Академический Документы
Профессиональный Документы
Культура Документы
Financial Section:
Independent Auditors' Report ..................................................................... 2
Required Supplementary Information:
Management's Discussion and Analysis ......................................... 3-7
Basic Financial Statements ........................................................... 8
Statement
1
26-29
30
31
~:nt::re/lan :::;;(;f1ellaefeln-~-lt;/l
:J'->X. X
78 1 S Rain C;reek Drive
Henryville, Indiana 4 7 126
"'G
Phone: S 12-267-8244
emait: jon m sntith05~1ta:h.oo.com
/)~~j_5'~ ~LLC
'jl~ATHAN MICHAEL SMITH PLLC
November 5, 2012
Our discussion and analysis of the City of West Buechel's financial performance provides an
overview of the City's financial activities for the year ended June 30, 2012. Please read it in
conjunction with the City's financial statements, which begin on page 9.
FINANCIAL HIGHLIGHTS
o
The City's assets exceeded its liabilities by $2,804,649 (net assets) for the fiscal year ended
June 30, 2012.
The largest sources of revenue for the City were property taxes, occupational taxes,
insurance premium taxes, and net profit taxes. These four sources account for 92.2% of
the City's total revenue. Total revenue of the City increased by $319,429 during this fiscal
year. This was primarily the result of increases in occupational tax revenue and
insurance premium tax revenue.
The City's expenses of $1,051,782 reflect a decrease of $64,081 from the previous fiscal
year. General Government had the largest department decrease. The decrease was due
to refunds to tax paying entities resulting from the City's change from a gross receipts tax
to a net profits tax. These refunds occurred during fiscal year 2011, but not during fiscal
year ending June 30, 2012.
Assets
Current Assets
Non-Depreciable Fixed Assets
Depreciable Capital Assets (Net)
Total Assets
Liabilities
Current Liabilities
Long-Term Liabilities
Total Liabilities
Net Assets
Invested in Fixed Assets
Restricted
Unrestricted
Total Net Assets
2012
2,139,768
104,000
576,573
2,820,341
2011
1,887,953
104,000
489,931
2,481,884
15,692
8,322
7,370
15,692
8,322
7,370
680,573
107,891
2,016,185
2,804,649
593,931
81,857
1,797,774
2,473,562
86,642
26,034
218,411
331,087
-4-
.$
Variance
251,815
86,642
338,457
Governmental Revenues
The City's primary sources of revenue were property taxes, occupational taxes, insurance
taxes and net profit taxes. These four sources of revenues comprise 92.2% of the total
revenue collected during the fiscal year ending June 30,2012. Total revenues for the year
ending June 30,2012 increased by $319,429. This was primarily the result of increases in
occupational tax revenue and insurance premium taxes.
2012
Program Revenues:
Charges for Services
Operating Grants and Contributions
Positive
(Negative)
Variance
2011
55,581
33,558
37,429
28,206
18,152
5,352
89,139
65,635
23,504
261,331
770,585
11,136
162,538
80,867
15
5,184
2 074
1,293,730
277,553
513,550
11,557
80,632
108,437
51
5,010
1,015
997 805
(16,222)
257,035
(421)
81,906
(27,570)
(36)
174
1,059
295,925
1,382,869
$ ==========
1,063,440
319,429
Governmental Expenses
Total Governmental expenses decreased by $64,081 compared to the prior year. General
Government had the largest department decrease. The decrease was due to refunds to
tax paying entities resulting from the City's change from a gross receipts tax to a net
profits tax. These refunds occurred during fiscal year 2011, but not during fiscal year
ending June 30,2012.
2012
Expenses
Program Expenses:
General Government
Public Safety
Pubic Works
Recreation
Capital Outlay
Streets and Roads
Total Expenses
475,951
414,871
79,632
26,736
47,373
7,219
1,051,782
-5-
Positive
(Negative)
Variance
2011
542,826
436,590
88,224
31,259
6,480
10,484
1,115,863
66,875
21,719
8,592
4,523
(40,893)
3,265
64,081
2011
2012
Total Revenues
Total Expenses
Excess (Deficiency) of Revenues
Over Expenses
Positive
(Negative)
Variance
1,382,869
1,051,782
1,063,440
1,115,863
319,429
64,081
331,087
(52,423)
383,510
2011
2,525,985
(52l423)
2,473,562
2,473,562 $
331,087
2,804,649 $
$
$
Fixed Assets
Balance
July1, 2011
Governmental Activities:
Land
Total Non-Depreciable Assets
Additions
104,000 $
104,000
Balance
June 30,2012
Disposals
$
- $
104,000
104,000
563,900
51,001
184,903
316,761
1,116,565
9,925
13,274
106,202
4,150
133,551
573,825
64,275
291,105
320,911
1,250,116
1,220,565
133,551
1,354,116
367,602
43,932
159,639
55,461
626l634
20,636
2,269
9,175
14,829
46,909
388,238
46,201
168,814
70,290
673,543
Accumulated Depreciation:
Buildings and Improvements
Equipment
Vehicles and Equipment
Infrastructure
Total Accumulated Depreciation
Net capital assets
593,931
86,642
- $
Major fixed asset additions during the fiscal year ending June 30, 2012 included 4 new police
vehicles, telephone and internet equipment, and street paving improvements.
-6-
680,573
-7-
-8-
Primary Government
Governmental Activities
ASSETS
Current assets:
Cash, and Cash Equivalents ($107,891 restricted)
Investments
Receivables ($1,896 restricted)
Total current assets
Noncurrent assets:
Capital Assets (net)
1,837,243
15,200
287,325
2,139,768
680,573
Total Assets
2,820,341
4,938
10,754
LIABILITIES
Current liabilities:
Accounts Payable
Deferred Net Profits Tax
Total Liabilities
15,692
NET ASSETS
Invested in capital assets, net of related debt
Restricted for Roads
Unrestricted
680,573
107,891
2,016,185
2,804,649
2,820,341
Program Revenues
Charges for
Operating Grants
Services
and Contributions
Expenses
PRIMARY GOVERNMENT:
Governmental Activities:
General Government
Public Safety
Public Works
Recreation
Capital Outlay
Sheets and Roads
Total Government
Total Primaty Government
475,951
414,871
79,632
26,736
47,373
7,219
55,581
Governmental Activities
33,558
1,051,782
1,051,782
55,581
55,581
33,558
33,558
General revenues:
Taxes:
Property Taxes
Occupational Taxes
Net Profit Taxes
Insurance Taxes
Bank Franchise Taxes
Intergovernmental
Interest Income
Other Revenues
Total General Revenues
Change in Net Assets
Net Assets- Beginning
(420,370)
(414,871)
(79,632)
(26,736)
(47,373)
26,339
(962,643)
(962,643)
261,331
770,585
80,867
162,538
11,136
15
5,184
2,074
1,293,730
331,087
2,473,562
-10-
2,804,649
Total
General Fund
ASSETS
Cash and Cash Equivalents
Investments
Receivables
Due From Other Funds
Road Fund
1,729,352
15,200
285,429
2,029,981
4,938
10,754
34,448
50,140
Total Assets
Government
Funds
107,891
1,896
34,448
1,837,243
15,200
287,325
34,448
144,235
2,174,216
LIABILITIES
Accounts Payable
Deferred Net Profits Tax
Due to Other Funds
Total Liabilities
4,938
10,754
34,448
50,140
FUND BALANCE
Reserved Fund Balances
Unreserved Fund Balances
Total fund balance
Total Liabilities and Fund Balance
1,979,841
1,979,841
2,029,981
144,235
144,235
144,235
144,235
1,979,841
2,124,076
2,174,216
Amounts reported for governmental activities in the Statement of Net Assets are different because:
680,573
2,804,649
=======
Road
Maintenance
Fund
General
Fund
REVENUES
Taxes:
Property Taxes
Bank Franchise Taxes
Occupational Taxes
Net Profit Taxes
Insurance Taxes
Licenses and Permits
Intergovernmental Revenue
Charges for Services
Interest
Other Income
Total Revenues
261,331
11,136
770,585
80,867
162,538
40,060
15
15,521
5,184
2,074
1,349,311
467,768
389,140
78,911
21,681
176,774
Total
Governmental
Funds
33,558
33,558
261,331
11,136
770,585
80,867
162,538
40,060
33,573
15,521
5,184
2,074
1,382,869
EXPENDITURES
General Government
Public Safety
Public Works
Recreation
Capital Outlay
Streets and Roads
Total Expenditures
1,134,274
4,150
4,150
467,768
389,140
78,911
21,681
176,774
4,150
1,138,424
215,037
29,408
244,445
1,764,804
1,979,841
114,827
144,235
1,879,631
2,124,076
Reconciliation of the net changes in fund balances- total governmental funds to the change
in net assets of governmental activities:
Net Change in Fund Balances- Total Governmental Funds
244,445
Amounts reported for govermnental activities in the Statement of Activities are different
because:
133,551
(46,909)
331,087
====~=
NOTEl.
A.
B.
c.
D.
E.
NOTE2.
A.
NOTE3.
A.
B.
NOTE4.
A.
B.
c.
D.
E.
NOTES.
-14-
-15-
b.
Measurement focus is a term used to describe 11 which 11 transactions are recorded within the
various financial statements. Basis of accounting refers to 11 When 11 transactions are recorded
regardless of the measurement focus applied.
Measurement Focus
On the government-wide Statement of Net Assets and the Statement of Activities,
governmental activities are presented using the economic resources measurement focus. The
accounting objectives of this measurement focus are the determination of operating income,
changes in net assets, financial position, and cash flows. All assets and liabilities (whether
current or noncurrent) associated with their activities are reported.
In the fund financial statements, the 11 current financial resources 11 measurement focus is used.
Only current financial assets and liabilities are generally included on the balance sheet. The
operating statements present sources and uses of available spendable financial resources
during a given period. These funds use fund balance as their measure of available spendable
financial resources at the end of the period.
-16-
-17-
40 years
20 years
5 to 15 years
5-15 years
5 to 10 years
10 to 25 years
Inventories
Disbursements for inventory items are considered expenditures at the time of the purchase.
-18-
Government-Wide Financials
Equity is classified as net assets and displayed in three components:
a.
Invested in capital assets, net of related debt- Consist of capital assets including
restricted capital assets, net of accumulated depreciation and reduced by the
outstanding balances of any bonds, notes, or other borrowings that are attributable
to the acquisition, construction, or improvement of those assets.
b.
Restricted net assets - Consist of net assets with constraints placed on the use
either by (1) external groups such as creditors, grantors, contributors, or laws
or regulations of other governments; or (2) law through constitutional
provisions or enabling legislation.
c.
Unrestricted net assets - All other net assets that do not meet the definition of
"restricted" or "invested in capital assets, net of related debt."
Fund Statements
Governmental fund equity is classified as fund balance. Fund balance is further classified as
reserved and unreserved, with unreserved further split between designated and undesignated.
Accounts Payable
Accounts payable consist of trades payable to vendors who provide goods and services to the
city.
1.E. REVENUES, EXPENDITURES, AND EXPENSES
Property Tax
The City assesses property taxes in July of each calendar year (.20 per $100 of assessed value)
based upon an assessment date of January 1st. Bills are mailed on October 1st payable by
January 2nd of the next calendar year. Bills paid on or before November 1st are allowed a 2%
discount; bills paid after that date, but before January 2nd are not allowed a discount nor are
subject to a penalty. All bills not paid after January 2nd, but before June 30th of the following
year are charged a 5% penalty plus 8% interest per annum. Bills paid after July 1st are charged
an additional10% penalty above what was previously described and accrue interest charges
until paid.
-19-
-20-
Receivable Type
Occupational Taxes
Property Taxes
Insurance Taxes
Net Profit Taxes
Intergovernmental
Total Receivables
-21-
Balance
July 1,2011
Governmental Activities:
Land
Total Non-Depreciable Assets
Additions
Disrosals
- $
104,000 $
104,000
Balance
June 30, 2012
- $
104,000
104,000
563,900
51,001
184,903
316,761
1,116,565
9,925
13,274
106,202
4,150
133,551
573,825
64,275
291,105
320,911
1,250,116
1,220,565
133,551
1,354,116
367,602
43,932
159,639
55,461
626l634
20,636
2,269
9,175
14,829
46 909
388,238
46,201
168,814
70,290
673l543
Accumulated Depreciation:
Buildings and Improvements
Equipment
Vehicles and Equipment
Infrastructure
Total Accumulated Depreciation
Net capital assets
593,931
86,642
- $
Depreciation expense of 46,909 was allocated to the various functions on the statement of
activities as follows:
Governmental Activities
General Government
Public Safety
Public Works
Recreation
Streets and Roads
Total Depreciation Expense
8,183
25,731
721
5,055
7219
$ ===~4~6~,9~09~
-22-
680,573
-23-
-24-
-25-
Variance with
Final Budget
Positive
(Negative)
Budgeted Amounts
Original
Revenues (Infows)
Taxes:
Property Taxes
Bank Franchise Taxes
Net Profits Tax
Occupational Taxes
Insurance Taxes
License and Permits
Sign Permit Fee
Business License
Vendor Loading and Unloading
Intergovernmental
Coal and Mineral Income
Charges for Services
Fines and Citations
Other
Miscellaneous Income
Interest Income
245,630
11,557
136,000
563,750
60,025
245,630
11,557
136,000
563,750
60,025
261,331
11,136
80,867
770,585
162,538
15,701
(421)
(55,133)
206,835
102,513
4,500
1,125
23,870
9,160
7,030
23,870
4,660
5,905
100
100
15
(85)
215
215
15,521
15,306
3,816
3,816
2,074
5,184
2,074
1,368
1,026,718
1,537,358
4,500
1,125
Actual
Amounts
Final
2,564,076
-26-
1,026,718
1,537,358
2,564,076
1,349,311
1,764,804
3,114,115
322,593
227,446
550,039
Variance with
Final Budget
Budgeted Amounts
Original
Public Safety
Police Department/Security Services
Total Public Safety
14,400
25,200
128,000
15,000
14,400
25,200
128,000
15,000
12,000
4,000
8,000
65,000
4,000
10,000
35,000
8,000
500
6,000
75,000
7,000
5,000
55,000
12,000
4,000
8,000
65,000
4,000
10,000
35,000
8,000
500
6,000
75,000
7,000
5,000
55,000
500
4,000
8,000
10,000
7,000
7,000
2,000
3,000
2,000
500
4,000
8,000
10,000
7,000
7,000
2,000
3,000
2,000
Positive
(Negative)
Actual
Amounts
Final
14,400
25,200
118,725
12,000
5,200
5,643
3,578
67,098
5,570
3,243
24,483
7,854
2,241
3,560
75,741
6,296
1,530
52,700
790
494
$
9,275
3,000
9,265
7,032
4,900
6,627
652
85
2,861
6,800
(1,643)
4,422
(2,098)
(1,570)
6,757
10,517
146
(1,741)
2,440
(741)
704
3,470
2,300
(790)
6
4,000
(1,265)
2,968
2,100
373
1,348
2,915
(861)
520,600
467,768
52,832
500,000
500,000
389,140
110,860
500,000
500,000
389,140
110,860
520,600
-27-
Variance with
Final Budget
Posthve
(Negative)
Budgeted Amounts
Original
Public Works
Payroll
Uniforms
Equipment
Fuel
Repairs and Maintenance
Supplies
Snow Removal
Solid Waste
Total Public Works
Recreation
Payroll- Commmunity Center
Community Activities
Total Recreation
Capital Outlay
Capital Improvements and Expenditures
Contract Labor
Total Capital Outlay
Actual
Amounts
Final
50,000
1,000
5,500
10,000
3,000
50,000
1,000
5,500
10,000
3,000
5,000
30,000
104,500
5,000
30,000
104,500
32,098
78,911
11,851
803
5,130
3,848
2,611
(1,556)
5,000
(2,098)
25,589
25,000
20,000
45,000
25,000
20,000
45,000
13,317
8,364
21,681
11,683
11,636
23,319
300,000
50,000
350,000
300,000
50,000
350,000
161,234
15,540
176,774
138,766
34,460
173,226
1,520,100
1,520,100
1,134,274
385,826
(493,382)
(493,382)
38,149
197
370
6,152
389
1,556
215,037
708,419
(493,382)
(493,382)
215,037
708,419
1,537,358
1,537,358
1,764,804
227,446
1,043,976
1,043,976
1,979,841
1,979,841
-28-
935,865
Variance with
Final Budget
Posthve
(Negative)
Budgeted Amounts
Original
Beginning budgetmy fund balance:
Revenues
Intergovernmental Revenue
Total Road Maintenance Revenues
Total Available for Appropriation
81,583
Actual
Amounts
Final
81,583
114,827
33,244
26,400
26,400
33,558
7,158
~1i,;mu
~1i,400
~~,55S
7,i5S
107,983
107,983
148,385
40,402
21,400
5,000
21,400
5,000
4,150
17,250
5,000
26,400
26,400
4,150
22,250
29,408
29,408
114,827
33,244
81,583
81,583
-29-
81,583
81,583
144,235
62,652
General Fund
For the year ended June 30,2012, general fund revenues of $1,349,311 were $322,593 more than
the $1,026,718 budgeted. This was primarily due to higher actual amounts of occupational and
insurance premium taxes received than had been budgeted.
Revenue sources with budget shortfalls included bank franchise taxes, net profit taxes, and coal
and mineral income.
For the year ended June 30, 2012, general fund expenditures of $1,134,274 were $385,826 less than
the $1,520,100 budgeted, primarily as a result of positive budget variances within the police
department and capital outlay expenditure accounts.
As a result of the City's general fund revenues being greater than general fund expenditures, the
City had a general fund surplus of $215,037 for the fiscal year ending June 30, 2012.
-30-
~~nutli'an J({icli'ael~-mitli'
ffiii
78 18 Rain Creek Drive
Henryville, Indiana 4 7126
~r;
Phone: 812-267-8244
email: jon m smith05@yahoo.coi:n
Accountant's Report
Local Government Economic Assistance Program
City of West Buechel, Kentucky
For the Fiscal Year Ended June 30, 2012
~~11utlitm ::Jtlicfi'ael~mitG'
:PIX ~r;
78 1S Rain Creek Drive
Heruyvi11e, Indiana 4 7126
Phone: 812-267-8244
email: jon m smith05xt:vahoo.coill
~~nat!la:n ::Jillellael~mitli'
tPII ~c;
7818 Rain Creek Drive
Hentyville, Indiana 4 7126
Phone: 812-267-8244
email: jon m smithOS:ctyahoo.com
Our consideration of internal control over financial reporting was for the limited purpose
described in the first paragraph of this section and was not designed to identify all deficiencies in
internal control over financial reporting and would not necessarily identify all deficiencies in
internal control over financial reporting that might be deficiencies, significant deficiencies or
material weaknesses.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the City of West Buechel,
Kentucky's financial statements are free of material misstatement, we performed tests of
its compliance with certain provisions of laws, regulations, contracts, and grant
agreements, noncompliance with which could have a direct and material effect on the
determination of financial statement amounts. However, providing an opinion on
compliance with those provisions was not an objective of our audit, and accordingly, we
do not express such an opinion. The results of our tests disclosed no instances of
noncompliance or other matters that are required to be reported under Government
Auditing Standards.
The City of West Buechel, Kentucky's response to the findings identified in our audit is described
on the following page. We did not audit the City of West Buechel, Kentucky's responses and,
accordingly, we express no opinion on it.
This report is intended solely for the information and use of management, City Council, others
within the entity, and federal awarding agencies and pass-through entities and is not intended
and should not be used by anyone other than these specified parties.
~ crh~)~ PLLC
JONATHAN MICHAEL SMITH PLLC
Henryville1 IN
November 5, 2012