 Sep-18 Security Supplies 1, Security Patrol 118, ,188 9,213 9,809 8,364 10,217 8,949 9,599 10,195 10,502 10,400 9,800 11,900 9,800 9, , ,352 13,337 13,356 12,150 14,014 11,557 12,615 13,282 13,565 12,983 14,683 15,383 14,683 14,727 MISCELLANEOUS Permits/Member Dues/Lic. 20,899 20, , Facilities Insurance 28,362 28, ,181-7, , ,000 Miscellaneous 16,820 15,362 2,094 2, ,000 2,000 2,000 2,000 3,000 66,081 64,263 2,111 20, , , ,400 9,400 2,400 2,400 10,400 TOTAL OPERATING EXP. 10,102,774 9,934, , , , , , , , , ,413 1,018,136 1,011,885 1,006,402 1,324,651 TOTAL OPER. GAIN/LOSS 1,672,459 1,899,917 14,114 78,573 1,828,154 1,776, ,909 (187,010) (63,377) (94,552) (315,835) (351,661) (334,106) (387,943) (657,182) CAPITAL OUTLAY Sampling Sites 33,000 33, ,504 2, ,127 Hydrant Replacement 126, ,000 3, ,102 Meter Vault Replacement 18,000 18, ,000 Irrigation Wells 50,000 50, ,000 Mainline Valves 27,000 27, ,000 Mills Pond Dam 50,000 50, ,000 Maintenance Equipment 15,000 15, ,000 Capital Outlay 100, , ,000 LED Signs Recreation Center Equipment 60,000 60, ,000 Skate Park 500, ,001 4,395 3,258 1,593 17,133 10,400 19,437 38,083 99,442 99, ,259 Dog Park 350, , ,321 2, ,323 Trail Lights 41,005 41, ,480 14, Park Trash Cans 40,000 40, ,000 Soccer Complex IT 15,000 15, , ,415 MP Pavillion Renovations 20,000 20, ,000 Mills Pond Improvements Ph3 40,000 40, ,000 Eastside Nature Park 100, , ,000 Tree Plantings 30,000 30, ,000 Landscape/Park Projects 150, ,000 16, , ,566 WB Playscape 113, , , Soccer Complex 20,552 22, ,211 20,529 1,578 (14,767) 11,900 10, Pool Shade Cover 21,280 21, , GIS Conversion 50,000 50, ,000 East Side Creek Bridge 15,000 15, ,000 Pump Station 25,285 25, , ,010,403 2,012,384 25, ,558 2,324 45,630 58,919 40,043 71, , , ,535,792 Total Expenditures 12,113,177 11,947, , , , , , , , ,207 1,029,176 1,018,136 1,011,885 1,006,402 2,860,443 Excess Revenues (Exp.) (337,944) (112,468) (11,702) (39,984) 1,825,830 1,731, ,990 (227,053) (134,937) (208,296) (427,598) (351,661) (334,106) (387,943) (2,192,974) Un-audited Fund Balance 9/30/17: 8,758,119 Fund Balance Through Current Month: 12,120,631 Est Fund Balance Through 9/30/18: 8,645, of 17
13 WELLS BRANCH MUNICIPAL UTILITY DISTRICT BUDGETARY COMPARISON SCHEDULE - GENERAL FUND May 31, 2018 CURRENT MONTH YEAR TO DATE ACTUAL BUDGET VARIANCE ACTUAL BUDGET VARIANCE Revenues: UTILITY SERVICES Basic Services 146, ,400 1,688 1,166,488 1,164,800 1,688 Water Services Fees 213, ,760 45,926 1,463,820 1,417,894 45,926 Sewer Services Fees 218, ,821 (345) 1,735,388 1,735,734 (345) Service Penalties 3,841 5,097 (1,256) 42,803 44,060 (1,256) Drainage Fees 8,390 8, ,144 66, , ,078 46,403 4,475,643 4,429,240 46,403 PARKS & RECREATION Recreational Fees 20,791 20, , , Commercial Pool Rentals ,374 8,374 - Recreation Tags 19,145 15,000 4,145 79,807 75,662 4,145 Facilities Rental 3,605 10,475 (6,870) 70,641 77,511 (6,870) Facilities Rental Security (525) (525) 43,541 46,300 (2,759) 292, ,493 (2,759) TAXES & MISCELLANEOUS Property Tax 2,300-2,300 4,309,293 4,306,993 2,300 Property Tax Penalty 1, ,087 6, Interest Investment 16,853 9,500 7,353 82,506 75,153 7,353 Miscellaneous Revenue 551 1,500 (949) 37,122 32,071 5,051 20,890 11,200 9,690 4,436,008 4,420,318 15,690 Total Revenues 654, ,578 53,333 9,204,385 9,145,051 59,333 Expenditures: WATER & SEWER SERVICE Bulk Water Purchases 88, ,949 44, , ,088 44,815 Bulk Water Purchases Base 18,607 20,457 1, , ,678 1,850 Bulk Sewer Purchases 117, ,740 63, , ,031 63,698 Utility Management 24,766 26,437 1, , ,667 1,671 Water System Maint 8,108 9,333 1,225 88,355 89,580 1,225 Sewer System Maint 6,005 24,167 18,162 20,718 38,880 18,162 MS4 Permit 21,886 15,000 (6,886) 231, ,298 (6,886) Water & Sewer Service Fees 7,670 8, ,088 64, Conservation Education (21) ,658 1, , , ,887 2,257,431 2,382, ,887 SOLID WASTE Garbage Collection 50,838 49,000 (1,838) 380, ,972 (1,838) 50,838 49,000 (1,838) 380, ,972 (1,838) ADMINISTRATIVE Director Fees 3,391 2,584 (807) 19,571 18,764 (807) Legal Fees 21,252 21,000 (252) 183, ,098 (252) Legal-Special 1,481 2,500 1,019 4,761 5,780 1,019 Restrictive Covenants 1,585 1,333 (252) 4,024 3,772 (252) Engineering Fees - General 1,448 1, ,733 11, Engineering Fees - Special 8,134 12,500 4,366 64,591 68,957 4,366 Auditing Fees ,900 17,900 - Accounting Fees 5,278 5, ,248 43, Office Personnel 42,414 39,200 (3,214) 321, ,231 (3,214) Other Professional Consult. 9,235 15,000 5,765 60,267 66,032 5,765 Training/Conf/Travel-Employees 464 5,160 4,696 14,416 19,112 4,696 Training/Conf/Travel-Directors ,065 5, Tax Coll/Appr Fees 89 - (89) 15,189 15,100 (89) See Accountant's Report 13 of 17
14 WELLS BRANCH MUNICIPAL UTILITY DISTRICT BUDGETARY COMPARISON SCHEDULE - GENERAL FUND May 31, 2018 CURRENT MONTH YEAR TO DATE ACTUAL BUDGET VARIANCE ACTUAL BUDGET VARIANCE Office Supplies 1,104 2,583 1,479 10,609 12,088 1,479 Facility Utilities 2,091 6,100 4,009 22,785 26,794 4,009 Telephones (334) 7,219 6,885 (334) Mobile Phones 540 1, ,244 4, b Contributions/Exp 6,309 6,116 (193) 39,956 39,762 (193) Homestead Operations ,837 6, Employee Insurance 18,476 29,924 11, , ,611 11,448 Automation Equip Support 4,251 4, ,584 41, Bank Fees 1,050 1, ,402 8, Election Expenditures (67) (67) - 130, ,068 29,736 1,063,291 1,093,027 29,736 RECREATION PROGRAMMING Recreation Contractors 6,488 10,000 3,512 64,156 67,843 3,687 Recreation Employees 31,049 25,167 (5,882) 210, ,236 (5,882) Recreation Supplies 1,151 3,167 2,016 14,287 16,302 2,016 Recreation Event Supplies 13,914 8,000 (5,914) 58,162 52,247 (5,914) Recreation Center Utility 2,937 4,833 1,896 33,356 38,435 5,078 Recreation Service Fees 2,621 3, ,902 14, Pool Maintenance 12,742 10,600 (2,142) 58,854 53,530 (5,324) Pool Utilities , Pool Personnel 32,374 31,029 (1,345) 136, ,269 (1,345) 103,277 96,346 (6,931) 590, ,295 (6,756) PARKS & REC. MAINT/SUPP/UTIL Greenbelt Maintenance 30,323 30,281 (42) 242, ,287 (42) Soccer Field Maintenance 10,790 10,790-87,150 87,150 - Special Projects & Tree Removal - 10,000 10,000 17,168 27,168 10,000 Seasonal Landscape Maintenanc 39,609 20,000 (19,609) 55,553 35,944 (19,609) Landscaping Plantings & Irrigatio 90 8,496 8,406 71,593 80,000 8,406 Invasive Plant Maintenance ,455 39,455 - Creek Stabilization Trail Repairs 1,441 - (1,441) 2, (2,129) Disc Golf , Park Fac. Maintenance ,000 9,782 20,156 30,626 10,470 Greenbelt Utilities 1, (644) 9,110 8,466 (644) Compost Collection 10,665 18,138 7,473 89,132 96,605 7,473 Compost Distribution ,456 1, Office/Community Center 2,998 1,667 (1,331) 4,586 3,254 (1,331) Fence Maintenance - 2,083 2,083 2,880 4,963 2,083 Maintenance & Supplies 8,331 10,000 1,669 63,887 65,556 1,669 Maintenance Personnel 51,693 55,000 3, , ,418 3,307 Vandalism Damages/Repairs Safety Equipment ,930 4, , ,883 20,706 1,127,908 1,148,614 20,706 INFORMATION SERVICES Printing/Publicity/Mailing ,545 10, ,545 10, SECURITY SERVICES Security Lights 2,468 1,733 (735) 22,428 21,693 (735) Security Monitoring ,600 4, Security Supplies Security Patrol 10,502 10,400 (102) 76,848 76,745 (102) 13,565 12,983 (582) 103, ,294 (582) See Accountant's Report 14 of 17
15 WELLS BRANCH MUNICIPAL UTILITY DISTRICT BUDGETARY COMPARISON SCHEDULE - GENERAL FUND May 31, 2018 CURRENT MONTH YEAR TO DATE ACTUAL BUDGET VARIANCE ACTUAL BUDGET VARIANCE MISCELLANEOUS Permits/Member Dues/Lic ,939 19, Facilities Insurance ,362 14,362 - Miscellaneous 542 2,000 1,458 6,362 7,820 1, ,400 1,818 39,663 41,481 1,818 TOTAL OPERATING EXP. 749, , ,949 5,573,576 5,741, ,124 TOTAL OPER. GAIN/LOSS (94,552) (315,835) 221,283 3,630,809 3,403, ,458 CAPITAL OUTLAY Hydrant Replacement ,898 3,898 0 Skate Park 99,442 99, , ,741 (1) Soccer Complex IT ,585 3,585 (0) WB Playscape , ,281 (1) Landscape/Park Projects ,434 41,434 0 Dog Park 2,321 2,321 (0) 2,677 2,677 (0) Soccer Complex 11,900 10,000 (1,900) 22,451 20,552 (1,899) Sampling Stations ,873 7,873 0 Trail Lights 81 - (81) 41,086 41,005 (81) Pool Shade Cover ,280 21,280 - Pump Station ,285 25,285 (0) 113, ,763 (1,981) 476, ,611 (1,981) Total Expendituers 863,207 1,029, ,969 6,050,168 6,216, ,143 Excess Revenues (Exp.) (208,296) (427,598) 219,302 3,154,216 2,928, ,476 See Accountant's Report 15 of 17
16 Wells Branch MUD Payroll Summary June 2018 Howard R Hagemann Janet Maxey Moises G Solis Shelley J Palmer TOTAL Jun 18 Oct '17 - Jun 18 Jun 18 Oct '17 - Jun 18 Jun 18 Oct '17 - Jun 18 Jun 18 Oct '17 - Jun 18 Jun 18 Oct '17 - Jun 18 Employee Wages, Taxes and Adjustments Gross Pay Wages , , , , , , , Total Gross Pay , , , , , , , Adjusted Gross Pay , , , , , , , Taxes Withheld Federal Withholding 0.00 (851.00) (113.00) (90.00) (227.00) (90.00) (1,191.00) Medicare Employee 0.00 (82.66) (8.70) (73.95) 0.00 (58.73) (41.32) (78.30) (50.02) (293.64) Social Security Employee 0.00 (353.40) (37.20) (316.20) 0.00 (251.10) (176.70) (334.80) (213.90) (1,255.50) Total Taxes Withheld 0.00 (1,287.06) (45.90) (390.15) 0.00 (422.83) (308.02) (640.10) (353.92) (2,740.14) Net Pay , , , , , , , Employer Taxes and Contributions Medicare Company Social Security Company , Total Employer Taxes and Contributions , of 17 Page 1 of 1
17 Wells Branch Municipal Utility District Debt Service Schedule Series 1999 Total Due Date Paid Date Principal Interest Principal Interest 2/1/2017-6,454-6,454 8/1/ ,000 6,454 95,000 6,454 FY ,000 6,454 95,000 6,454 2/1/2018-4,364-4,364 8/1/ ,000 4,364 95,000 4,364 FY ,000 8,728 95,000 8,728 2/1/2019-2,250-2,250 8/1/ ,000 2, ,000 2,250 FY ,000 4, ,000 4,500 Total Debt Outstanding $ 195,000 $ 13,228 $ 195,000 $ 13,228 See Accountants' Report. 17 of 17
Wells Branch Municipal Utility District. Accounting Report. December 19, 2017
Wells Branch Municipal Utility District Accounting Report December 19, 2017 Financial Highlights: The operating fund has cash and investments of approximately $8.9 million; the debt service fund cash/investment
More informationWells Branch Municipal Utility District. Accounting Report. February 20, 2018
Wells Branch Municipal Utility District Accounting Report February 20, 2018 Financial Highlights: The operating fund has cash and investments of approximately $10.7 million; the debt service fund cash/investment
More informationAccountant s Compilation Report
Tel: 817-738-2400 Fax: 817-738-1995 www.bdo.com 6050 Southwest Blvd, Suite 300 Fort Worth, TX 76109 Accountant s Compilation Report Joseph Portugal Town Administrator Town of Westover Hills, Texas Management
More informationARMBRUST & BROWN, PLLC
ARMBRUST & BROWN, PLLC ATTORNEYS AND COUNSELORS 100 CONGRESS AVENUE, SUITE 1300 AUSTIN, TEXAS 78701-2744 512-435-2300 FACSIMILE 512-435-2360 DENISE L. MOTAL (512) 435-2345 dmotal@abaustin.com MEMORANDUM
More informationCity of Justin NOVEMBER
City of Justin MONTHLY FINANCIAL REPORT NOVEMBER - 2018 1 Revenues: Sales tax revenue is up 14.5% from this time prior year and November s sales tax collections increased 2.4% from November 2017. The City
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationCity of Milton 4th Qtr Financial Report
1 TO: CC: FROM: Debra Perry, Mayor Milton City Council City Administrator Department Directors Lisa Tylor, Finance Director DATE: March 17, 2014 SUBJECT: - Fourth Quarter/Year-End Financial Status Report
More informationXML Publisher Balance Sheet Vision Operations (USA) Feb-02
Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786
More informationGENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 50.00% Uses 50.00% $0 $1,928,600
City of Edmond Monthly Financial Report FY 2007/2008 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.
More informationCity of Euless. Financial Summary As of December 31, North Ector Drive Euless, Texas
City of Euless Financial Summary As of December 31, 2016 201 North Ector Drive Euless, Texas 76039 www.eulesstx.gov TABLE OF CONTENTS Financial Narrative... 1-2 Fund Balance Summary... 3-4 Statements of
More informationGENERAL FUND AT A GLANCE Category Budget YTD Actual % % Year Passed Resources 8.33% Uses 8.33% $0 $1,330,750
City of Edmond Monthly Financial Report FY 2008/2009 Through the Month Ended Unaudited - Intended for Management Purposes Only The following is a summary of the City's financial results for operating funds.
More informationLong Lake Ranch Community Development District
Long Lake Ranch Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Wesley Chapel Office 5844 Old Pasco Rd.; Suite 100 Wesley Chapel,
More informationThe Groves Community Development District
The Groves Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. thegrovescdd.org rizzetta.com Balance Sheet As of 2/28/2019 Debt Service
More informationHARRIS COUNTY WATER CONTROL AND IMPROVEMENT DISTRICT NO. 96
HARRIS COUNTY, TEXAS ANNUAL FINANCIAL REPORT JULY 31, 2018 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants HARRIS COUNTY, TEXAS ANNUAL FINANCIAL REPORT JULY 31, 2018 T A B L E O F C
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report December 31, 2016 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationGateway Services Community Development District
Gateway Services Community Development District Financial Report January 31, 2017 Prepared by Gateway Services Community Development District Table of Contents BASIC FINANCIAL STATEMENTS Report Page #
More informationBLOCK HOUSE MUNICIPAL UTILITY DISTRICT
WILLIAMSON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2017 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants WILLIAMSON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2017
More informationMeadowlake Village Homeowners' Association. Financial Statements
Meadowlake Village Homeowners' Association Financial Statements March 31, 2018 Jimmie Pierce CPA, P.C. 601 West Main La Porte, TX 77571 ACCOUNTANTS' COMPILATION REPORT To the Board of Directors Meadowlake
More informationExecutive Summary. July 17, 2015
Executive Summary July 17, 2015 The Revenue Estimating Conference adopted interest rates for use in the state budgeting process. The adopted interest rates take into consideration current benchmark rates
More informationAccountant s Compilation Report
CliftonLarsonAllen LLP CLAconnect.com Accountant s Compilation Report Board of Directors High Prairie Farms Metropolitan District Douglas County, Colorado Management is responsible for the accompanying
More informationBig Walnut Local School District
Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2012 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR-TO-DATE FINANCIAL
More informationMONTGOMERY COUNTY UTILITY DISTRICT NO. 4
MONTGOMERY COUNTY, TEXAS ANNUAL FINANCIAL REPORT DECEMBER 31, 2017 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants MONTGOMERY COUNTY, TEXAS ANNUAL FINANCIAL REPORT DECEMBER 31, 2017 T
More informationEAST PLANTATION UTILITY DISTRICT
MONTGOMERY COUNTY, TEXAS ANNUAL FINANCIAL REPORT DECEMBER 31, 2017 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants MONTGOMERY COUNTY, TEXAS ANNUAL FINANCIAL REPORT DECEMBER 31, 2017 TABLE
More informationFalcon Highlands Metropolitan District Financial Statement Variances March 31, 2018
Falcon Highlands Metropolitan District Financial Statement Variances March 31, 2018 9 Accounts Receivable as of 03/31/18 totals $35,373 with past due amounts of: Over 90 days - $2,956 made up of 13 customers
More informationEconomic and Revenue Update
Economic and Revenue Update A Briefing for the Money Committees Aubrey L. Layne, Jr. Secretary of Finance Commonwealth of Virginia www.finance.virginia.gov January 2018 Topics for Discussion National and
More informationThe Groves Community Development District. Financial Statements (Unaudited) February 28, 2017
The Groves Community Development District Financial Statements (Unaudited) February 28, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 2/28/2017 (In Whole Numbers) Debt
More informationFalcon Highlands Metropolitan District Financial Statement Variances November 30, 2016
Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2016 Note to reader: Budget variances assume an annual budget divided by 12 months. Therefore, as of November 30 2016,
More informationBLOCK HOUSE MUNICIPAL UTILITY DISTRICT
WILLIAMSON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2015 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants WILLIAMSON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2015
More informationFORT BEND COUNTY WATER CONTROL AND IMPROVEMENT DISTRICT NO. 3
FORT BEND COUNTY, TEXAS ANNUAL FINANCIAL REPORT JULY 31, 2018 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants FORT BEND COUNTY, TEXAS ANNUAL FINANCIAL REPORT JULY 31, 2018 T A B L E
More informationGateway Services Community Development District
Gateway Services Community Development District Fiscal Year 2018 Operating and Debt Service Budgets (Version 3 - Adopted on August 17, 2017) Table of Contents Page # Operating Budgets General Fund 001.........
More informationLEXINGTON OAKS. Community Development District. Annual Operating and Debt Service Budgets. Fiscal Year 2018
s Version 6 - Final Budget: (Adopted at 8/17/17 meeting) Prepared by: Table of Contents Page # OPERATING BUDGET General Fund Summary of Revenues, Expenditures and Changes in Fund Balances 1-3 Exhibit A
More informationThe Groves Community Development District. Financial Statements (Unaudited) October 31, 2016
The Groves Community Development District Financial Statements (Unaudited) October 31, 2016 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2016 (In Whole Numbers) Debt
More informationLS Estates Homeowners Association, Inc.
Professionally managed by October 7, 211 Dear Member, The Board of Directors of LS Estates Homeowners Association, Inc. has signed a resolution to approve the assessment rate(s) and the annual budget for
More informationTRAVIS COUNTY MUNICIPAL UTILITY DISTRICT NO. 10
TRAVIS COUNTY, TEXAS ANNUAL FINANCIAL REPORT FEBRUARY 28, 2015 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants TRAVIS COUNTY, TEXAS ANNUAL FINANCIAL REPORT FEBRUARY 28, 2015 T A B L
More informationComprehensive Monthly Financial Report July 2013
Comprehensive Monthly Financial Report July 2013 MONTHLY FINANCIAL REPORT PERFORMANCE AT A GLANCE ALL FUNDS SUMMARY GENERAL FUND REV VS EXP PROPERTY TAXES SALES TAXES FRANCHISE FEES UTILITY FUND REV VS
More informationProjections/Estimated - Unrestricted Cash / Board Designated Cash & Investments September 2017
Projections/Estimated - Unrestricted Cash / Board Designated Cash & Investments September 2017 25.0 20.0 17.1 16.9 15.0 10.0 11.7 11.0 9.1 10.1 9.7 7.7 7.0 6.8 15.1 14.8 11.5 13.1 13.8 9.9 11.4 12.2 8.4
More informationFalcon Highlands Metropolitan District Financial Statement Variances June 30, 2018
Falcon Highlands Metropolitan District Financial Statement Variances June 30, 2018 Accounts Receivable as of 06/30/18 totals $64,569 with past due amounts of: Over 90 days - $4,359 made up of 15 customers
More informationBelmont Community Development District
Belmont Community Development District Budget Proposal Packet for Fiscal Year 2016/2017 Presented by: Rizzetta & Company, Inc. Tampa Office 3434 Colwell Ave.; Suite 200 Tampa, FL 33614 813.933.5571 rizzetta.com
More informationWashington State Health Insurance Pool Treasurer s Report September 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report September 2018 Financial Review 1. 2018 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until
More informationThe Groves Community Development District. Financial Statements (Unaudited) October 31, 2014
The Groves Community Development District Financial Statements (Unaudited) October 31, 2014 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 10/31/2014 Debt Service General Fund
More informationFalcon Highlands Metropolitan District Financial Statement Variances November 30, 2017
Falcon Highlands Metropolitan District Financial Statement Variances November 30, 2017 Accounts Receivable as of 11/30/17 totals $41,987 with past due amounts of: Over 90 days - $2,401 made up of 15 customers
More informationFalcon Highlands Metropolitan District Financial Statement Variances December 31, 2017
Falcon Highlands Metropolitan District Financial Statement Variances December 31, 2017 11 Accounts Receivable as of 12/31/17 totals $42,049 with past due amounts of: Over 90 days - $2,031 made up of 11
More informationFalcon Highlands Metropolitan District Financial Statement Variances April 30, 2018
Falcon Highlands Metropolitan District Financial Statement Variances April 30, 2018 Accounts Receivable as of 04/30/18 totals $39,436.47 with past due amounts of: Over 90 days - $3,119 made up of 13 customers
More informationDiamond Hill Community Development District
Diamond Hill Community Development District Diamondhillcdd.org Proposed Budget for Fiscal Year 219/22 Presented by: Rizzetta & Company, Inc. 9428 Camden Field Parkway Riverview, Florida 33578 Phone: 813-533-295
More informationHeritage Landing Community Development District
Heritage Landing Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 North Fifth Street, Unit 403 St. Augustine,
More informationBABCOCK RANCH COMMUNITY INDEPENDENT SPECIAL DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018
PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1-3 Definitions of General Fund Expenditures 4-6 FPL Mitigation Special Revenue Fund
More informationTrails Community Development District
Trails Community Development District Financial Statements (Unaudited) April 30, 2018 Prepared by: Rizzetta & Company, Inc. trailscdd.org rizzetta.com Balance Sheet As of 4/30/2018 (In Whole Numbers) Debt
More informationNORTHTOWN MUNICIPAL UTILITY DISTRICT
NORTHTOWN MUNICIPAL UTILITY DISTRICT YEAR ENDED FINANCIAL STATEMENTS, SUPPLEMENTARY INFORMATION AND INDEPENDENT AUDITOR S REPORT NORTHTOWN MUNICIPAL UTILITY DISTRICT FINANCIAL STATEMENTS, SUPPLEMENTARY
More informationUnrestricted Cash / Board Designated Cash & Investments December 2014
Unrestricted Cash / Board Designated Cash & Investments December 2014 25.0 20.0 21.0 20.8 18.9 19.9 15.0 10.0 11.5 12.8 11.6 9.1 10.4 9.8 11.1 10.2 9.8 17.0 16.8 15.4 14.7 14.2 14.1 13.6 13.0 12.0 10.2
More informationa b c d (c-b) Sept 30, 2015 Cash Balance
Staff Report To: From: Mayor John Muhlfeld and City Councilors Dana Smith, Finance Director Date: October 29, 2017 Re: 1st Quarter Financial Report for Fiscal Year 2018 This quarterly financial report
More informationPEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN
PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN PEBBLE BEACH COMMUNITY SERVICES DISTRICT LONG-TERM FINANCIAL PLAN OBJECTIVES The Long-Term Financial Plan of the Pebble Beach Community
More informationBig Walnut Local School District
Big Walnut Local School District Monthly Financial Report for the month ended September 30, 2013 Prepared By: Felicia Drummey Treasurer BIG WALNUT LOCAL SCHOOL DISTRICT SUMMARY OF YEAR TO DATE FINANCIAL
More informationSmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $
WORKSHEET 1: REQUIRED START-UP FUNDS Item Required Amount () Fixed Assets 1 -Buildings 2 -Land 3 -Initial Inventory 4 -Equipment 5 -Furniture and Fixtures 6 -Vehicles 7 Total Fixed Assets Working Capital
More information$180 $160 $140 $120 $100 $80 $60 $40 $20 $ Single Fam -New Apts -New
2012 REVENUE FORECAST Presented by Brian Henshaw September 26, 2011 1 Economic Conditions Housing starts Federal & State deficits Sovereign-debt crisis Bankruptcies Unemployment Stock Market volatility
More informationCORY LAKES COMMUNITY DEVELOPMENT DISTRICT ADOPTED BUDGET FISCAL YEAR 2019 UPDATED JULY 24, 2018
ADOPTED BUDGET UPDATED JULY 24, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund 1-4 Definitions of general fund expenditures 5-9 Debt Service Fund - Series 2013 Bonds 10 Amortization Schedule
More informationWARD 1 FIRE PROTECTION DISTRICT NO. 1 OF WEST CARROLL PARISH, LOUISIANA. FINANCIAL REPORT (Compiled) December 31, 2016
WARD 1 FIRE PROTECTION DISTRICT NO. 1 FINANCIAL REPORT (Compiled) December 31, 2016 HILL, INZINA & COMPANY Certified Public Accountants A Professional Corporation 701 East Madison Avenue Bastrop, Louisiana
More informationFinancial Report - FY 2017 Year to Date May 31, 2017
Financial Report - FY 2017 Year to Date July 19, 2017 1 Major Highlights Revenue Sales tax remittances received through YTD April 2017 are 4.2% higher than YTD April 2016 Plaza Saltillo lease income budgeted
More informationCOUNTY OF RIVERSIDE. $250,000, Tax and Revenue Anticipation Notes. May 21, 2015
COUNTY OF RIVERSIDE $250,000,000 2015-16 Tax and Revenue Anticipation Notes May 21, 2015 INTRODUCTION County Executive Office Ivan Chand, Deputy County Executive Officer Stephanie Persi, Senior Management
More informationCity Council Work Session Handouts. May 22, 2017
City Council Work Session Handouts May 22, 2017 I. Review and Discuss Zoning File 17-11 II. III. Review and Discuss the City of Richardson Summer 2017 City Council Meeting Calendar and Budget Calendar
More informationREPORT TO THE CITY COUNCIL rd Avenue NE, Woodinville, WA
To: From: By: Subject: CITY OF WOODINVILLE, WA REPORT TO THE CITY COUNCIL 17301 133rd Avenue NE, Woodinville, WA 98072 WWW.CI.WOODINVILLE.WA.US Honorable City Council Richard A. Leahy, City Mana Jim Katica,
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of July 31
Unaudited Balance Sheet As of July 31 Total Enrollment: 407 Assets: Cash $ 9,541,661 $ 1,237,950 Invested Cash 781,689 8,630,624 Premiums Receivable 16,445 299,134 Prepaid 32,930 34,403 Assessments Receivable
More informationHIPIOWA - IOWA COMPREHENSIVE HEALTH ASSOCIATION Unaudited Balance Sheet As of January 31
Unaudited Balance Sheet As of January 31 Total Enrollment: 371 Assets: Cash $ 1,408,868 $ 1,375,117 Invested Cash 4,664,286 4,136,167 Premiums Receivable 94,152 91,261 Prepaid 32,270 33,421 Assessments
More informationWashington State Health Insurance Pool Treasurer s Report February 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report February 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More information$ $ $ $ $ $ $ $ $ $ $ $ $ $ $ As Introduced Annual Budget FY 2017
General Fund - Governmental Fund Income 4010 Local Sources 4100 Real Estate Taxes 4152 Admission & Amusement Tax 4153 Hotel Tax 4159 Operating Property Tax 4120 Penalties & Interest 4221 Liquor License
More informationSeptember 2014 Monthly Financial Report PREPARED BY
September 2014 Monthly Financial Report PREPARED BY Financial Accounting & Reporting Division City of Phoenix Monthly Financial Report September 2014 Table of Contents by Programs Page Performance Status
More informationSpheria Australian Smaller Companies Fund
29-Jun-18 $ 2.7686 $ 2.7603 $ 2.7520 28-Jun-18 $ 2.7764 $ 2.7681 $ 2.7598 27-Jun-18 $ 2.7804 $ 2.7721 $ 2.7638 26-Jun-18 $ 2.7857 $ 2.7774 $ 2.7690 25-Jun-18 $ 2.7931 $ 2.7848 $ 2.7764 22-Jun-18 $ 2.7771
More informationHARRIS COUNTY WATER CONTROL AND IMPROVEMENT DISTRICT NO.36
HARRIS COUNTY WATER CONTROL AND HARRIS COUNTY, TEXAS ANNUAL FINANCIAL REPORT JUNE 30, 2010 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants HARRIS COUNTY WATER CONTROL AND HARRIS COUNTY,
More informationWashington State Health Insurance Pool Treasurer s Report January 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report January 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More informationWashington State Health Insurance Pool Treasurer s Report March 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report March 2018 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M was required to adequately fund the pool until the
More informationWashington State Health Insurance Pool Treasurer s Report April 2018 Financial Review
Washington State Health Insurance Pool Treasurer s Report April 2018 Financial Review 1. 2018 Interim I Assessment Required An assessment of $7.0 M is required to adequately fund the pool until the next
More informationReview of Membership Developments
RIPE Network Coordination Centre Review of Membership Developments 7 October 2009/ GM / Lisbon http://www.ripe.net 1 Applications development RIPE Network Coordination Centre 140 120 100 80 60 2007 2008
More informationSBWMA DRAFT REPORT REVIEWING THE 2019 SOUTH BAY RECYCLING COMPENSATION APPLICATION
SBWMA DRAFT REPORT REVIEWING THE 2019 SOUTH BAY RECYCLING COMPENSATION APPLICATION August 15, 2018 AGENDA ITEM: 5B EXHIBIT A - p1 TABLE OF CONTENTS SUMMARY SECTION 1. Overview of SBR Compensation Adjustment
More informationWhisper Creek HOA, Inc. (Single Family) (HOA less items exclusive to Patio Homes)
(HOA less items exclusive to Patio Homes) W 87th Parkway and Indiana Arvada, CO 80005 2018 Association Budget and Twenty Year Reserve Study Study Base Year: 2007 Revised and Reviewed: 2018 Assessment $36.00
More informationTrails Community Development District
Trails Community Development District Financial Statements (Unaudited) May 31, 2017 Prepared by: Rizzetta & Company, Inc. St. Augustine Office 2806 N Fifth Street, Unit 403 St. Augustine, Florida 32084
More informationBoard of Directors October 2018 and YTD Financial Report
Board of Directors October 2018 and YTD Financial Report Consolidated Financial Results Operating Margin October ($30,262) $129,301 ($159,563) Year-to-date $292,283 $931,358 ($639,076) Excess of Revenue
More informationCROMWELL FIRE DISTRICT
CROMWELL, CONNECTICUT BASIC FINANCIAL STATEMENTS AS OF TOGETHER WITH INDEPENDENT AUDITORS REPORT REQUIRED SUPPLEMENTARY INFORMATION, OTHER SUPPLEMENTARY INFORMATION, AND GOVERNMENTAL AUDITING STANDARDS
More informationEMPLOYER MUNICIPAL QUARTERLY WITHHOLDING BOOKLET
CITY OF ST. MARYS 106 EAST SPRING STREET ST. MARYS, OHIO 45885-2363 IMPORTANT TAX INFORMATION EMPLOYER MUNICIPAL QUARTERLY WITHHOLDING BOOKLET INSTRUCTIONS FOR FILING WHO MUST FILE Each employer within
More informationWashington State Health Insurance Pool Treasurer s Report January 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report January 2017 Financial Review 1. 2016 Interim III Assessment Required An assessment of $8.5 M is required to adequately fund the pool until the
More informationYTD REVENUE to EXPENDITURES and BUDGET COMPARISON (In Millions) $39.992
CITY OF FARMINGTON MEMORANDUM TO: Mayor, Council, and City Manager FROM: Andy Mason, Administrative Services Director DATE: March 22, 2016 SUBJECT: February FY2016 Monthly Financial Report Attached is
More informationTRAVIS COUNTY MUNICIPAL UTILITY DISTRICT NO. 3
MUNICIPAL UTILITY DISTRICT NO. 3 Financial Statements and Supplemental Information for the Year Ended September 30, 2012 and Independent Auditors Report TABLE OF CONTENTS Annual Filing Affidavit... 1 Independent
More informationGALVESTON COUNTY MUNICIPAL UTILITY DISTRICT NO. 12 GALVESTON COUNTY, TEXAS ANNUAL AUDIT REPORT SEPTEMBER 30, 2017
GALVESTON COUNTY MUNICIPAL UTILITY DISTRICT NO. 12 GALVESTON COUNTY, TEXAS ANNUAL AUDIT REPORT SEPTEMBER 30, 2017 C O N T E N T S INDEPENDENT AUDITOR S REPORT 1-2 MANAGEMENT S DISCUSSION AND ANALYSIS 3-7
More informationThe Groves Community Development District. Financial Statements (Unaudited) December 31, 2013
The Groves Community Development District Financial Statements (Unaudited) December 31, 2013 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 12/31/2013 Debt Service General Fund
More information2016 Spring Conference And Training Seminar. Cash Planning and Forecasting
Cash Planning and Forecasting A different world! Cash forecasting starts with expectations about future flows Uses history to identify beginning balances.and to understand patterns of how things interact
More informationYTD REVENUE to EXPENDITURES and BUDGET COMPARISON (In Millions)
CITY OF FARMINGTON MEMORANDUM TO: Mayor, Council, and City Manager FROM: Andy Mason, Administrative Services Director DATE: July 21, 2014 SUBJECT: June FY2014 Monthly Financial Report Attached is the Monthly
More informationTown of Kindred Community Development District
Town of Kindred Community Development District Financial Statements (Unaudited) February 28, 2019 Prepared by: Rizzetta & Company, Inc. townofkindredcdd.org rizzetta.com Balance Sheet As of 2/28/2019 (In
More informationTriple Creek Community Development District. Financial Statements (Unaudited) January 31, 2017
Triple Creek Community Development District Financial Statements (Unaudited) January 31, 2017 Prepared by Rizzetta & Company, Inc. District Manager Balance Sheet As of 1/31/2017 (In Whole Numbers) Debt
More informationWashington State Health Insurance Pool Treasurer s Report August 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report August 2017 Financial Review 1. 2017 Interim I Assessment Required An assessment of $9.5 M was required to adequately fund the pool until the next
More informationProjections/Estimated - Unrestricted Cash / Board Designated Cash & Investments March 2018
Projections/Estimated - Unrestricted Cash / Board Designated Cash & Investments March 2018 25.0 20.0 19.0 16.9 17.2 15.0 10.0 11.0 10.9 9.1 10.1 9.7 7.7 7.0 6.8 15.1 14.8 14.4 11.5 13.8 9.9 12.1 12.2 8.4
More informationWashington State Health Insurance Pool Treasurer s Report December 2017 Financial Review
Washington State Health Insurance Pool Treasurer s Report December 2017 Financial Review 1. 2017 Interim III Assessment Required An assessment of $8.5 M is required to adequately fund the pool until the
More informationBest Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER
Best Practices for Treasurers 2018 Summer Specialized Training RESPONSIBILITIES OF THE TREASURER BEFORE THE BOARD MEETING 1. Prepare some claims for payment (clerk may also do these), attach bills to claims,
More informationGeneral Fund January 31, 2017
General Fund January 31, 2017 2017 Monthly 2017 Monthly 2017 2017 2016 2015 2014 Budget Amount Actual Amount YTD Budget YTD Actual YTD Actual YTD Actual YTD Actual Beginning Balance, 1/1/17 $ 4,487,429
More information2018 BUDGET. Appendices
2018 BUDGET Appendices Statistics: 2018 Budget & Financial Charts & Tables Bond Debt Service Millage History 2018 Tax Levy Ordinance Number 1068 Local Services Tax Ordinance Number 973 Sanitary Sewer Fee
More informationMar 31, 2018 Cash Balance
Staff Report To: Mayor Muhlfeld and City Councilors From: Dana Smith, Finance Director Date: April 28, 2018 Re: 3rd Quarter Financial Report for Fiscal Year 2018 This quarterly financial report provides
More informationBalance Sheet - Consolidated August 31, 2018
1 ASSETS Current Assets - Funds Total Operating Total KVFD Reserve Total Restricted Total Capital Reserve Total Snow Removal Reserve Total COP Reserve Fund Total Current Assets - Funds Current Assets -
More informationTRAILMARK HOMEOWNERS ASSOCIATION, INC.
TRAILMARK HOMEOWNERS ASSOCIATION, INC. STATUS OF ACCOUNTS MONTH OF Sep-14 BEGINNING DEPOSITS MONTHLY DISBURSEMENTS ENDING OPERA TING ACCOUNTS BALANCE INTEREST BALANCE Checking - Union Bank $201,082.13
More informationDENTON COUNTY FRESH WATER SUPPLY DISTRICT NO. 1-E
DENTON COUNTY FRESH WATER SUPPLY DISTRICT NO. 1-E DENTON COUNTY, TEXAS ANNUAL FINANCIAL REPORT McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants FIVE TABLE OF CONTENTS INDEPENDENT AUDITOR
More informationDivision of Bond Finance Interest Rate Calculations. Revenue Estimating Conference Interest Rates Used for Appropriations, including PECO Bond Rates
Division of Bond Finance Interest Rate Calculations Revenue Estimating Conference Interest Rates Used for Appropriations, including PECO Bond Rates November 16, 2018 Division of Bond Finance Calculation
More informationEMPLOYER S MUNICIPAL INCOME TAX WITHHOLDING FORMS INSTRUCTIONS FOR FILING FORM LW-1
CITY TAX DEPT 50 TOWN SQUARE P.O. BOX 155 LIMA, OHIO 45802 PHONE (419) 221-5245 FAX (419) 998-5527 (MONTHLY OR QUARTERLY STATEMENT) FORM LW-3 (ANNUAL RECONCILIATION) EMPLOYER S MUNICIPAL INCOME TAX WITHHOLDING
More informationMIAMI PARKING AUTHORITY
Revenue & Expenses Summary For the Five Months Ending February 28, 2019 Page 1 Adopted FY 2018 Actual Actual Actual Budget Actual Versus FY 2018 Versus 2019 Budget Year-To-Date $ $ $ $ % $ % Operating
More informationDENTON COUNTY FRESH WATER SUPPLY DISTRICT NO. 1-B
DENTON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2014 McCALL GIBSON SWEDLUND BARFOOT PLLC Certified Public Accountants DENTON COUNTY, TEXAS ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2014 T A B
More information