CITY OF LARAMIE FINANCIAL OUTLOOK. Malea Brown, Administrative Services Director
|
|
- Heather Singleton
- 5 years ago
- Views:
Transcription
1 CITY OF LARAMIE FINANCIAL OUTLOOK Malea Brown, Administrative Services Director Fiscal Year -
2 GENERAL FUND 2
3 GENERAL FUND Organization Structure HUMAN RESOURCES PATROL POLICE LARC RECORDS DISPATCH ANIMAL CONTROL CITIZENS OF LARAMIE FIRE/EMS CITY COUNCIL City Manager PARKS & RECREATION PARKS RECREATION ICE ARENA MOSQ CONTROL FACTILITES CEMETERY Summary ADMIN. SERVICES MUNICIPAL COURT UTILITY BILLING FINANCE PUBLIC WORKS STREET FLEET GEN GOV OTHER INFORMATION TECH. SAFETY CITY CLERK CITY COUNCIL CITY MGR GRANTS COMMUNITY DEVELOPMENT ENGINEERING CODE PLANNING The General Fund of the City of Laramie is used to account for financial resources that are not restricted to specific purposes. This fund accounts for basic City services such as public safety, public works, community services and general governmental services. The majority of services are paid for by sales tax revenues and one-time supplemental funding. Other revenues include grants, auto and property tax, franchise fees and charges for services. MUNICIPAL JUDGE CITY ATTORNEY GENERAL FUND ORGANIZATION STRUCTURE 3
4 GENERAL FUND REVENUE CATEGORIES FY BUDGET Charges for Services 5% General Fund Revenue Percent to Total Fines 3% Other Governmental 18% Licenses & Permits >1% Suppl Funding 18% Other Misc 5% Auto & Property Tax 7% Franchise Fee 5% Gas & Fuel Tax 3% Sales & Use tax 29% MR & Severance Tax 6% GENERAL FUND REVENUES FY2014 FY (In Thousands) General Fund Revenue Revenue Description: 2014 Auto & Property Tax $2,221 $2,256 $2,155 $2,180 $2,305 Franchise Fees 1,622 1,638 1,481 1,516 1,699 Sales & Use Tax 9,265 9,866 8,325 8,425 9,839 Cigarette Tax Mineral Royalties Severance Tax 1,144 1,150 1,147 1,147 1,145 Gasoline & Fuels Tax 984 1, ,058 Supplemental State Funding 5,561 4,810 4,811 5,262 5,260 Other Intergovernmental 4,619 2,156 4,180 5,089 2,488 Charges for Services 2,150 1,641 1,557 1,582 1,714 Fines & Forfeitures Licenses & Permits Enterprise Fund Net Transfers (charges less fees) , , Capital transfers Other Misc 1,119 2, ,562 Total Revenue $31,311 $40,717 $27,968 $29,341 $29,736 (1) FY sales and use tax collections (4 th & 5 th cent) were down slightly compared to FY. This was mostly due to a state correction (reduction) for previous period collections distributed by the state to the wrong county. (2) Sales and use tax revenue and direct & supplemental distribution from the State of Wyoming comprise 50% of the total operating revenue for the General Fund. (3) The City of Laramie only controls a small percentage of General Fund revenue sources: charges for services (5% to total) and to a lesser extent franchise fees (5% to total) and some miscellaneous revenue sources (2-5% to total). (4) See CAFR Statement of Revenues, Expenditures, and Changes in Fund Balance for detail. GENERL FUND REVENUE REPORT 4
5 Thousands Revenue : General Fund Sales Tax 4 th Cent $1,600,000 $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 Sales & Use Tax 4th Cent Revenue: Sales & Use Tax by Year 4 th cent (In Thousands) FY 2014 FY FY $1,600 $1,400 $1,200 $1,000 $800 $600 $400 $200 $- July-Sept Oct-Dec Jan-March April-June Financial Summary SALES TAX SUMMARY 4 TH CENT $400,000 $200,000 FY 4 th cent sales and use tax collections were lower than the previous year totals, with a -0.27% change from FY. In May, the 4 th cent distribution was reduced by a state correction for previous period collections distributed by the state to the wrong county. $- July-Sept Oct-Dec Jan-March April-June 4th Cent - Sales 4th Cent - Use Sales and use tax collections are usually stronger in the 1 st and 2 nd quarters of the fiscal year (July December) and trend downward in the 3 rd and 4 th quarters (January June). 5
6 Thousands Revenue : General Fund Sales Tax 5 th Cent $1,400,000 $1,200,000 $1,000,000 $800,000 $600,000 $400,000 Sales & Use Tax 5th Cent Revenue: Sales & Use Tax by Year 5th cent (In Thousands) FY 2014 FY FY $1,400 $1,200 $1,000 $800 $600 $400 $200 $0 July-Sept Oct-Dec Jan-March April-June SALES TAX SUMMARY 5 TH CENT Financial Summary $200,000 $0 July-Sept Oct-Dec Jan-March April-June 5th Cent - Sales 5th Cent - Use FY 5 th cent sales tax and use collections were 1% lower than previous year totals. 5 th cent sales and use tax collections in FY totaled $4.54 M, which was $53,592 lower than in FY. This was primarily due to a state correction for previous period collections distributed to the wrong county. Sales and use tax collections are usually stronger in the 1 st and 2 nd quarters of the fiscal year (July December) and trend downward in the 3 rd and 4 th quarters (January June). 6
7 GENERAL FUND EXPENDITURES BY DEPT BUDGET Debt Service 1% Comm Dev 5% Clerk/Council 1% Cemetery 1% General Fund Expenditures- Percent to Total Executive City Mgr 2% Facil Main 1% Capital 18% Animal 1% Admin Services 3% Fire 16% General Accounts 5% Transfers 2% HR 1% IT 2% Public Works 9% Judicial 1% Legal 2% Mosquito 1% Parks & Rec 5% Police 22% Note: Governmental fund statements do not include depreciation expense. Capital purchases and debt principal payments are reported as period expenditures. Expenditures as reported on the FY CAFR total $27,682,590 and transfers out total $3,026,132. GENERAL FUND EXPENDITURES FY2014 FY (In Thousands) General Fund Expenditures Expenditure Description: 2014 Executive Office $536 $642 $655 $690 $681 Judicial Legal General Government 1,272 1,243 1,717 1,658 1,185 Clerk/Council Police 6,479 6,605 7,252 7,297 6,814 Fire/EMS 5,240 5,326 5,509 5,685 5,397 Parks & Recreation 1,465 1,591 1,792 1,823 1,664 Mosquito Control Cemetery CD Planning/Eng/Code 1,422 1,458 1,586 2,487 1,741 PW Street/Fleet 2,523 2,755 3,118 3,157 2,822 Administrative Services , Human Resources Information Tech Facilities Animal Control Subtotal Operating 23,127 24,242 26,604 27,779 24,808 Capital & Equipment 3,111 1,697 5,989 7,824 2,605 Fund Transfers: 4,494 3, ,146 3,026 Debt : Principal & Interest , Total Expenditures $30,843 $39,626 $33,622 $38,522 $30,708 Depreciation $4,124 $4,183 $4,218 (1) Approximately $4.5M in capital projects and other 1x funds were rebudgeted in FY. Funds remaining on capital projects will be rebudgeted in FY (2) Capital, equipment and debt expenditures comprise 19% of the FY General Fund budget. (3) The FY budget for transfers was $2,146, and actual balance totaled $3,026. Variance is due to transfers of completed capital assets between funds. (4) The public safety function constituted about 38% of the FY budget. (5) Personnel costs were about 54% of the FY16 budget. Administrative costs were about 12% of the FY 16 budget, excluding general accounts. GENERL FUND EXPENDITURE REPORT 7
8 Millions GENERAL FUND FUND BALANCE DETAIL YEAR END $40 $30 $20 $10 $- Unassigned Fund Balance 2014 GENERAL FUND RESERVE DAYS OF OPERATIONS General Fund Expenditures General Fund Fund Balance Sheet FY Unassigned Fund Balance FY16 $ 10,504,911 General Fund Expenditures FY16 $27,682,590* Days of Operation Reserves Note: Balances are a point in time and can change based on activity. *Expenditures exclude transfers for this calculation 139 Days 4.6 Months DESCRIPTION OF TYPE OF FUND BALANCE AND PROJECTED AVAILABILITY Nonspendable Restricted & Committed: Contracts - Capital projects, operations Debt Payments Grant matches Assigned Net Assets 60 day versus GASB Vac/Comp Accrual Contingency Operations & Council Const. Economic Conditions Capital and Operating Encumbrances - Rebudgets Cash Requirement for Funding Biennium (FY 17-18) Unassigned Net Assets (Available) $ 0.03 M $ 1.68 M $ 1.15 M $ 0.29 M $ 0.24 M $ 6.11 M $ 1.22 M $ 0.41 M $ 1.15 M $ 1.75 M $ 1.58 M $ M GENERAL FUND - FUND STATEMENT BALANCE SHEET YEAR END FY CITY OF LARAMIE GENERAL (In Thousands) Modified Balance Sheet Fund Basis ASSETS: YEAR END BALANCES Cash $11,729 Investments 6,067 Prepaid 34 Receivables: Accounts, Customers 44 Operating/Acc Interest/Grants 3,729 Restricted Assets: Cash & Investments 47 Total Assets $21,650 LIABILITIES: Accounts Payable/Acc Interest $1,163 Unearned Revenue 1,859 Accrued Vacation/Comp. 0 Total Liabilities $3,022 Deferred Inflows of Resources $302 FUND BALANCE: Nonspendable $34 Restricted 529 Committed 1,151 Assigned 6,107 Unassigned 10,505 Total Fund Balance $18,326 (1) This balance sheet is prepared to reflect current financial resources and agrees with the CAFR report. This approach does not include capital assets or long-term liabilities in order to measure currently available financial resources. Governmental Wide statements include all assets and liabilities. NOTE: The CAFR notes describe the type of available funding as follows: Nonspendable - must remain intact; Restricted balance has restricted use limits imposed by grantors, creditors, or laws; Committed Self-imposed limitations formal actions set; Assigned Fund balances with assigned intended use; Unassigned portion of fund balance that is residual after other categories. GENERAL FUND FUND STATEMENT BALANCE SHEET 8
9 RECREATION CENTER SPECIAL REVENUE FUND 9
10 RECREATION CENTER - TRENDS ON FINANCIAL SUMMARIES $2,000 $1,000 $- * Thousands FY 2014 FY FY FY Revenues Expenses Assigned Fund Balance FISCAL YEAR REVENUE PERCENT BY CATEGORY <1% 16% 83% RECREATION CENTER - MEMBERSHIPS 3,500 3,000 2,500 2,000 1,500 1, Charges for Services Intergovernmental Misc Income 2014 Memberships Memberships Memberships RECREATION CENTER FINANCIAL FUND SUMMARY FY 2014 FY Fiscal Year REVENUE (In Thousands) FY 2014 FY FY FY FY Charges for Services: $1,137 $1,067 $1,052 $996 $1,152 Intergovernmental Other Misc TOTAL REVENUE: $1,385 $1,316 $1,290 $1,204 $1,355 EXPENDITURES: Personnel $1,088 $1,068 $1,147 $1,208 $1,156 Contractual Material & Supplies Capital & Equipment Debt Service TOTAL EXPENSE: $1,715 $1,654 $1,804 $1,865 $1,743 FUND BALANCE & MISC STATISTICS: Sources of funds: Transfers $263 $521 $521 $526 $526 Net Change Fund Balance ($67) $183 ($6) ($135) $138 Net Fund Balance (Assigned) $565 $725 $871 Memberships 3,159 3,125 3,044 Average Daily Visits % of Cost Recovery 81% 79% 72% 65% 78% (1) Fund balance includes 3 months of reserve for operating & capital. The fund balance reported above is only assigned fund balance and does not include the nonspendable Recreation Endowment (FY16 total $2.6M) and any restricted contracts. (2) The Recreation Center has a high cost recovery rate. The rate is determined by dividing total revenue, not including support transfers, by total expense. (3) The General Fund transfers funds as required to provide a three months cash reserve and to fund any projected shortfall between budgeted revenue and expenditures. (4) Recreation Center annual memberships increased from FY15 to FY16 by 47. However, overall memberships decreased by 81. (5) See FY CAFR for additional financial information. RECREATION CENTER ANNUAL FINANCIALS 10
11 ENTERPRISE FUNDS: UTILITIES (WATER & WASTEWATER) AND SOLID WAS TE 11
12 ENTERPRISE FUND Organization Structure SOLID WASTE COLLECTION DIVERSION DISPOSAL Biosolids WW Treat Plant CITIZENS OF LARAMIE CITY COUNCIL City Manager WASTEWATER PUBLIC WORKS Collection Summary Lift Station Pre Treat UTILITIES Water Rights Meters WT Treat Plant WATER Trans & Delivery Monolith Ranch The Enterprise Funds in the City of Laramie provide services by charging the cost of these services back to the user, similar to a private business. The City has two funds that are Enterprise funds. The Utility Fund is comprised of Water and Waste Water services. The Solid Waste Fund is for Collection, Recycling, Disposal and Landfill operations. The majority of revenues are collected by the City through Utility Billing. Other revenues include grant income and the 6 th cent Specific Purpose Tax, passed in 2010 by the voters, to assist with funding of long-term infrastructure pipeline for Water and Sewer and construction of a land fill liner and building for scale operation at the landfill. Pumps & Wells CITY ATTORNEY ENTERPRISE FUND ORGANIZATION STRUCTURE 12
13 WATER FUND TRENDS ON FINANCIAL SUMMARY (In Thousands) $10,000 $9,000 $8,000 $7,000 $6,000 $5,000 $4,000 $3,000 $2,000 $1,000 $- * Thousands WATER FUND REVENUE BY TYPE 2014 Intergovernmental Charges for Services Miscellaneous WATER FUND EXPENDITURES BY TYPE 45% 14% 8% 4% 3% 9% 7% 10% Administration Pump & Wells Filter Treatment Trans & Delivery Meters Monolith/WT Rights Debt Capital RESIDENTIAL IN CITY WATER RATES BY TIER (1,000 GAL. USAGE) ¾-inch meter $10.00 $8.50 $7.00 $5.50 $4.00 $2.50 $ First 3 Units Next 3 Units Next 18 Units Over 24 Units Note: CAFR financials report total expenses (operating expenses, interest expense, and transfers out) at $5.9M. This modified report totals expenses at $7.1M. The $1.2M difference arises from the exclusion of depreciation expense (+$2.6M in the CAFR), the inclusion of capitalized expenditures (-$3M in the CAFR), and the inclusion of debt principal payments (-$0.8M). WATER FUND - FINANCIAL SUMMARY FY 2014 FY (In Thousands) Fiscal Year Revenue Description: 2014 Intergovernmental $1,815 $2,136 $14,517 $3,818 $213 Charges for Services: Water Charges 8,229 8,156 8,600 8,500 8,530 Plant Investment Other Subtotal Charges for services: 8,578 8,625 8,994 8,903 9,147 Monolith Ranch Miscellaneous Revenue Total Revenue excl. Tfrs $10,631 $10,885 $23,612 $12,839 $9,340 Expenditures Description: Administration $484 $801 $896 $748 $553 Pumps & Wells Filter Treatment Plant Transmission & Delivery , Meters Monolith Ranch Water Rights Subtotal Operating: 3,040 3,535 4,324 4,337 2,919 Capital & Equipment 4,219 4,513 21,176 15,888 3,195 Debt Service ,193 1, Capital Transfers Total Expense $8,623 $8,929 $26,693 $21,516 $7,088 Depreciation (memo) $2,361 $2,518 $2,655 $3,334 $2,637 (1) Major Capital projects during FY include the Clearwell Storage & Clarifier upgrade, PRV stations, and completion of the Indian Hills Pump Station, as well as continuation of the Ivinson Street Water Line Replacement and commencement of the North Side Tank project. (2) Note: Capital & Debt (Chart 2) comprise 59% of total expenditures. WATER FUND ANNUAL REPORT 13
14 Millions WATER FUND MODIFIED FUND BALANCE DETAIL YEAR END $10.0 $8.0 $6.0 $4.0 $2.0 $- WATER FUND RESERVE DAYS OF OPERATIONS Water Fund Modified Trial Balance Unassigned Fund Balance FY16 $ 2,620 Water Fund Expenditure FY16 $ 7,088 Days of Operation Reserves Note: Balances are a point in time and can Change based on activity. Restricted & Committed Net Assets: Contracts Capital Projects (committed) Debt service reserve revenue bonds (restricted) Water maintenance reserve (restricted) Match on state project (restricted) Assigned Net Assets Unassigned Fund Balance Contingency Operations Debt Reserve Non bonded (20%) Capital Projects rebudgeted & not contracted Cash Requirement for funding FY17 Rate built up for future infrastructure improvements Unassigned Net Assets (Available) Water Fund Expenditures FY (thousands) 135 Days 4.44 Months $ 2.71 M $ 1.63 M $ 0.40 M $ 0.38 M $ 0.30 M $ M $ 0.50 M $ 0.87 M $14.56 M $ 1.91 M $ 5.00 M $ 2.62 M DESCRIPTION OF TYPE OF NET ASSETS AND PROJECTED AVAILABILITY WATER FUND - MODIFIED BALANCE SHEET YEAR END FY CITY OF LARAMIE WATER Modified Balance Sheet Fund Basis ASSETS: YEAR END BALANCES Cash $25,567 Investments 2,527 Receivables: Accounts, Customers 668 Operating/Acc Interest/Grants 20 Restricted Assets: Cash & Investments 887 Total Assets $29,669 LIABILITIES: Accounts Payable/Acc Interest $883 Accrued Vacation/Comp. 121 Current Debt: Bonds/Notes Payable 384 Total Liabilities $1,388 DEFERRED INFLOWS OF RESOURCES $109 NET ASSETS: (In Thousands) Restricted $1,078 Committed 1,634 Assigned 22,840 Unassigned 2,620 Total Net Assets $28,172 (1) The balance sheet presented shows an approximation of currently available financial resources. It does not include capital assets, deferred amounts related to pensions, or long-term liabilities in order to measure currently available financial resources. NOTE: The CAFR does not report Enterprise funds on this basis, which leaves a high net asset total due to the inclusion of capital assets. Also accounting standards for Enterprise Funds only support reporting very limited restrictions (restricted cash and restrictions on net assets narrower than the purpose of the fund). The presentation above reports net assets using the same categories and measurement approach as governmental fund balances. Unassigned net assets are available to spend. (2) Enterprise Funds are managed using a 10 year financial plan. This plan considers cash flows, based on projected inflows and outflows for operating and capital requirements over the 10 year period, in order to avoid dramatic rate adjustments. WATER FUND ANNUAL MODIFIED BALANCE SHEET 14
15 WASTEWATER FUND TRENDS ON FINANCIAL SUMMARY $6,000 $5,000 $4,000 $3,000 $2,000 $1,000 $- * Thousands WASTEWATER FUND REVENUE BY TYPE 2014 Intergovernmental Charges for Services Miscellaneous WASTEWATER FUND EXPENDITURES BY TYPE 1% >1% 11% 6% <1% 11% 11% 60% Administration Collection Treatment Plant Biosolids Industrial Pretreat Lift Station Debt Capital RESIDENTIAL SEWER PER MONTH BASE FEE AND AVG SEWER (3/4 meter) Rate $ $13.00 $11.50 $10.00 $8.50 $7.00 $5.50 $4.00 $2.50 $1.00 Monthly Base 2014 Per Unit Fee WASTEWATER FUND - FINANCIAL SUMMARY FY 2014 FY Fiscal Year (In Thousands) Revenue Description: 2014 Intergovernmental $186 $1,338 $6,233 $7,234 $1,992 Charges for Services: Waste Water Charges 4,989 5,023 5,200 5,100 5,095 Plant Investment Other Subtotal Charges for Services: 5,454 5,368 5,572 5,422 7,431 Miscellaneous Revenue Total Revenue excl. Tfrs $5,609 $6,749 $11,841 $12,737 $7,574 Expenditures Description: Administration $649 $1,598 $1,584 $836 $752 Collection Treatment Plant , Biosolids Industrial Pretreatment Lift Station Subtotal Operating: 2,024 3,059 3,323 2,605 2,223 Capital & Equipment 1,252 2,487 10,842 15,240 4,859 Debt Services ,110 1, Total Expense $4,251 $6,497 $15,275 $18,971 $8,006 Depreciation (memo) 1,094 $1,141 $1,293 $1,502 $1,178 (1) Major Capital projects in FY include the South Laramie Sewer Extension, Duna Drive Sanitary Sewer Replacement, and C-Line Replacement from Hancock to Canby, as well as several major maintenance items at the Treatment Plant. (2) Note: Capital & Debt (Chart 2) comprise 53% of total expenditures. WASTE WATER FUND ANNUAL REPORT Note: CAFR financials report total expenses (operating expenses, interest expense, and transfers out) at $4M. This modified report reports total expense at $8M. The $4.0M difference arises from the exclusion of depreciation expense (+$1.2M in the CAFR), the inclusion of capitalized expenditures (-$4.4M in the CAFR), and the inclusion of debt principal payments (-$0.8M) on this report. 15
16 Millions WASTEWATER FUND MODIFIED FUND BALANCE DETAIL YEAR END $10.0 $8.0 $6.0 $4.0 $2.0 $- WASTEWATER FUND RESERVE DAYS OF OPERATIONS Waste Water Fund Modified Trial Balance Unassigned Fund Balance FY16 $ 1,533 Waste Water Fund Expenditures FY16 $ 8,006 Days of Operation Reserves Note: Balances are a point in time and can Change based on activity. Restricted & Committed Net Assets Contracted amounts Capital (Committed) Debt Service Reserve (Restricted) Assigned Net Assets Unassigned Net Assets Contingency Operations Debt reserve 20% (Current & Future) Cash Requirement for Funding FY17 Capital Projects rebudgeted & not contracted Unassigned Net Assets (Available) Waste Water Fund Expenditures FY (thousands) 70 Days 2.35 Months DESCRIPTION OF TYPE OF NET ASSETS AND PROJECTED AVAILABILITY $ 1.76 M $ 1.61 M $ 0.15 M $ M $ 0.50 M $ 0.64 M $ 2.00 M $ 7.54 M $ 1.53 M WASTEWATER FUND - MODIFIED BALANCE SHEET YEAR END FY CITY OF LARAMIE WASTE WATER Modified Balance Sheet Fund Basis ASSETS: YEAR END BALANCES Cash $11,250 Investments 3,610 Receivables: Accounts, Customers 411 Operating/Acc Interest/Grants 480 Restricted Assets: Investments 151 Total Assets $15,902 LIABILITIES: Accounts Payable/Acc Interest $950 Accrued Vacation/Comp. 48 Current Debt: Bonds/Notes Payable 934 Total Liabilities $1,932 NET ASSETS: (In Thousands) Restricted $ 151 Committed 1,612 Assigned 10,674 Unassigned 1,533 Total Net Assets $13,970 (1) The balance sheet presented shows an approximation of currently available financial resources. It does not include capital assets, deferred amounts related to pensions, or long-term liabilities in order to measure currently available financial resources. NOTE: The CAFR does not report Enterprise funds on this basis, which leaves a high net asset total due to the inclusion of capital assets. Also accounting standards for Enterprise Funds only support reporting very limited restrictions (restricted cash and restrictions on net assets narrower than the purpose of the fund). The presentation above reports net assets using the same categories and measurement approach as governmental fund balances. Unassigned net assets are available to spend. (2) Enterprise Funds are managed using a 10 year financial plan. This plan considers cash flows, based on projected inflows and outflows for operating and capital requirements over the 10 year period, in order to avoid dramatic rate adjustments. WASTE WATER FUND ANNUAL MODIFIED BALANCE SHEET 16
17 SOLID WASTE TRENDS ON FINANCIAL SUMMARY (In Thousands) $6,000 $5,000 $4,000 $3,000 $2,000 $1,000 $- * Thousands SOLID WASTE FUND REVENUE BY TYPE 2014 Intergovernmental Charges for Services Miscellaneous SOLID WASTE FUND EXPENDITURES BY TYPE 14% 19% 10% 3% 5% 27% 22% Administration Collection Disposal Recycling/Diversion Capital & Equip Debt RESIDENTIAL SOLID WASTE FEES (Per Kitchen Unit) Rate $ $10.00 $8.50 $7.00 $5.50 $4.00 $2.50 $ Landfill Closure Collection Disposal Recycling SOLID WASTE FUND - FINANCIAL SUMMARY FY 2014 FY Fiscal Year Revenue Description: 2014 Intergovernmental $2,452 $34 $112 $107 $35 Charges for Services: Collection 1,062 1,076 1,025 1,065 1,090 Recycling/diversion Disposal Fee Landfill Dump Fee 1,358 1,279 1,200 1,250 1,501 Subtotal Charges for Services: 3,615 3,614 3,410 3,536 3,910 Miscellaneous Revenue Total Revenue $6,100 $3,830 $4,448 $4,055 $4,168 Expenditures Description: (In Thousands) Administration $172 $173 $193 $202 $176 Collection Disposal ,129 1, Recycling/Diversion Subtotal Operating: 1,987 2,099 2,354 2,364 2,087 Capital & Equipment 3, , Landfill Closure Costs Debt Service Total Expense $5,776 $4,143 $4,277 $3,610 $3,750 Depreciation (memo) $793 $1,077 $813 $1,173 $1,143 (1) In FY12, the City implemented curbside recycling. (2) The $35K of Intergovernmental Revenue was grant revenue for improvements and cleanup at the landfill. (3) Note: Capital & Debt (Chart 2) comprise 24% of total expenditures. SOLID WASTE FUND ANNUAL REPORT Note: CAFR financials report total expenses (operating expenses, interest expense, and transfers out) at $4M. This modified report reports total expense at $3.8M. The $0.2M difference arises from the exclusion of depreciation expense (+$1.1M in the CAFR), the inclusion of capitalized expenditures (-$0.4M in the CAFR), and the inclusion of debt principal payments (-$0.5M) on this report. 17
18 SOLID WASTE FUND RESERVE DAYS OF OPERATIONS YEAR END $6,000 $5,000 $4,000 $3,000 $2,000 $1,000 $0 *Thousands Unassigned Net Assets SOLID WASTE FUND RESERVE DAYS OF OPERATIONS SOLID WASTE FUND Modified Trial Balance Unassigned Fund Balance FY15 $ 1,126 Adj. Solid Waste Fund Expend FY 15 $ 3,750 Days of Operation Reserves Note: Balances are a point in time and can Change based on activity. Restricted & Committed Net Assets: Capital Contracts (Committed) Assigned Net Assets Contingency Operations & fund balance Debt Reserve (20%) Current & Future Landfill Liner Capital Reserve Funded portion of landfill closure costs Capital project encumbrances (rebudget) Solid Waste Expenditures FY (thousands) 110 Days 3.65 Months DESCRIPTION OF TYPE OF NET ASSETS & PROJECTED AVAILABILITY $ 0.05 M $ 0.05 M $ 6.15 M $ 0.40 M $ 0.21 M $ 3.00 M $ 2.30 M $ 0.24 M Unassigned Net Assets (Available) $ 1.13M SOLID WASTE FUND - MODIFIED BALANCE SHEET YEAR END FY CITY OF LARAMIE SOLID WASTE Modified Balance Sheet Fund Basis ASSETS: YEAR END BALANCES Cash $6,646 Investments 868 Receivables: Accounts, Customers 458 Operating/Acc Interest/Grants 1 Total Assets $7,973 LIABILITIES: Accounts Payable/Acc Interest $109 Unearned Revenue 1 Accrued Vacation/Comp. 66 Current Debt: Bonds/Notes Payable 465 Total Liabilities $641 NET ASSETS: (In Thousands) Restricted $ - Committed 54 Assigned 6,152 Unassigned 1,126 Total Net Assets $7,332 (1) The balance sheet presented shows an approximation of currently available financial resources. It does not include capital assets, deferred amounts related to pensions, or long-term liabilities in order to measure currently available financial resources. NOTE: The CAFR does not report Enterprise funds on this basis, which leaves a high net asset total due to the inclusion of capital assets. Also accounting standards for Enterprise Funds only support reporting very limited restrictions (restricted cash and restrictions on net assets narrower than the purpose of the fund). The presentation above reports net assets using the same categories and measurement approach as governmental fund balances. Unassigned net assets are available to spend. (2) Rate increases have been adopted in order to fund a capital reserve for future liner construction. It is estimated that the next liner will begin construction in 2 years (2018) with an approx. cost of $3M, so funds are being set aside for funding. More funding may be needed from rates to offset landfill liner requirements. (3) The total long-term liability to date for landfill closure and postclosure costs is $3.6M. The funded portion of this liability is noted in assigned net assets. SOLID WASTE ANNUAL MODIFIED BALANCE SHEET 18
Budget Terms and Concepts
Budget Terms and Concepts The following terms and concepts are used throughout this document. A reference list is presented below to assist in understanding key concepts: Adopted Budget The term adopted
More informationCity of Laramie Adjusted Budget FY - Wastewater Fund. 189 P age
Wastewater Fund 189 P age Wastewater Fund The Water and Wastewater Funds are part of the Utility Fund, which is run as an enterprise fund, or businesstype activity. The Water and Wastewater Utilities are
More informationCITY OF CHEYENNE FINANCIAL & COMPLIANCE REPORT
CITY OF CHEYENNE FINANCIAL & COMPLIANCE REPORT Cheyenne, Wyoming Year Ended Prepared by City Treasurer s Office This page is intentionally left blank 2 City of Cheyenne Financial and Compliance Report
More informationCITY OF WOODWARD, OKLAHOMA WOODWARD, OKLAHOMA
WOODWARD, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND ACCOMPANYING INDEPENDENT AUDITOR'S REPORT FOR THE YEAR ENDED JUNE 30, 2017 The City of Woodward, Oklahoma Table of Contents Year Ended June 30, 2017 INDEPENDENT
More informationCRISP COUNTY, GEORGIA
CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2013 INTRODUCTORY SECTION CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2013 TABLE OF CONTENTS I. INTRODUCTORY
More informationCITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018
COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2018 ASSETS GENERAL OTHER TOTALS Cash and investments $ 29,719,524 $ 2,222,625 $ 31,942,149 Taxes receivable 63,134,478 --- 63,134,478
More informationCITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017
COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2017 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,565,414 $ 2,345,357 $ 28,910,771 Taxes receivable 58,841,748 --- 58,841,748
More informationCITY OF DES MOINES, IOWA COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016
COMBINING BALANCE SHEET SCHEDULE ALL GENERAL FUND ACCOUNTS June 30, 2016 ASSETS GENERAL OTHER TOTALS Cash and investments $ 26,678,708 $ 2,599,415 $ 29,278,123 Taxes receivable 57,769,078 --- 57,769,078
More informationCity of Laramie Adjusted Budget FY - General Fund. 53 P age
General Fund 53 P age General Fund Overview The General Fund contains many of the City s operations, including fire and police services; parks and recreation; streets and fleet; community development;
More informationCOMPREHENSIVE ANNUAL FINANCIAL REPORT. City of Lucas, Texas
COMPREHENSIVE ANNUAL FINANCIAL REPORT City of Lucas, Texas Home-Rule, Council-Manager Form of Government Interim City Manager Dan Savage Finance Manager Elizabeth Exum COMPREHENSIVE ANNUAL FINANCIAL REPORT
More informationTOWN OF SPRINGFIELD, VERMONT FINANCIAL STATEMENTS JUNE 30, 2016
TOWN OF SPRINGFIELD, VERMONT FINANCIAL STATEMENTS JUNE 30, 2016 C O N T E N T S Page INDEPENDENT AUDITOR'S REPORT 1 and 2 Management s discussion and analysis 4-17 Basic financial statements: Government-wide
More informationCity of Tarpon Springs, Florida
City of Tarpon Springs, Florida Comprehensive Annual Financial Report Fiscal Year Ended September 30, 2018 CITY OF TARPON SPRINGS, FLORIDA COMPREHENSIVE ANNUAL FINANCIAL REPORT For the Fiscal Year Ended
More informationOTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE
OTHER GOVERNMENTAL FUNDS - SPECIAL REVENUE Special Revenue Funds are used to account for proceeds of specific revenue sources other than expendable trust that are legally restricted to expenditures for
More informationCITY OF ALAMOGORDO INDEPENDENT AUDITOR S REPORT AND FINANCIAL STATEMENTS
INDEPENDENT AUDITOR S REPORT AND FINANCIAL STATEMENTS For the Year Ended June 30, 2014 TABLE OF CONTENTS Page FINANCIAL SECTION Official roster iv Independent auditor s report 1-2 Management discussion
More informationCITY OF LOMPOC. Basic Financial Statements Fiscal Year Ended June 30, 2007
CITY OF LOMPOC Basic Financial Statements Fiscal Year Ended June 30, 2007 FINANCIAL SECTION Independent Auditors' Report.. 1 Management's Discussion and Analysis 3 Basic Financial Statements: Government-wide
More informationCITY OF DUNCAN, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR S REPORT
CITY OF DUNCAN, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR S REPORT AS OF AND FOR THE FISCAL YEAR ENDED THE CITY OF DUNCAN, OKLAHOMA Annual Financial Statements And Independent Auditor
More informationTHE CITY OF FLORENCE ALABAMA
THE CITY OF FLORENCE ALABAMA COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2008 Our Mission The mission of the city government of the City of Florence, Alabama, is to enhance
More informationYEO & YEO CPAs & BUSINESS CONSULTANTS
, Michigan Comprehensive Annual Financial Report For the Year Ended June 30, 2017 YEO & YEO CPAs & BUSINESS CONSULTANTS Comprehensive Annual Financial Report County of Washtenaw State of Michigan Fiscal
More informationCity of Bullhead City, Arizona FY Budget State of Arizona Schedules A-F
City of Bullhead City, Arizona FY 2011-2012 Budget State of Arizona Schedules A-F For the Fiscal Year Ending June 30, 2012 Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt
More informationCITY OF BONNER SPRINGS, KANSAS FINANCIAL STATEMENTS
FINANCIAL STATEMENTS Year ending December 31, 2015 This page intentionally left blank. Financial Statements Year ending December 31, 2015 TABLE OF CONTENTS Page Independent Auditor s Report 1-2 Management
More informationBudget Summary. FY17 Total County Revenue Sources. Misc 1.1% Federal 5.2% Gen Prop Taxes 40.3% $2,037,947,949
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationGeneral Operating Fund
General Operating Fund Actual Actual Actual Budget 2010 YTD Projected Recommended Projected Projected Revenues 2007 2008 2009 2010 as of 6/30/10 2010 2011 2011 2012 Property Taxes $13,449,730 $13,842,433
More informationMISSOURI. FINANCIAL REPORT (Audited)
MISSOURI FINANCIAL REPORT (Audited) Year Ended September 30, 2016 FINANCIAL REPORT INDEPENDENT AUDITOR S REPORT 1 MANAGEMENT S DISCUSSION AND ANALYSIS 3 BASIC FINANCIAL STATEMENTS Government-wide Financial
More informationFirst Public Budget Hearing. September 11, 2015
First Public Budget Hearing September 11, 2015 Agenda Staff Presentation Resolution 2015-042: Non-Ad Valorem Special Assessment for Fire Services Resolution 2015-043: Non-Ad Valorem Special Assessment
More informationTown of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2017
, Colorado Financial Statements and Supplementary Information For the Year Ended December 31, 2017 < Contents Independent Auditor s Report 1-2 Management s Discussion and Analysis 3-15 Basic Financial
More informationCRISP COUNTY, GEORGIA
CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2015 CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2015 TABLE OF CONTENTS Page Table of Contents...
More informationBudget Summary. FY2018 Total County Revenue Sources. Other Localities 2.8% Misc 0.7% Charges For Serv 13.2%
Revenue vs. Expenditure Comparison The pie charts show the expenditure and revenue budgets for all Countywide funds. The detail for these charts is displayed in the Combined Statement of Projected Revenues,
More informationCITY OF BULLHEAD CITY Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2013
Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement REVENUES OTHER THAN PROPERTY ADOPTED FUND TOTAL BALANCE/
More informationCITY OF MASCOTTE OPERATING BUDGET FISCAL YEAR GENERAL FUND REVENUE & EXPENDITURE SUMMARY BUDGET
Page 1 of 37 GENERAL FUND REVENUE & EXPENDITURE SUMMARY ACCOUNT TITLE FY2008-2009 REVENUES $ 3,892,462 EXPENDITURES 3,892,462 RESERVES TRANSFERRED IN (OUT) $ - 2008-2009 2009 Fiscal Year budget is balanced,
More informationNew Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate
New Mexico Department of Finance and Administration Local Government Division Property Valuation Estimate COUNTY: Colfax County Fiscal Year: 2017-2018 ROUNDED TO NEAREST DOLLAR (A) (B) (C) (D) PROPERTY
More informationCity of Panama City Beach, Florida
City of Panama City Beach, Florida FINANCIAL STATEMENTS September 30, 2017 City of Panama City Beach, Florida Table of Contents September 30, 2017 Independent Auditors Report 1 Management s Discussion
More informationCity of Placerville. Placerville, California. Basic Financial Statements And Independent Auditors Report
City of Placerville Placerville, California Basic Financial Statements And Independent Auditors Report For the year ended June 30, 2011 CITY OF PLACERVILLE Basic Financial Statements For the year ended
More informationCITY OF LAGUNA BEACH, CALIFORNIA. Comprehensive Annual Financial Report. For the Fiscal Year Ended June 30, 2015
CITY OF LAGUNA BEACH, CALIFORNIA Comprehensive Annual Financial Report For the Fiscal Year Ended June 30, 2015 CITY OF LAGUNA BEACH, CALIFORNIA COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR
More informationWOODS CROSS CITY CORPORATION FINANCIAL STATEMENTS. For The Year Ended June 30, Together With Independent Auditor s Report
CORPORATION FINANCIAL STATEMENTS For The Year Ended June 30, 2017 Together With Independent Auditor s Report Financial Section: WOODS CROSS CITY TABLE OF CONTENTS Independent Auditor s Report... 1 Management
More informationTHE CITY OF FLORENCE ALABAMA
THE CITY OF FLORENCE ALABAMA COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2016 Our Mission The mission of the city government of the City of Florence, Alabama, is to enhance
More informationINDEPENDENT AUDITORS' REPORT
FINANCIAL SECTION This section contains the following subsections: INDEPENDENT AUDITORS REPORT MANAGEMENT S DISCUSSION AND ANALYSIS BASIC FINANCIAL STATEMENTS REQUIRED SUPPLEMENTARY INFORMATION OTHER SUPPLEMENTARY
More informationTHE CITY OF LAWTON, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR S REPORTS
THE CITY OF LAWTON, OKLAHOMA ANNUAL FINANCIAL STATEMENTS AND INDEPENDENT AUDITOR S REPORTS AS OF AND FOR THE FISCAL YEAR ENDED JUNE 30, 2006 1 THIS PAGE INTENTIONALLY LEFT BLANK 2 TABLE OF CONTENTS Independent
More informationTOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports
TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports Compliance Section With Independent Auditors Report TABLE OF
More informationCITY OF AUBURN CALIFORNIA Comprehensive Annual Financial Report
CALIFORNIA 2012 Comprehensive Annual Financial Report Fiscal Year Ended June 30, 2012 THIS PAGE INTENTIONALLY LEFT BLANK City of Auburn, California Comprehensive Annual Financial Report For the Year Ended
More informationCITY OF BOYNTON BEACH FY ADOPTED SUMMARY BUDGET
CITY OF BOYNTON BEACH, FLORIDA CITY OF BOYNTON BEACH FY 2017-2018 ADOPTED SUMMARY BUDGET P a g e 1 46 Boynton Beach Mayor and City Commission Commissioner Joe Casello, Commissioner Christina Romelus, Vice
More informationCity of Elko, Nevada FINANCIAL STATEMENTS FISCAL YEAR ENDED JUNE 30, 2018
City of Elko, Nevada FINANCIAL STATEMENTS FISCAL YEAR ENDED JUNE 30, 2018 Table of Contents Page FINANCIAL SECTION Independent Auditors Report... 1 Management s Discussion and Analysis... 4 Basic Financial
More informationMEMO. February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds
MEMO TO: FROM: City Council Erika Hobson, Director of Finance DATE: March 19, 2011 SUBJECT: February 2011 Budget Reports Operating, Solid Waste, Utility Fund and Debt Service Funds Attached are the February
More informationTOWNSHIP OF TYRONE LIVINGSTON COUNTY, MICHIGAN ANNUAL FINANCIAL REPORT YEAR ENDED MARCH 31, 2018
TOWNSHIP OF TYRONE LIVINGSTON COUNTY, MICHIGAN ANNUAL FINANCIAL REPORT YEAR ENDED MARCH 31, 2018 TABLE OF CONTENTS INDEPENDENT AUDITOR'S REPORT 1 MANAGEMENT S DISCUSSION AND ANALYSIS 5 BASIC FINANCIAL
More informationNEWTON COUNTY, GEORGIA
Annual Financial Report For the Fiscal Year Ended June 30, 2016 Prepared by Authority of Newton County Board of Commissioners Newton County, Georgia Nicole Cross, Finance Director Annual Financial Report
More informationTOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports
TOWN OF MEDLEY, FLORIDA Financial Section, Required Supplementary Information, Combining Fund Statements, and Supplementary Financial Reports Compliance Section With Independent Auditors Report TABLE OF
More informationCITY FLORIDA REPORT COUNCIL (MARCH 2017) LITA MANAGER BMC R 30, 2016 MIKE BRADY NC.
CITY OF DEBARY, FLORIDA ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER R 30, 2016 CITY COUNCIL (MARCH 2017) BOB GARCIA, MAYOR LITA HANDY-PETERS, VICE MAYOR STEPHEN BACON ERIKA BENFIELD MIKE
More informationCity of Sartell Stearns and Benton Counties, Minnesota. Financial Statements. December 31, 2018
Stearns and Benton Counties, Minnesota Financial Statements December 31, 2018 Table of Contents Elected Officials and Administration 1 Independent Auditor's Report 2 Management's Discussion and Analysis
More informationDATA INPUT PAGE FOR CITIZEN'S GUIDE TO LOCAL UNIT FINANCES
DATA INPUT PAGE FOR CITIZEN'S GUIDE TO LOCAL UNIT FINANCES Local Unit Name: Hillsdale County Local Unit Code: 300000 Per capita information 2016 2017 Statement of Revenues & Expenditures All governmental
More informationSTATEMENT OF REVENUES, EXPENDITURES AND FUND BALANCE GENERAL FUND City of Rolla Fiscal Year
STATEMENT OF REVENUES, AND FUND BALANCE GENERAL FUND City of Rolla Fiscal Year 2008 2009 17 Audit Audit Estimated Approved 2006 2007 2008 2009 REVENUES Taxes 6,849,105 7,248,121 7,902,958 7,505,600 Licenses
More informationBASIC FINANCIAL STATEMENTS- FUND FINANCIAL STATEMENTS
BASIC FINANCIAL STATEMENTS- FUND FINANCIAL STATEMENTS AE (This Page Intentionally Left Blank) 31 Balance Sheet Governmental Funds June 30, 2017 Teeter ASSETS AND DEFERRED OUTFLOWS OF Flood Debt RESOURCES:
More informationTOWN OF EAST BRIDGEWATER, MASSACHUSETTS BASIC FINANCIAL STATEMENTS AND MANAGEMENT S DISCUSSION AND ANALYSIS WITH INDEPENDENT AUDITOR S REPORT FOR THE
BASIC FINANCIAL STATEMENTS AND MANAGEMENT S DISCUSSION AND ANALYSIS WITH INDEPENDENT AUDITOR S REPORT FOR THE YEAR ENDING JUNE 30, 2017 BASIC FINANCIAL STATEMENTS AND MANGEMENT S DISCUSSION AND ANALYSIS
More informationHENDRY COUNTY, FLORIDA COMBINED FINANCIAL STATEMENTS INCLUDING BOARD OF COUNTY COMMISSIONERS, CONSTITUTIONAL OFFICERS, AND COMPONENT UNITS
COMBINED FINANCIAL STATEMENTS SEPTEMBER 30, 2012 INCLUDING BOARD OF COUNTY COMMISSIONERS, CONSTITUTIONAL OFFICERS, AND COMPONENT UNITS TABLE OF CONTENTS Pages SECTION I COMBINED STATEMENTS REPORT OF INDEPENDENT
More informationTown of Wellington, Colorado. Financial Statements and Supplementary Information For the Year Ended December 31, 2016
, Colorado Financial Statements and Supplementary Information For the Year Ended December 31, 2016 Contents Independent Auditor s Report 1-2 Management s Discussion and Analysis 3-15 Basic Financial Statements:
More informationOconee County, Georgia Financial Statements For the Fiscal Year Ended June 30, 2017
Oconee County, Georgia Financial Statements For the Fiscal Year Ended June 30, 2017 Financial Section: Independent Auditor's Report Management's Discussion and Analysis Oconee County, Georgia Financial
More informationTOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS
FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS COMPLIANCE SECTION Year Ended September 30, 2011 CONTENTS Independent Auditors Report
More informationCity of Salem Columbiana County, Ohio
City of Salem Columbiana County, Ohio General Purpose External Financial Statements For the Year Ended December 31, 2017 Local Government Services Section Basic Financial Statements For the Year Ended
More informationQuarterly Budget Status Report
Quarterly Budget Status Report 10/01/2016-06/30/2017 (3 rd quarter) OVERVIEW This financial overview reflects the County s overall unaudited financial condition through June 2017. Except as noted below,
More informationDATA INPUT PAGE FOR CITIZEN'S GUIDE TO LOCAL UNIT FINANCES
DATA INPUT PAGE FOR CITIZEN'S GUIDE TO LOCAL UNIT FINANCES Local Unit Name: Hillsdale County Local Unit Code: 300000 Per capita information 2015 2016 Statement of Revenues & Expenditures All governmental
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 informationCharter Township of Plymouth
Wayne County, Michigan Financial Report with Supplemental Information Contents Independent Auditor's Report 1-2 Management's Discussion and Analysis 3-7 Basic Financial Statements Government-wide Financial
More informationCRISP COUNTY, GEORGIA FINANCIAL REPORT
CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2018 CRISP COUNTY, GEORGIA FINANCIAL REPORT FOR THE FISCAL YEAR ENDED JUNE 30, 2018 TABLE OF CONTENTS Page Table of Contents...
More informationHENDRY COUNTY, FLORIDA COMBINED FINANCIAL STATEMENTS INCLUDING BOARD OF COUNTY COMMISSIONERS, CONSTITUTIONAL OFFICERS, AND COMPONENT UNITS
COMBINED FINANCIAL STATEMENTS SEPTEMBER 30, 2013 INCLUDING BOARD OF COUNTY COMMISSIONERS, CONSTITUTIONAL OFFICERS, AND COMPONENT UNITS TABLE OF CONTENTS Pages SECTION I COMBINED STATEMENTS REPORT OF INDEPENDENT
More informationVILLAGE OF OTTAWA HILLS LUCAS COUNTY TABLE OF CONTENTS. Independent Auditor s Report Management s Discussion and Analysis...
VILLAGE OF OTTAWA HILLS LUCAS COUNTY TABLE OF CONTENTS TITLE PAGE Independent Auditor s Report... 1 Management s Discussion and Analysis... 5 Basic Financial Statements: Government-Wide Financial Statements:
More informationCity of Salem Columbiana County, Ohio
City of Salem Columbiana County, Ohio General Purpose External Financial Statements For the Year Ended December 31, 2016 Local Government Services Section Basic Financial Statements For the Year Ended
More informationCITY OF ROME, GEORGIA COMPREHENSIVE ANNUAL FINANCIAL REPORT YEAR ENDED DECEMBER 31, Prepared By: Finance Department
CITY OF ROME, GEORGIA COMPREHENSIVE ANNUAL FINANCIAL REPORT YEAR ENDED DECEMBER 31, 2007 Prepared By: Finance Department John Bennett City Manager P.O. Box 1433 Rome, GA 30162 (706) 236-4400 June 27,
More informationTOWN OF MEDLEY, FLORIDA FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS
FINANCIAL SECTION, REQUIRED SUPPLEMENTARY INFORMATION, COMBINING FUND STATEMENTS, AND SUPPLEMENTARY FINANCIAL REPORTS COMPLIANCE SECTION Year Ended CONTENTS Independent Auditors Report 1 Financial Section:
More informationOFFICIAL BUDGET FORMS CITY/TOWN OF SAFFORD. Fiscal Year 2018
Final Budget Adoption - Resolution No. R17-014 - June 12, 2017 OFFICIAL BUDGET FORMS CITY/TOWN OF SAFFORD 4/15 TABLE OF CONTENTS Resolution for the Adoption of the Budget Schedule A Summary Schedule of
More informationFY 2018 Budget Resolution Summary Gwinnett County, Georgia
FY General Fund - 001 Taxes 246,171,202 Inter Governmental Revenue 3,584,798 Licenses and Permits 363,300 Charges for Services 27,327,754 Fines and Forfeitures 4,303,648 Investment Income 866,413 Contributions
More informationVILLAGE OF LEXINGTON, MICHIGAN
ANNUAL FINANCIAL REPORT with Supplementary Information FOR THE YEAR ENDED JUNE 30, 2016 Sanilac County, Michigan TABLE OF CONTENTS JUNE 30, 2016 Page Number Independent Auditor's Report 1 Management s
More informationTOTAL GENERAL FUND REVENUES
General Fund Revenues Budget Actual Actual Budget Actual Actual FY 2014 8-31-2013 8-31-2012 FY 2014 8-31-2013 8-31-2012 GENERAL PROPERTY TAXES: NON-CATEGORICAL AID: Current Real Estate Taxes 9,460,000
More informationVILLAGE OF THE CITY OF GALLIPOLIS GALLIA COUNTY DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS. Independent Auditor s Report... 1
VILLAGE OF THE CITY OF GALLIPOLIS GALLIA COUNTY DECEMBER 31, 2017 AND 2016 TABLE OF CONTENTS TITLE PAGE Independent Auditor s Report... 1 Prepared by Management: Management s Discussion and Analysis December
More informationCITY OF SALEM COLUMBIANA COUNTY DECEMBER 31, 2017 TABLE OF CONTENTS. Independent Auditor s Report Management s Discussion and Analysis...
TITLE CITY OF SALEM COLUMBIANA COUNTY DECEMBER 31, 2017 TABLE OF CONTENTS PAGE Independent Auditor s Report... 1 Prepared by Management: Management s Discussion and Analysis... 3 Basic Financial Statements:
More informationFOR THE YEAR ENDED DECEMBER
CITY OF URBANA CHAMPAIGN COUNTY AUDIT REPORT FOR THE YEAR ENDED DECEMBER 31, 2017 City Council City of Urbana 205 South Main Street Urbana, Ohio 43078 We have reviewed the Independent Auditor s Report
More informationFOR ADMINISTRATION USE ONLY 92 % OF THE FISCAL YEAR HAS ELAPSED 05/19/ :09PM PAGE: 1
COMBINED CASH INVESTMENT MAY 31, 2017 COMBINED CASH ACCOUNTS 01-10110 CASH - COMBINED CHECKING 162,650.26 01-10111 PETTY CASH 200.00 01-10114 LUSK STATE BANK - FEMA 52,964.61 01-11165 BANK OF THE WEST
More informationVillage of Pelham, New York
Financial Statements and Supplementary Information Year Ended May 31, 2016 Table of Contents Page Independent Auditors' Report Management's Discussion and Analysis Basic Financial Statements Government-Wide
More informationCITY OF BROCKTON, MASSACHUSETTS. Basic Financial Statements, Required Supplementary Information and Additional Information.
Basic Financial Statements, Required Supplementary Information and Additional Information (With Independent Auditors Report Thereon) Table of Contents Page(s) Independent Auditors Report 1 3 Management
More informationSection 1: City of Laramie Overview...5. Mission, Vision, Core Values Form of Organization City Leadership... 8
City of Laramie Adjusted Table of Contents Section 1: City of Laramie Overview...5 Mission, Vision, Core Values... 6 Form of Organization... 7 City Leadership... 8 Section 2: Supplemental Overview...15
More informationCity of St. Joseph Berrien County, Michigan FINANCIAL STATEMENTS. June 30, 2015
Berrien County, Michigan FINANCIAL STATEMENTS TABLE OF CONTENTS Page INDEPENDENT AUDITOR S REPORT MANAGEMENT S DISCUSSION AND ANALYSIS i-iii iv-x BASIC FINANCIAL STATEMENTS Government-wide Financial Statements
More informationCITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses Fiscal Year 2014
CITY OF SAN LUIS, AZ Summary Schedule of Estimated Revenues and Expenditures/Expenses 1. FUND General Fund 2. Special Revenue Funds 3. Debt Service Funds Available 4. Less: Amounts for Future Debt Retirement
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 informationMADISON COUNTY, FLORIDA ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2017
MADISON COUNTY, FLORIDA ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2017 MADISON COUNTY, FLORIDA THIS REPORT CONTAINS THE FOLLOWING SECTIONS Madison County, Florida (Government-Wide) Basic Financial Statements,
More informationCity of Concordia, KS Monthly Financial Report August 31, 2013
City of Concordia, KS Monthly Financial Report August 31, 2013 BUDGETED FUNDS Beginning Ending Encumbrances Subtract Cash Balance Unencumbered Cash Unencumbered and Accounts Accounts August 31, Funds Cash
More informationIRON RIVER TOWNSHIP. Financial Report With Supplemental Information Prepared in Accordance with GASB 34 MARCH 31, 2016
Financial Report With Supplemental Information Prepared in Accordance with GASB 34 1 TABLE OF CONTENTS INDEPENDENT AUDITOR'S REPORT... 4 MANAGEMENT S DISCUSSION AND ANALYSIS... 8 BASIC FINANCIAL STATEMENTS...
More informationMADISON COUNTY, FLORIDA ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2015
MADISON COUNTY, FLORIDA ANNUAL FINANCIAL REPORT SEPTEMBER 30, 2015 MADISON COUNTY, FLORIDA THIS REPORT CONTAINS THE FOLLOWING SECTIONS Madison County, Florida (Government-Wide) Basic Financial Statements,
More informationHENDRY COUNTY, FLORIDA
HENDRY COUNTY, FLORIDA ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2015 PREPARED BY: BARBARA S. BUTLER CLERK OF THE CIRCUIT COURT STEVE CLARK FINANCE DIRECTOR TABLE OF CONTENTS SECTION
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 informationCITY OF BANNING, CALIFORNIA FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED JUNE 30, 2016
, CALIFORNIA FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED JUNE 30, 2016 , CALIFORNIA FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED JUNE 30, 2016 THIS PAGE INTENTIONALLY LEFT BLANK FINANCIAL STATEMENTS
More informationNASSAU COUNTY, FLORIDA
NASSAU COUNTY, FLORIDA COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER 30, 2017 PREPARED BY: John A. Crawford CLERK OF THE CIRCUIT COURT/COMPTROLLER Table of Contents INTRODUCTORY
More informationCITY OF COLEMAN, FLORIDA. Annual Financial Report. September 30, (With Independent Auditors' Report Thereon)
Annual Financial Report September 30, 2018 (With Independent Auditors' Report Thereon) INTRODUCTORY SECTION This section contains the following subsections: List of City Council and Principal City Officials
More informationFLORIDA REPORT COUNCIL MAYOR CITY BMC R 30, 2014 RICK DWYER TERS NC.
CITY OF DEBARY, FLORIDA ANNUAL FINANCIAL REPORT FOR THE FISCAL YEAR ENDED SEPTEMBER R 30, 2014 CITY COUNCIL CHRIS CARSON, INTERIM MAYOR DAN HUNT, VICE MAYOR RICK DWYER LITA HANDY-PETH TERS SID VIHLEN,
More informationTHIS PAGE LEFT BLANK INTENTIONALLY
FINANCIAL SECTION THIS PAGE LEFT BLANK INTENTIONALLY 1 2 Management s Discussion and Analysis For the Year Ended As management of Kitsap County, we offer readers of Kitsap County s financial statements
More informationCITY OF ST. PAUL PARK FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2012
FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2012 FINANCIAL STATEMENTS For the Fiscal Year Ended December 31, 2012 TABLE OF CONTENTS INTRODUCTORY SECTION Elected and Appointed Officials
More informationPOCOMOKE CITY, MARYLAND FINANCIAL STATEMENTS YEAR ENDED JUNE 30, 2015
FINANCIAL STATEMENTS YEAR ENDED JUNE 30, 2015 TABLE OF CONTENTS Page INDEPENDENT AUDITORS REPORT 1-2 MANAGEMENT S DISCUSSION AND ANALYSIS 3-10 BASIC FINANCIAL STATEMENTS Government-wide financial statements
More informationCITY OF HASTINGS, NEBRASKA FINANCIAL REPORT SEPTEMBER 30, 2014
FINANCIAL REPORT SEPTEMBER 30, 2014 CONTENTS Page INDEPENDENT AUDITOR'S REPORT 1-3 Management's Discussion and Analysis 4-8 FINANCIAL STATEMENTS Statement of Net Position 9 Statement of Activities 10-11
More informationCity of Merced, California
For the Fiscal Year Ended June 30, 2015 Basic Financial Statements, California Merced, California Annual Financial Report For the year ended June 30, 2015 This page intentionally left blank Annual Financial
More informationGovernmental Activities
Statement of Net Position June 30, 2015 Activities Business-type Activities Total Component Unit Housing and Community Services Agency Assets Current assets Cash and Investments $ 164,721,343 $ 25,551,358
More informationCity of Groesbeck. Budget FY
City of Groesbeck Budget FY 2018 2019 BUDGET Fiscal Year Oct. 1, 2018 Sept. 30, 2019 This budget will raise more revenue from property taxes than last year's budget by an amount of $6,608, which is a 0.76
More informationPUTNAM COUNTY FLORIDA
PUTNAM COUNTY FLORIDA COMPREHENSIVE ANNUAL FINANCIAL REPORT FISCAL YEAR ENDED SEPTEMBER 30, 2011 Introductory Section STATE OF FLORIDA COUNTY OF PUTNAM COUNTY COMPREHENSIVE ANNUAL FINANCIAL REPORT FOR
More informationANNUAL FINANCIAL REPORT
ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER 31, 2016 INDEPENDENT AUDITOR S REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED DECEMBER 31, 2016 ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED DECEMBER
More informationCITY OF ST. PAUL PARK FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2014
FINANCIAL STATEMENTS FOR THE FISCAL YEAR ENDED DECEMBER 31, 2014 FINANCIAL STATEMENTS For the Fiscal Year Ended December 31, 2014 TABLE OF CONTENTS INTRODUCTORY SECTION Elected and Appointed Officials
More information