Recreation Commission Budget Workbook Instructions Please read these instructions carefully. If after reviewing them you still have questions, call Rogers Brazier at 785.296.2846 or email to armunis@da.ks.gov Submitting the Budget A copy of the budget is required to be sent to the City or USD that levy taxes for the recreation commission by August 1 of each year. KSA 12-1927 K.S.A. 79-2926 requires the budget be sent by electronic means. Contact your County Clerk for the specify instructions as to submission of the budget. A completed budget shall be submitted to your County Clerk Office by August 25 of each year. KSA 12-1927 General Instructions Enter information in all areas that are green if they apply to the budget you are preparing. The lighter shaded areas are protected because these contain formulas which should not be changed. Any errors must be corrected on the input sheet or where the detail information is entered. Indicates where the information comes from to be input. Red areas indicate a warning or needing correction. To print the spreadsheets, you can either print one sheet or all of the sheets at once. Recreation Commission Computer Spreadsheet Preparation 1. Enter the information on the Input sheet. The green shaded areas will expand automatically. 1a. Recreation commission that is sponsored by a USD will have the fiscal year shown while the City sponsored will show the calendar year. Once the year or years have been entered, the information is linked through out the budget forms. 1b. If more than five USDs sponsor the recreation commission, you can add more than one USD on the lines provided. 2. The 'InputMill' tab computes the max levy amount and links this amount to the General Fund page. 2a. County July 1 valuation information should come from the County Clerk Office around the first of July. The Clerk should provide either the city or USD valuation sheet which you should use the amount found on the 'Total' line under heading 'Estimated Assessed Valuation'. On the USD valuation sheet, do not use the General Fund total valuation. If you do not receive the valuation sheets, contact the applicable County Clerk or your levying sponsor. 2b. The mill rate comes from the input tab. The rate could be the mill levy rate that was imposed when the commission was first created or from a approved resolution increasing the mill levy rate. 2c. The mill rate applies only to the General Fund. 3. The 'InputBudSum' tab, enter official name/date/time/location, and location for budget information. This information is link to the Budget Summary page. 3a. The 'InputBudSum' tab now has a line which will indicate the last date to have the notice in the local newspaper. Please take into consideration when is the newspaper published to account for the 10 days. 4. Statement of Conditional Lease, Lease-Purchases and Certificate of Participation (lease) must be completed for all transactions which at the end of the lease period will be owned by the commission. Principal Bal Due for current budget year is linked to the Budget Summary and prior years are linked from the input page (Input). 4a. If the recreation commission does not have any leases purchases, under the heading 'Lease Purchased' type in the word "NONE" and attached the page to the budget. 5. Complete the individual fund sheets (Tabs General, Fund 2, and Fund 3, etc.) which you need for this budget. Enter fund name, unencumbered cash balance, detail receipts and expenditures in the correct spaces. The fund name, year, and expenditures totals will be linked to the Certificate and Budget Summary Form. 5a. K.S.A. 79-2927- 10% Rule limits the 'Miscellaneous' category for receipts and expenditures to 10% of the total receipts or expenditures per fund. If contingency or reserve wording is used in place of miscellaneous or along with miscellaneous, then the 10% Rule applies, unless the contingency or reserve expenditure is clearly defined. All fund pages has a miscellaneous category for receipts and expenditures and an edit is in place to determine if exceeds 10%. If the miscellaneous category exceeds 10%, then the block turns red and below will have 'Exceeds 10%'. To fix this, you must reduce the miscellaneous amount and add another category for the difference. 5b. K.S.A. 79-2927 - Funds should not be budgeted with a negative balance. If the 'Unencumbered Cash Balance is a negative figure for the actual budgeted year, a warning message will appear below the negative figure "Neg Bal - Violation". Since this column shows the actual receipts and expenditures and a negative cash balance occurs, then a violation of the Cash Basis Law has occurred. No correction can be taken. This warning message is a tool to help prevent future violations. 5c. K.S.A. 79-2927 - Funds should not be budgeted with a negative balance. If the 'Unencumbered Cash Balance is a negative figure for the estimate or proposed budgeted year, a warning message will appear below the negative figure "Neg Bal Correct". To remove the warning message, you will need to either increase receipts or reduce expenditures, whichever is applicable. 5d. Maxmium levy amount - If the total expenditures exceeds the max levy amount, then the total expenditure block turns red. To correct the error, you must reduce the expenditures before the max levy amount and the error will be corrected. 6. Budget Summary (Tab summary) shows the information that was entered form the other forms. If you discover an error, do not correct this page, but correct the page where the information was entered. If you can not determine where the error is, please contact us for assistance. 6a.. The first green shaded area enter secretary name, after printing this page, the secretary will sign the form. 6b. At the bottom of page in the next green shaded area, enter the page number. 6c. Before printing, review the form to ensure all the information is provided and the figures are correct. Print the page, ensure secretary signs and take to the local newspaper for printing. Once the form appears in the newspaper, review the information for accuracy. If not correct, have the newspaper reprint and change the dates for the hearing if needed to ensure that there are at least 10 days between the printing and when the hearing is held. 7. Certificate (Tab cert) shows information entered from the fund pages and input page. If you notice an error, please do not correct the Certificate page, but correct the information from where the information came from. If you can not determine how to fix the error, please contact us for assistance. 7a. Certificate page at top whereas the governing body is attesting. We have added KSA 12-1927 requires the governing body to provide a copy of the budget to the sponsoring entity and a copy to the applicable county clerk. 7b. Certificate page now has a place for the County Clerk to show date received and for their signature. 8. Review all forms to ensure that the fund page amounts matches with the Certificate and Budget Summary pages and everything is printed properly. 8a. Ensure all pages are numbered for pages that are used. 8b. Ensure the Commissioners have signed the Certificate page. 8c. Ensure to attach the published Budget Summary and attach a Affidavit of Publication. The Affidavit of Publication may not needed if the published Budget Summary shows the date published.
Name of recreation commission: Wellsville Joint Recreation Commission Street Address or P O Box: P.O. Box 386 City, State, ZIP Wellsville, KS 66092 Recreation commission point of contact: Ryan Dalton Point of contact telephone number: 785-883-4532 Enter mill rate limitation: Mill Rate 4.20 Enter county to which the budget is being submitted: Franklin County Note: the county where the USD or city has the greatest valuation will be considered the home county. Please enter county's name (e.g. "Barton County"). Name of home county for USD or city levying taxes: Franklin County Street Address or P O Box: 411 Main City, State, ZIP Ottawa, KS 66067 List other counties that levy taxes in support of the recreation commission: 1st county: Douglass 2nd county: Johnson 3rd county: Miami 4th county: 5th county: Enter year being budgeted: Sponsored by USD, enter as (YYYY/YYYY): 2016-2017 2016 2017 Sponsored by City, enter as (YYYY): 2015 2016 2014 2015 If additional fund pages are used: Enter fund name for tab fund2: EBF Fund Enter fund name for tab fund3: If previous budget had a beginning lease dollar balance: USD Jul. 1 City Jan. 1 Lease balance for year 2013-3 Lease balance for year 2014-2
Computation to Determine Dollar Amount Levy Limitation Name of County July 1 Valuation: Franklin County 35,704,415 Douglass 5,396,682 Johnson 21,323 Miami 8,946,445 0 0 Total valuation: 50,068,865 Mill rate limitation 4.20 Dollar amount to be raised by 4.199999 mill: $ 210,289 Note: The dollar amount to be raised is an estimate based upon the preliminary total assessed valuation and the mill rate limitation. Computation as follows: (total valuation of 50,068,865 multiplied by mill rate of 4.199999 divided by 1000) = $ 210,289 The mill rate limitation is only applicable to the general fund. This dollar amount can change depending upon the final total assessed valuation.
9
This tab will put the date and time and location of the budget hearing on the Budget Summary page. Also, provide the location where as the budget can be reveiwed. Please Official Name: Wellsville Joint Recreation Commission Date: July 31, 2016 Must be at least 10 days between date publish Latest date for notice to be published in your n Time: 7pm Location: WJRC Office - 320 Pendleton Wellsville, KS 66092 Available at: WJRC Recreation Office Examples Date: July 22, 2015 July J7 Time: 7:00 PM or 7:00 AM July 21, 2016 Location: Ike Recreation Room 132 21 Available at: Ike Recreation Office 7 2016
January February March April May hed and hearing held. June newspaper: July 21, 2016 July August September October November December
Table of Contents for the Adopted Budget: Statement of Cond. Lease- 2016-2017 Adopted Budget of Expenditures for the 2 Proposed Budget Year Page No. Purchase/Cert. of General 3 EBF Fund State of Kansas Recreation Commission 2016-2017 CERTIFICATE To the Clerk of Franklin County, State of Kansas We, the undersigned officers of Wellsville Joint Recreation Commission certify that the hearing mentioned in the attached publication was held and after the budget hearing this budget was duly approved and adopted as the maximum expenditure for the various funds for the year. Per K.S.A. 12-1927 a copy of the budget has been submitted to the sponsoring entity and to county clerk. 325,535 9,900 TOTAL Budget Summary 0 335,435 Date Received: County Clerk Permanent Recreation Commission Address Wellsville Joint Recreation Commission P.O. Box 386 Wellsville, KS 66092 Provide point of contact: Ryan Dalton POC phone number: 785-883-4532 Commission Members Sponsoring USD/City Address Franklin County 411 Main Ottawa, KS 66067 Other County: Douglass Other County: Johnson Other County: Miami Other County: 0 Other County: 0 Page No. 1
State of Kansas Recreation Commission Wellsville Joint Recreation Commission 2016-2017 Statement of Conditional Lease-Purchase and Certificate of Participation Term Ending Total Princ Bal On Pmts Due Pmts Due of Int Date Amount @ Beg of FY: for the Year of for the Year of Items Contract Contract Rate of Financed Purchased Date (Months) % Contract (Beg Princ) 2015/2016 2015/2016 2016-2017 Ball Field Lights 7/25/2016 132 4.95 7/25/26 495,000 0 32,083 Total 0 0 32,083 ***If you are merely leasing/renting with no intent to purchase, do not list--such transactions are not lease-purchases. Page No. 2
State of Kansas Recreation Commission Wellsville Joint Recreation Commission 2016-2017 FUND PAGE Adopted Budget Prior Year Current Year Proposed Budget Actual Estimated Year General Fund 2014/2015 2015/2016 2016-2017 Unencumbered Cash Balance 14,248 47,683 109,771 Receipts: Appropriation from USD 289 111,356 221,737 210,289 Local Alcohol Tax Franklin County 300 0 Activity Fees 26,903 32,820 34,000 Sponsorship Income 3,760 3,000 Tournament Income 2,090 4,000 Concession Income 13,000 USD 289 Back Appropriations 10,622 40,000 Interest on Idle Funds 12 0 Miscellaneous 926 452 2,500 Does misc. exceeds 10% Interest on Idle Funds 12 23 30 Total Receipts 139,508 271,504 306,819 Resources Available 153,756 319,187 416,590 Expenditures: Expenses Payroll Expenses 39,977 95,048 99,410 Program Expenses 12,419 28,155 93,450 Operations 11,009 16,572 24,200 Facilities and Equipment 38,778 65,557 63,675 Contract Services 3,890 4,084 4,800 New Improvements 40,000 Miscellaneous Does misc. exceeds 10% Total Expenditures 106,073 209,416 325,535 Unencumbered Cash Balance 47,683 109,771 91,055 Dollar amount to be raised by 4.199999 mill: $ 210,289 Page No. 3
State of Kansas Recreation Commission Wellsville Joint Recreation Commission 2016-2017 FUND PAGE Adopted Budget Prior Year Current Year Proposed Budget Actual Estimated Year EBF Fund 2014/2015 2015/2016 2016-2017 Unencumbered Cash Balance 0 9,294 15,276 Receipts: USD 289 EBF Fund 9,644 9,516 9,710 Miscellaneous Does misc. exceeds 10% Interest on Idle Funds Total Receipts 9,644 9,516 9,710 Resources Available 9,644 18,809 24,986 Expenditures: Employee Health Insurance 350 3,533 4,950 employee Retirement 4,950 Miscellaneous Does misc. exceeds 10% Total Expenditures 350 3,533 9,900 Unencumbered Cash Balance 9,294 15,276 15,086 Page No.
State of Kansas Recreation Commission Wellsville Joint Recreation Commission 2016-2017 FUND PAGE Adopted Budget Prior Year Current Year Proposed Budget Actual Estimated Year 0 2014/2015 2015/2016 2016-2017 Unencumbered Cash Balance 0 0 Receipts: Miscellaneous Does misc. exceeds 10% Interest on Idle Funds Total Receipts 0 0 0 Resources Available 0 0 0 Expenditures: Miscellaneous Does misc. exceeds 10% Total Expenditures 0 0 0 Unencumbered Cash Balance 0 0 0 Page No.
State of Kansas Recreation Commission NOTICE OF BUDGET HEARING The governing body of Wellsville Joint Recreation Commission will meet on July 31, 2016 at 7pm at WJRC Office - 320 Pendleton Wellsville, KS 66092 for the hearing and answering objections of taxpayers relating to the proposed use of funds. Detailed budget information is available at WJRC Recreation Office and will be available at this meeting. SUPPORTING COUNTIES Franklin County (home county) Douglass, Johnson, Miami BUDGET SUMMARY OF EXPENDITURES The proposed budget year expenditure amount is the maximum expenditure limit for the proposed budget year. Prior Year Current Year Proposed Budget Actual Estimated Year Fund 2014/2015 2015/2016 2016-2017 General 106,073 209,416 325,535 EBF Fund 350 3,533 9,900 Totals 106,423 212,949 335,435 2016-2017 Lease Purchases: 2013 2014 2015 July 1, 0 0 0 Wellsville Joint Recreation Commission Recreation Commission Secretary Page No.
RESOLUTION NO. WHEREAS, the Recreation Commission has been operating a public recreation system under the provisions of Article 19 of Chapter 12 of the Kansas Statutes Annotated, and the Unified School District No. is currently authorized to levy a property tax of not to exceed mills for the use of the Recreation Commission; and WHEREAS, the Recreation Commission has determined that the maximum authorized property tax currently being levied for the use of the Commission is insufficient to operate the recreation system, and the Commission determines that increasing the annual levy is necessary; BE IT RESOLVED, by the Recreation Commission that the Commission hereby requests that the maximum annual mill levy be increased to mills, and that the Commission requests the Unified School District No. to authorize such an increase in accordance with K.S.A. 12-1927, and amendments thereto. PASSED, by the Recreation Commission on this day of, 20. Commission Members Chairperson Secretary
RESOLUTION NO. WHEREAS, the Recreation Commission has adopted a resolution declaring it necessary to increase the annual property tax levy for the use of such Commission to operate a public recreation system and has requested the Unified School District No. to authorize a maximum mill levy of not to exceed mills; and WHEREAS, the provisions of K.S.A. 12-1927, and amendments thereto, provide for such an increase, subject to a petition of the voters for a referendum thereon; BE IT RESOLVED, by the Board of Education of Unified School District No. that the Recreation Commission be authorized to levy ad valorem property tax of not to exceed mills in the tax year and thereafter, subject to the aforementioned petition and referendum. BE IT FURTHER RESOLVED, that this resolution shall be published once each week for two consecutive weeks in the official school district newspaper and that an amount not exceeding said maximum mill levy may be made for the Recreation Commission in the ensuing budget year and each successive budget year unless a petition requesting an election upon the proposition, signed by at least five percent of the qualified voters of the school district, shall be filed with the county election officer within 30 days following the date of the last publication of this resolution. PASSED, by the Board of Education of Unified School District No. on this day of, Board of Education Members President Vice-President
RESOLUTION NO. WHEREAS, the Recreation Commission has adopted a resolution declaring it necessary to increase the annual property tax levy for the use of such Commission to operate a public recreation system and has requested the Governing Body of the City of to authorize a maximum mill WHEREAS, the provisions of K.S.A. 12-1927, and amendments thereto, provide for such an increase, subject to a petition of the voters for a referendum thereon; BE IT RESOLVED, by the Governing Body of the City of that the Recreation Commission be authorized to levy ad valorem property tax of not to exceed mills in the tax year and thereafter, subject to the aforementioned petition and referendum. BE IT FURTHER RESOLVED, that this resolution shall be published once each week for two consecutive weeks in the official city newspaper and that an amount not exceeding said maximum mill levy may be made for the Recreation Commission in the ensuing budget year and each successive budget year unless a petition requesting an election upon the proposition, signed by at least five percent of the qualified voters of the city, shall be filed with the county election officer within 30 days following the date of the last publication of this resolution. PASSED, by the Governing Body on this day of, 20. ATTEST: City Clerk (SEAL) Mayor
The following changes were made to this workbook on 6/8/2015 1. Correction to print area on summary budget page. The following changes were made to this workbook on 9/9/2014 1. Added "Supporting Counties" section to the notice of budget hearing on the summ tab. The following changes were made to this workbook on 7/2/2014 1. Certificate tab page number cell links created The following changes were made to this workbook on 6/25/2013 1. Summary tab expenditure limit sentence clarification The following changes were made to this workbook on 3/27/2013 1. Instruction tab narrative modification The following changes were made to this workbook on 10/18/2012 1. Added suggested resolution tabs (recreation commission, USD, city) The following changes were made to this workbook on 5/18/2012 1. On the Summary tab changed formatting to "wrap text" as to time, date, place notification language The following changes were made to this workbook on 2/8/2012 1. InputBudSum tab added a place for official name and linked to summary page 2. InputBudSum tab added line for projected last day for newspaper 3. Certificate tab added line in 'heading' for statutory requirement providing copy of budgets to 4. Certificate tab center table of contents on the page 5. Certificate tab removed block for 'State Usage Only' 6. Certificate tab added lines for date received by county clerk and signature line for the clerk to sign 7. Summary tab added the link with 'inputbudsum' for official name 8. Instruction tab under the heading 'Submitting Budget', bolded statements for providing copy of budg 9. Instruction tab add #3 about official name 10. Instruction tab add new #3a concerning latest date for publication in local newspaper 11. Instruction tab added #7a to certification about statutory requirement for providing copies of the bu 12. Instruction tab added #7b for the county clerk to sign and date received The following changes were made to this workbook on 5/4/2011 1. Input tab changed cell C33 from -3 to -4 and cell D34 from -2 to -3 2. Summary tab changed forumla for cell C, D, E 22 for year of lease summary The following changes were made to this workbook on 11/2/2010 1. Removed all revision dates from each page 2. Input tab added blocks for lease purchase
3. Summary tab made new boxes for the lease purchases The following changes were made to this workbook on 1/15/2010 1. Instruction tab, added 2a-c, 3, and 5d 2. Input tab, added line for mill rate and two lines for County names 3. Added 'InputMill' tab to compute the max levy amount 4. Added 'InputBudSum' tab for date/time/location 5. General tab, add max levy amount and put conditional statement for exceeding max levy amount 6. Summary tab remove green areas for date/time/location and link the information from 'InputBudSum 7. Cert tab, added two lines for additional counties The following changes were made to this workbook on 4/22/2009 1. Input tab for lease dates c27/28 for USD and d27/28 for City The following changes were made to this workbook on 2/23/2009 1. Instructions under submitting a budget added required to electronic file budgets. The following changes were made to this workbook on 10/28/2008 1. Instruction page, added 1a and 1b for dealing with the budgeted year and allowing more than one USD on a line if more the four sponsors the commission. Added line 3c explainning about warning message for the estimated and proposed negative ending cash balance. Change 3a to explain about 10% violation and how to fix. Change 3b explainning about the current year violation of the Cash 2. Input tab added lines for the YYYY for a USD or City sponsor. 3. Changed all dates to either reflect City calandar year or USD fiscal year for the spreadsheet. 4. Changed all forms revision date. 5. Added miscellaneous category to all fund pages in both the receipts and expenditures section. The following changes were made to this workbook on 8/6/2007 1. Instructions changed to whom to contact 2. Instructions changed about submission of budgets via email 3. Instructions changed for information on the input page 4. Footed Certificate page with #1 5. Certificate page has POC for Rec and add Other Counties 6. Expanded on the instructions for preparation on notes 2a, 3a, 4, 5, 6 7. Change Certificate page putting Lease page under the table of contents 8. Hard coded the page number for lease and general fund page on the Certificate page 9. Hard coded the page number for lease page 10. Hard coded the page number for the general fund page 11. Added warning message to all fund pages
gets udget
m'