HomeMy WebLinkAbout[04c] Financial Report Council Agenda Item 4 [c]
crry(w S-r,Jo46l"1"H
MEETING DATE: October 21, 2015
AGENDA ITEM: Financial Report—3rd Quarter 2015 & September 2015 Financial
Reports
SUBMITTED BY: Finance
BOARD/COMMISSION/COMMITTEE RECOMMENDATION: N/A
PREVIOUS COUNCIL ACTION: Council adopted the 2015 budget on December 4, 2014.
BACKGROUND INFORMATION: Quarterly and monthly reconciled cash/investment and budget to
actual position are provided for Council review. The numbers presented are the cash balances as of
September 30, 2015. Reversing audit entries have been recorded; thus, a few balances may show negative
until activity occurs in 2015 or when the 2015 audit entries are recorded.
There are a couple points to highlight from the reports.
CASH POSITION:
- The market rate of return(ROR)is approximately 1.17%with an average maturity of just over
two years. The federal markets are still low; however, have increased slightly since the record
lows at the beginning of the year. The 10-year reported 2.06% and 2-year at 0.65%. For
comparison, I checked the Minnesota 4M Fund rates many cities invest in versus a broker. The
2-year was 1.15% and 5-year at 2.3% at October 7, 2015. St. Joseph has a slightly higher rate of
return using the local institutions and broker. The City tiers the maturity dates within the
boundaries of the Investment Policy. The tiered maturity dates has helped the City maintain a
higher rate of return than the current market. Sentry Bank and the Central MN Credit Union have
given the City favorable rates on the money market and CD accounts.
- At the end of the 3rd quarter ended the Federal Open Market Committee [FOMC] decided to keep
the federal fund rates at 0% citing expanding economic activity; however, net exports have been
soft. The next FOMC meeting is later in October. The Committee will review the US economy
as well as the global markets to determine when the appropriate time to increase the federal fund
rate. The first target rate increase is expected to be '/4 percent. As the rates remain low, so will
the ROR. The bond interest rates will also remain favorable.
- Interest earnings for 2015 amounts to $77,236, 76% of the budget. The City's policy is to hold
investments until maturity. GASB 31 requires the City to mark investments at the current market
value as of the close of each month. In doing so, earnings will show great fluctuations. The
alternative would be for the City to invest in money market funds. The money market funds are
earning interest similar to the Treasury rates and would equate in much lower returns than the
securities we hold.
- Overall, the cash and investments balance decreased $386,391 from the beginning of the year.
The first half LGA and tax settlement were received as well as bond proceeds for the 2015
projects. The City closed on the Colts Academy School in September; spending down some of
the bond proceeds and half cent sales tax.
FUNDS REPORT:
- The General fund spent 71% of the 2015 expenditure budget and received 58% of the revenue
budget. Expenditures are mainly operational in nature. Parks is near budget as expected since
most of the parks activity occurs during the summer months. Revenues will remain near half the
budget until the second half LGA and tax settlement are received in December.
- The Enterprise Funds show expenses more than revenues accept the water and street light utility
fund. The water usage rates were increased to help cover the water treatment plant debt. The
first half interest payment was paid in May, the final half and principal payment is due Dec. Is`. It
will be ideal for the water revenues to exceed expenses even though the utility billing lags behind
monthly expenses due. The funds with expense greater than revenue will balance out at the end
of the year once the utility billing can catch up to the monthly disbursements. The utility revenue
represents eight months collected while expenses represent nine months of activity. Overall, 40%
of expenses have been incurred; 39% of the revenue budget has been received.
Water fund analysis (fund 601/501)—The enclosed spreadsheet shows an analysis of the water fund,
including the Water fund(601) and the Water Access fund(WAC-501). The City has received $44,000
in WAC charges during the year. There were two new homes that will receive the $5,000 subsidy
towards WAC/SAC (not yet shown); and one home paid their WAC fee to connect to City water by 2016.
Commercial development has picked up. The Credit Union service center and Rolling Ridge Event
Center began construction. Both projects paid WAC/SAC fees. The School District owes their second
half WAC/SAC payment by Dec. Is`. Per their development agreement, they were allowed to split their
WAC/SAC fees between 2014 and 2015. The amount due is $34,755 ($11,419.50 SAC/$23,335.50
WAC).
V2 ¢ Sales Tax(fund 200): The sales tax fund has a balance of$1,103,437 after the Colts Academy
purchase at the end of September. The City anticipates collecting $4,000,000 in sales tax revenue through
2018 ($3,372,754 original estimate); $2,751,641 was collected to date (through July collections).
Collections have continually increased over the years, even during most of the recession years. The
distribution formula is reviewed annually between the area cities. St. Joseph has gained a higher
percentage of the distribution each year. Population and sales taxes paid increased St. Joseph's share of
the distribution. The anticipated expenditures total$3,504,454 (without bond proceeds) leaving
approximately $498,521 remaining for the sales tax funding through 2018. The sales tax extension
approved in Nov. 2014 is expected to generate an additional$11,000,000.
CIP REPORTS:
- Capital outlay in 2015 has been slow. The police department replaced a squad and purchased
radios, a mower and pickup truck was replaced, and the fire department has purchased helmets
and a couple sets of turnout gear. The Park Board completed the Little Library project and has
the following projects in the works: Footgolf, warming house upgrade, dog park and Millstream
shelter/park planning. The Fire Board and City Council approved purchasing new chairs and
tables for the fire hall. The Fire Board also approved adding monitors into the truck bays.
- Other projects include the EDA funding for a TIF development, facade storefront grants, two
revolving loans, looking for shovel ready lots and studying options for the Farmer's Market.
Also included under EDA is the 2013 federal DEED grant for home improvements; $190,342
remains of the $600,000 grant for these projects.
- SEH has been busy wrapping up 2014 projects, working on 2015 projects and looking at
opportunities for 2016 projects. The S-E-W corridor feasibility study has begun as well as
meetings with downtown businesses regarding the central business district alley improvements.
BUDGET/FISCAL IMPACT: Information Only
ATTACHMENTS: Request for Council Action—Quarterly and September Financial Reports
3rd Quarter Reports:
Cash Position as of 9/30/15
Cash and Investment Holdings Chart
Cash Balances by Fund/Remaining Budget
General& Fire Budget to Actual Expenditures & Revenues
Enterprise Funds Activity Graph
Quarterly Water Fund Analysis
Half Cent Sales Tax Fund Summary
September Treasurer's ReTorts:
Cash and Investment—Council Report
Council Month End Revenue Summary
Council Month End Revenue—General Fund
Council Month End Revenue—Enterprise Funds
Council Month End Expenditure Summary
Council Month End Expenditure—General Fund
Council Month End Expenses - Enterprise Funds
Capital bnprovement Summary ReTorts:
General Fund Capital Improvement Plan- Summary
General Fund Capital Improvement Plan- Fire
General Fund Capital Improvement Plan- EDA
Enterprise Capital Improvement Plan—Public Works
Capital Improvement Budget Summary—Park Board
REQUESTED COUNCIL ACTION: Accept the financial reports as presented.
City of St. Joseph, Minnesota
Cash Position
As of 9/30/15
Sentry Bank Maturity Date Interest Current Balance #Securities % of Total
Checking Account(Reconciled) N/A 0.15% $ 141,641 N/A
Money Market Savings N/A 0.45% 466,770 N/A
Bank Certificates of Deposit 10-15 months 0.98% avg 1,000,000 2
averages 13 months 0.64%
Total Sentry Bank $ 1,608,411 23%
Central MN Credit Union
Share Savings Account N/A 0.00% $ 35 N/A
Money Market Savings N/A 0.70% 1,024,159 N/A
Power Money Market Checking N/A 0.65% 519,686 N/A
Jumbo Bank Certificates of Deposit 4-28 months 1.15% avg 824,789 2
averages 16 months 0.91%
Total CMCU $ 2,368,669 34%
Total Deposits $ 3,977,080
Morgan Stanley
Brokered Money Market Savings N/A 0.00% $ 413,818 N/A
Government Securities/Notes 88 months 1.50% avg 792,688 1
Brokered Certificates of Deposit Tiered 12-76 months 1.99% avg 1,753,456 11
averages 45 months 1.95%
Total MS $ 2,959,962 43%
Total Investments $ 2,959,962
2015 YTD
Total Deposits and Investments $ 6,937,042 Interest Earned
Average Interest APY 26 months 1.17% $77,236
Total Deposits&Investments $ 6,937,042 Cash and Investment Balance
Petty Cash
Administration N/A N/A $ 200
Police Department N/A N/A 75
Total Petty Cash $ 275
Custodial Credit Risk: All deposits and investments insured by FDIC/SPIC/NCUA or secured by perfected pledged collateral.
Interest Rate Risk: The City is not exposed to interest rate risk because the City does not invest in highly
sensitive, interest fluctuating investments. The City attempts to purchase longer termed investments
when the interest rates are favorable and depending on cash flow needs to lock into a favorable rate.
Credit Risk: There are no instruments exposed to credit risk. Maturity
Concentration of Credit Risk: The City invests in various instruments and several financial institutions. %Securities Averages
Brokered Money Markets $ 413,818 5.97% N/A
Brokered Certificates of Deposit $ 1,753,456 25.28% 3.75 years
Government Bonds/Notes $ 792,688 11.43% 7.3 years
Foreign Currency Risk: The City only invests in USA and USA territories.
v
cn v vs
b.0 i v
N � c vvi N
O r`a v U
Q0 rz o v v
U
O Uv v
O s o o O
nj U [o CO C7 CO
N
0
N o
Q0
� N
0 � 00
2 � �
4-0 N
00
r-I
E
4-0N
N
V
0
Ln
N
Ln Ln Q0
It I
M W
Ln r-I
W
� M
-I
0
N
-I
00
00
N
O Ln Ln I� Ln G 0 O V L() Eb N 00 0 0
N L() N M (fl N V r r 0 Ln Liz O f` m 0
N Ln N (0 W M N 0) ccO V N L(7 O V O c0
LL r— 00 O Cl) 00 Cl) LE) r- r- Ln O NM V V
LJ co f— L C'4 O V M Eb � Liz N V Cb N
J O 0) N W Cl) 0) 00
T
E4 691 E4 E� V�l 6c� 6-> 6c, E1)
D O O (O Lo r- Lo LO O O (0 LE) N M f— V 0') V
W O LO Cl) (C) VO (O r- MLO O O O d7 r—
> N N Eb (fl c0 N N (fl � V r � oc O 0
0_ O
(D N LO CO 00 (O LO (O Ln V V Cl) N 0) LE) 00
W O V N 0) r CO (D V N Ln 0) Ln V M O
U v_ N r 0) (D 0) v L()LU
r
LU r m
LO
O Ln Ln O O Ln O O O O Ln Ln O Ln
> N O O O 00 V (D O O t— O 00 O (O
W V CO Lo M LO 1� M Ln 0 0 N O 1�
M O Ln O W C6 0) V N N (O V (fl (O
0 Cl) 0) 0) r 00 (O N O O T Ln
Ln N 00 V V V Cl)
m N r r
LO
T
O m (O O co O (O O N O Lo m Lo f— Ln V
V CO r— CO O Ln (O N CO O CO M O M N
r (O LO Ln N m O co V O_ O r— 0 Ln 0 c0 co
LL M V N N (O r- V LC) (fl CO Lo V 0) ;T-
(m
(m J Lo m N co V 0 � 0 V V V N O r co N U
C
O fb ,O r r � � r R
N T
� � EA ER EA ER EA EA EA EA EA EA Ela EA ER EA ER EA ER �
.cu R
E (0 T 0 O N O (O Ln N O 0) O 00 O O U
UM r N O 0 N N r— O 00 00 f` M V LE) w
M r r I- 00 (: M V r— O r r W r— 0) O
O zOj V l() (O O O O N (O f— CO y
M W co Ln M 00 V M L() M O O (O M 00 L
Q j m d I- M V Ln r M LE) r 00 +'
O LL 0 N r r N (fl 0
O
7 Q r N
++ � EF3 EA T
U
O m
m O Ln Ln O O LO Ln (D O LE) L() LE) Ln Ln Ln
Q co O O V O V LO (O O M c0 0) co (O (0
L V W Ln O cccc � O [- cc (O N Ln f-
U U m Eb O O r VM V O Ln 0 O (0
N CO
N O co N N 0 O M (0 O O Ln
U a LE) Cl) Lt) N V (D Lf) r M N
wN N
LO
T
EA
W O 0 W) t) f- O Eb N N afS O co M r— O CO
O
U N (.0 d) CO O O 00 r— O Ln O N (D CO (D N O
z M cc (C 0) - d) M LE) d) M r ccM N f� cc Ln V M
L() 00 V LL) M Lf) N W O r O O m M N N (O M (p
0) Ln O O CC N LO T N (O N N � M M
2
Q
N N
U fn
X
cc
(0
� � U
7 LL (N0 N
p fn LL LL
zLL
E c �, LL y — Q
d 10 V y y CL i H Ln
LL C V (a V' J y d y U) -a -a d +-' 0 ; O
LL 'a d 'a d C d V U Cl) N
a 7 C O d
r c a 7 Q Q LL LL fA J r
3 LL 7 U •� LLLL
LL
L 0 LL r ca = a) (D EO (0
t7 LL W H N a 0 w o U 03: 0 m
WD WO
co a co a
x x
0
N 'a
� U
0
Cl)
O
W
^N T
W � �
3 LL
o, i
> M LL
W m
W
o w
io cna
3 m
++ v
GJ
Q
X
W
fB
3
Q o
N
O a
N �
W�^ �
txo O
7
m C
^, N LL
W �
L
LL M N
M
06 n
/_�
/a
^L
W
W
00 cn
V Q
v N
N o
N p
OO O O O O
O O O O O O
O ON O ON O 0
m N N N N N
0) 0)
C >
x >
x
LU
a a
O
O
O
0
O
rl
t4
O
00 m
O
n
Q1 N
th gyri O
th O
O
O
to
N
r-I
r-I
m O
Ln O
:t O
` O
O
un
♦••r v} ry+ o
•` t O
O
a0
0
y
N 0
O L
{/} d O
m M 'a
rn
N
LL t N
C
QJ o
N
•N o x
L
0 d o
CL ro
N
O �
00 t4 N +,
O
�••r O E
a�
t
W L, oo
=
O 3 � 3
o d c
N N
L �
O N
M V
00O o N
t�/� O � (O O
O 0 >
0 L
a rn N
00 u-i t
r-i rr
m � C
th t4 N
N E
00!t Q
t� X O
41 L L L W
bA ++ ++ O N
++ w N r+ Q
Gl
L E
N
O ++
City of St. Joseph
Quarterly Water Fund Analysis
As of September 30,2015
Fund 601+501,Water/WAC Fund Balance as of December 31,2014(audited) $ 134,048.65
WAC fees collected for:
Year to Date Revenue: 702 MN St[required to connect by 2016]
Interest Earnings 19,531.00 1031-13th Ave NE[new home]
Ad Valorem Taxes 22,442.00 501 Lanigan Way[new home]
Water Usage Charge 232,381.00 Central MN Credit Union[service center]
Water Line Charge 151,710.00 Rolling Ridge Event Center
Penalties/Other Usage Fees 287.00
WAC/Trunk Fees 44,000.00
Antenna Lease Revenue 25,131.00
Bulk Water Sales 2,067.00
Transfers from other Funds -
Total Revenue 497,549.00 27.19% budget collected
2015 Revenue Budget 1,829,570.00 (includes fund 501)
Year to Date Expenses by Department:
Debt Payments (71,069.00)
Transfers to Other Funds (2,910.00) Water Tower Bond Summary-as of 9/30/15:
Power and Pumping (1,980.00) Bond issue,net 651,806.45
Water Treatment Plant 1 (13,674.00) Sewer project portion (83,753.00)
Water Treatment Plant 2 (61,677.00) Engineering (62,591.81)
Distribution (5,862.00) Legal (526.50)
Wellhead Protection Project costs (482,265.18)
Water Tower (6,111.00) Remaining Balance 22,669.96
Water Maintenance (144,152.00)
Water Administration (24,755.00)
Total Expenses (332,190.00) -18.36% budget expensed
2015 Expense Budget (1,160,885.00) (excludes depreciation)
Fund Summary as of September 30,2015:
Water Fund Cash Balance-Fund 601+501 -unaudited $ 2999407.65
Fund 501 $ 50,108.00
Fund 601 $ 2499300.00
The balances represent the cash balance as of 6/30/15.
O O O V O O O 1 O N O W N N (O WON 000
o N I . O o o M V N O o N o m N 000
N O N V O o o v w m V w w r O 0 n O O O
-p o N 1 W O O O r N V o N o N 0 N o 000
M 0 N N Lp o o �p o Ln Ln N N w oN o a a
m O
O V w W M N m w M O O a N w
w
N (O V M r .3 r 7 N
O N p V (O V M � N Oflo
r
N U
a ip r E O m fA fA
a
w N r N o a E L
M W N m L N w
EL 'c0- d > U
oa = m m x m m = p o m
F c M N p N x co 0 (0 V O
a d 9 N O m (0 Y m N c N (0 m LL >ow ,M . a
c a1 N a a U 16 C m m p o O
LL y c O O N =
m r MU o ma E a ~ rno ;9
N o x T H :: cam O O
m N R C N N
ami m F m rn F m E c) c)
+' m > al N m N C
m °� m vm m m ani E
o n p u) m U U .c c c c D in n - - a n x
c U U - U rn U m o m w E c m - y w a a
LL `m m m m a m a a>> m E E E E '° m `� m x '
N -mom -mo ~ n n W
a a a a N N OI N m o a-
2
a U NUU
a� rmo � °owor nommmm v � a'i �m � oa � s
c� o n m a a n a o m N w w w w om x m o > w ¢` a`
N I� N W V O N O �p W 0 0 0 0 0 fD aa1 m m y Y Y W d
o m o m q o o rn o r m o o o o o m a 6 a m m
N w N w o w o V N o o o o o O C m 'C a p U � W X m U c
1� W V r M O V N o 1� r r o o o o N a N a m F - W T U
N(O (O O (O M O W N O O O O ip a ff_n� �p E lL �p - O +� �a
V W 0 0 o V o M W W (O o o p�j m uJ m c N ti oI~ (h c T oI
o N o N V:(O .N_. a a) ,1 a m N F
N M V N V V p y N y N N N E .0
aacoa_ C)� UUUco
W N N r W <(O M V M Off
N
f0 f-It
0 M o0 W r N. V
j CD V w m M N N N V O
Ea
O = u7 N N O M O N O O V o M O o p O V m N O o N o o F �p O�(h O N N O N O O O O O
U LL r w N w o M N O N N I� V m N m w N r N M r O M o M N - - - N V w N w 1� O o o O O
Q O r M m !p O m m N V �[J W r w V �p M N W M W I� N w w 1� N M N M V M o O m O N O m
W f N N O w N I� r r N w o m M m f M w I Vo M o 1 M M w N N m - O M V w o o O N N m
X N O V ONO
o 'To �N O N - o - N V N m V N W w m m N N LQ V N V o - N N V N O E L O N
CC L N o N 1 V N N M N o o w M O O N V O O O W O M V O V W V V V N
N N N N ._. ._. M N N N M ry V V`-' M V �'' O I� M `�-'�''�''V O m �'' V O
Q m
w _
N p o o LL = c
d a a d a a - - - [Y0
S E Q N ad+ m LL r m r a) ym„ N y0 r N X r m X r a) LL y m m 5 r t N p Y w m m R
Q a o a m a a m a m m a m a co m m a m v m m v m a a c
O a O c 's O u) mom° O � O E O) m o m Nm O V p daaa m w 10 oaam a oa m ❑
N E U o U m r U o a�Ei Z ao U rn U o U o o_ m U o_ m N U Co `o Q m M U o_ m a U o n
O d O d 0 d m T u) O d m 0 d w c0 O d m Q 0 d m Q 0 d U m N fll 7 Q o d m N Q O d a fll X a) o
C0 0I a) N m m o N co m a (n N OI m -C N a) OI ill Y N .� a m m N m d N N a) an d d 0I N N N y W c .. N
A c w M c 0 M E p_ (0 'p0 M c O_M c N a M o N N M N N M O N W W U c N M a' N W N c M a' m W a F C) M
V/ w m a w m a W m -c -~o 'o a W m a m W c a m m' m U a N m U a .� m .� .� o a U n M "m .m U a a m N � o E n
ami m a) N m ill a) N m m p m a) N m a) m N -1
m ry m M a) m M a) m `m 1 Q ~ ~ N"T' m a) m F M a) m m F m U E y
N o d (0 N d (0 m (0 (0 (0 W N W �p m N W om 2 a a m �a a' a' N (0 a a a p .0fif p m f1fN N :� U m N N j E a
= m ❑ nom ❑ = cnaaa ❑ = m � ❑ m ` F- C) C) U❑ nUU ❑ n � UUU � iC) coC) C)) C) co < C) aCN
C w w I� r r b m N N m N N 6 W W W o 0 0 0 0 o b N N N M M M M M M M M O V V V V V D !p !p !p L'p L'p L'p � p
o O o o o 0 0 0 0 0 0 o o 0
loo , O o ow o N o O o O m N O o m N o N O w o o o N w o O O w o o o N O O o o w O O O o o w N O N o N o o w
OI a) a) a) a) a) a) a) a) a) a)
c U U U U U U U U U U
C C C C C C C C C C C
d m m m m m m m m m m
a m m m m m m m m m m
Q m m m m m m m m m m
CITY OF ST. JOSEPH
Balancesmy
Current Period:September 2015
MTD MTD Current
FUND Descr Account Begin Yr Debit Credit Balance
Last Dim 10100
General G 101-10100 $1,225,721.48 $15,976.92 $239,067.01 $856,543.31
Employee Retirement Reserve G 102-10100 $46,230.00 $0.00 $0.00 $101,106.62
Fire Fund G 105-10100 $549,418.86 $28,137.59 $20,634.46 $538,819.98
Cable Access Fee G 108-10100 $14,515.81 $658.92 $0.00 $17,660.00
Economic Development G 150-10100 $109,443.65 $255.17 $3,677.00 $94,664.81
TIF 3-1 CMCU G 152-10100 $0.00 $0.00 $0.00 -$5,596.51
TIF 2-1 Millstream G 157-10100 $17,951.81 $51.92 $0.00 $15,704.82
TIF 2-2 Meat Market G 158-10100 $116.36 $1.49 $0.00 $145.21
TIF 2-3 Bayou Blues/Alley Flat G 159-10100 $0.00 $0.00 $0.00 -$4,262.70
State Collected Sales Tax G 200-10100 $1,426,025.77 $51,202.00 $2,304,991.82 $1,103,436.94
Park Dedication G 205-10100 $40,028.63 $1,424.00 $94.00 $45,909.56
Charitable Gambling G 215-10100 $3,210.53 $11.64 $0.00 $2,398.30
Revolving Loan Fund G 250-10100 $39,469.77 $1,199.90 $0.00 $8,501.96
2009A CrossoverRefunding Bo G 318-10100 $345,914.75 $1,158.92 $0.00 $458,487.59
2005 City Hall refunded G 322-10100 $581.61 $110.78 $0.00 $47,409.48
2011A Refunding Fire Hall G 331-10100 $73,376.77 $5,943.89 $72,200.00 $33,739.23
20108 Refundin [Hill/Clover] G 333-10100 $254,235.21 $1,004.16 $0.00 $305,235.90
2011A CO Refund[InteriorSt] G 338-10100 $148,500.78 $486.53 $135,110.00 $57,268.39
20098 GO CIP Bonds G 343-10100 $7,574.84 $78.11 $0.00 $32,989.24
2010 Equipment Certificates G 344-10100 $5,520.66 $44.86 $0.00 $18,597.20
20108 Street lmpr[16th Ave] G 345-10100 $224,865.13 $9,063.22 $0.00 $240,821.07
2011A Pumper Truck Certificat G 346-10100 $2,947.05 $5,320.25 $42,980.00 -$11,769.51
2011A GO CIP Bonds[roof/gar] G 347-10100 $13,702.76 $489.92 $21,460.00 -$6,816.99
2013 Street Improve Bonds G 348-10100 $191,194.43 $622.69 $0.00 $177,921.61
2013 Equipment Certificates G 349-10100 $2,615.56 $68.91 $0.00 $29,367.67
2014 Street Impr[ParkTerrace G 350-10100 $196,802.24 $1,661.80 $0.00 $215,902.46
2015 Street[Cl inton/North land] G 351-10100 $0.00 $2,096.89 $0.00 $20,434.29
2015 Equipment Certificates G 352-10100 $0.00 $84.00 $0.00 $2,740.33
2015 Abatement Bonds[Kenne G 353-10100 $0.00 $1,565.13 $0.00 $3,495.94
Debt Service Relief G 390-10100 $253,091.43 $0.00 $0.00 $264,159.97
2011CIP Bonds[Roof/PD garag G 447-10100 $174,042.45 $0.00 $0.00 $174,042.45
2014 Imp Park Terrace G 450-10100 $545,623.98 $0.00 $2,300.00 $337,361.14
2015 Street[Clinton/North land] G 451-10100 $0.00 $0.00 $0.00 $456,183.18
2015 Equipment Certificates G 452-10100 $0.00 $0.00 $0.00 $93,976.49
Capital Outlay G 490-10100 $241,034.30 $0.00 $0.00 $225,810.25
WAC Fund G 501-10100 $263.31 $129.51 $0.00 $50,107.89
SAC Fund G 502-10100 $271,369.27 $517.58 $0.00 $149,850.39
Water Fund G 601-10100 $19,928.22 $65,975.22 $43,327.06 $249,299.57
Sewer Fund G 602-10100 $299,409.43 $39,147.98 $43,360.50 $63,222.76
Refuse Collection G 603-10100 $225,832.27 $17,569.02 $24,828.58 $222,766.13
Storm Water Utility G 651-10100 $225,324.75 $6,362.62 $10,156.81 $232,836.62
Street Light Utility G 652-10100 $8,552.20 $2,810.06 $3,657.25 $16,568.78
Last Dim 10100 $7,204,436.07 $261,231.60 $2,967,844.49 $6,937,041.82
Last Dim 10200
General G 101-10200 $275.00 $0.00 $0.00 $275.00
Last Dim 10200 $275.00 $0.00 $0.00 $275.00
$7,204,711.07 $261,231.60 $2,967,844.49 $6,937,316.82
CITY OF ST. JOSEPH
Council nth v r
Current Period:September 2015
2015 September 2015
FUND FUND Descr YTD Budget 2015 Amt YTD Amt
101 General $2,458,560.00 $13,524.74 $1,422,350.90
102 Employee Retirement Reserve $67,930.00 $0.00 $68,430.00
105 Fire Fund $290,805.00 $28,117.22 $212,249.50
108 Cable Access Fee $7,450.00 $658.92 $5,419.16
150 Economic Development $95,595.00 $255.17 $145,816.40
152 TIF 3-1 CMCU $0.00 $0.00 $0.00
157 TIF 2-1 Millstream $0.00 $51.92 $21,650.27
158 TIF 2-2 Meat Market $0.00 $1.49 $1,984.93
159 TIF 2-3 Bayou Blues/Alley Flat $0.00 $0.00 $0.00
200 State Collected Sales Tax $0.00 $41,202.00 $1,998,866.75
205 Park Dedication $10,100.00 $1,424.00 $6,715.41
215 Charitable Gambling $0.00 $11.64 $5,240.71
250 Revolving Loan Fund $8,380.00 $1,199.90 $16,295.13
318 2009A CrossoverRefunding Bonds $272,020.00 $1,158.92 $126,738.07
322 2005 City Hall refunded $91,600.00 $110.78 $48,891.80
331 2011A Refunding Fire Hall $49,750.00 $5,943.89 $34,582.80
333 20108 Refundin [Hill/Clover] $96,340.00 $1,004.16 $58,726.01
338 2011A CO Refund[InteriorSt] $126,135.00 $486.53 $52,050.88
343 20098 GO CIP Bonds $56,100.00 $78.11 $29,463.63
344 2010 Equipment Certificates $25,600.00 $44.86 $13,423.08
345 20108 Street Impr[16th Ave] $48,075.00 $9,063.22 $23,408.69
346 2011A Pumper Truck Certificate $45,810.00 $5,320.25 $31,214.78
347 2011A GO CIP Bonds[roof/gar] $240.00 $489.92 $2,058.62
348 2013 Street Improve Bonds $9,000.00 $622.69 $8,874.10
349 2013 Equipment Certificates $55,250.00 $68.91 $28,632.69
350 2014 Street Impr[ParkTerrace] $7,625.00 $1,661.80 $40,428.48
351 2015 Street[Clinton/North land] $0.00 $2,096.89 $46,407.86
352 2015 Equipment Certificates $0.00 $84.00 $10,162.76
353 2015 AbatementBonds[Kennedy] $0.00 $1,565.13 $70,369.80
390 Debt Service Relief $0.00 $0.00 $10,232.59
450 2014 Imp Park Terrace $0.00 $0.00 $0.00
451 2015 Street[Cl inton/North land] $0.00 $0.00 $691,577.43
452 2015 Equipment Certificates $0.00 $0.00 $155,003.57
490 Capital Outlay $69,760.00 $0.00 $58,189.00
501 WAC Fund $424,900.00 $129.51 $44,436.02
502 SAC Fund $2,500.00 $517.58 $24,755.10
601 Water Fund $1,403,625.00 $61,998.87 $453,111.96
602 Sewer Fund $1,416,695.00 $39,041.30 $592,703.32
603 Refuse Collection $304,285.00 $14,932.11 $159,807.24
651 Storm Water Utility $126,990.00 $6,362.46 $45,904.11
652 Street Light Utility $56,765.00 $2,809.99 $31,898.98
CITY OF ST. JOSEPH
Council nth v r
Current Period:September 2015
2015 September 2015
FUND FUND Descr YTD Budget 2015 Amt YTD Amt
$7,627,885.00 $242,038.88 $6,798,072.53
CITY OF ST. JOSEPH
Current Period:September 2015
2015 September 2015
FUND FUND Descr SOURCE Descr YTD Budget 2015 Amt YTD Amt
FUND 101 General
101 General Current Ad Valorem Taxes $1,065,885.00 $0.00 $574,446.58
101 General Special Levy-City St.3oe $0.00 $0.00 $52.42
101 General State Sales Tax $0.00 $31.84 $55.45
101 General Gas Franchise $29,000.00 $0.00 $14,967.01
101 General Electric Franchise $54,000.00 $1,901.71 $31,014.28
101 General Beer $575.00 $5.00 $2,589.98
101 General Liquor $22,260.00 $0.00 $20,200.00
101 General Outdoor Liquor Permit $2,500.00 $0.00 $1,250.00
101 General Gambling Permits $200.00 $0.00 $310.00
101 General Amusement/Hunt/Peddler/Golf $1,300.00 $25.00 $250.00
101 General Excavation Permit $500.00 $0.00 $1,150.00
101 General Cigarette License $525.00 $0.00 $0.00
101 General Cable Franchise Fee $30,500.00 $1,347.67 $19,166.14
101 General Building Permits $45,000.00 $1,688.51 $91,529.08
101 General Animal License $3,150.00 $30.00 $3,515.00
101 General Rental Housing Registration $23,000.00 $1,189.38 $20,420.13
101 General Federal Grants-Other $5,000.00 $527.50 $770.58
101 General State Grants and Aids $930.00 $0.00 $0.00
101 General Local Government Aid $902,580.00 $0.00 $451,291.00
101 General PERA Rate Increase Aid $1,540.00 $0.00 $770.50
101 General Police Training Reim $3,500.00 $0.00 $3,331.80
101 General State Municipal Funds Aid $42,545.00 $0.00 $48,173.00
101 General State Police Aid $50,000.00 $0.00 $0.00
101 General Other Grants/Aids $250.00 $0.00 $130.00
101 General Other Governmental Unit $10,000.00 $0.00 $10,780.00
101 General County Grants- Road Maint. $7,745.00 $0.00 $0.00
101 General Zoning and Subdivision Fee $1,000.00 $0.00 $350.00
101 General Land Use Deposit Fee $4,000.00 $0.00 $3,000.00
101 General Sale of Maps and Publications $50.00 $26.50 $66.67
101 General Assessments Search $2,500.00 $150.00 $3,030.00
101 General Special Hearing $5,000.00 $530.00 $3,148.00
101 General Administration Reimb $11,400.00 $0.00 $171.95
101 General Weed Cutting $1,000.00 $0.00 $100.00
101 General Park Fees $5,500.00 $100.00 $5,182.98
101 General Ball Field Donation $250.00 $0.00 $0.00
101 General Schneider Field Rental $1,500.00 $0.00 $1,775.00
101 General Rents and Royalties $0.00 $0.00 $0.00
101 General Kennel Fees $700.00 $40.00 $320.00
101 General County Fines $25,000.00 $2,056.40 $19,395.90
101 General Policy Fines $22,000.00 $360.00 $7,313.00
101 General Accident Report Fee $1,000.00 $0.00 $792.50
101 General Seized Property $500.00 $0.00 $9,040.00
CITY OF ST. JOSEPH
Current Period:September 2015
2015 September 2015
FUND FUND Descr SOURCE Descr YTD Budget 2015 Amt YTD Amt
101 General Special Assessments $2,000.00 $0.00 $2,391.53
101 General Interest Earnings $19,000.00 $3,389.46 $12,308.77
101 General Interest Charges $100.00 $0.00 $144.89
101 General Co-op Dividend - LMCIT $18,000.00 $0.00 $0.00
101 General Water Tower Antenna Lease $3,775.00 $310.26 $2,792.34
101 General Advertising $2,000.00 $0.00 $730.00
101 General Contributions-General $1,500.00 $0.00 $20,000.00
101 General Contributions- Parks $1,000.00 -$882.49 $1,563.44
101 General Surplus Property $0.00 $203.00 $203.00
101 General Reimbursement $27,300.00 $495.00 $9,302.98
101 General Transfers from Other Funds $0.00 $0.00 $23,065.00
FUND 101 General $2,458,560.00 $13,524.74 $1,422,350.90
FUND 102 Employee Retirement Reserve
102 Employee Retirement Res Interest Earnings $0.00 $0.00 $0.00
102 Employee Retirement Res Transfers from Other Funds $67,930.00 $0.00 $68,430.00
FUND 102 Employee Retirement Reserve $67,930.00 $0.00 $68,430.00
FUND 108 Cable Access Fee
108 Cable Access Fee Cable Franchise Fee $7,450.00 $658.92 $5,419.16
108 Cable Access Fee Transfers from Other Funds $0.00 $0.00 $0.00
FUND 108 Cable Access Fee $7,450.00 $658.92 $5,419.16
FUND 150 Economic Development
150 Economic Development Current Ad Valorem Taxes $94,595.00 $0.00 $49,362.75
150 Economic Development Federal Grants-Other $0.00 $0.00 $96,962.00
150 Economic Development TIF/MIF Deposit $0.00 $0.00 -$10,751.78
150 Economic Development DEED Housing Reimbursement $0.00 $0.00 $0.00
150 Economic Development Interest Earnings $1,000.00 $255.17 $1,109.43
150 Economic Development Transfers from Other Funds $0.00 $0.00 $9,134.00
FUND 150 Economic Development $95,595.00 $255.17 $145,816.40
FUND 152 TIF 3-1 CMCU
152 TIF 3-1 CMCU Tax Increment $0.00 $0.00 $0.00
152 TIF 3-1 CMCU Interest Earnings $0.00 $0.00 $0.00
FUND 152 TIF 3-1 CMCU $0.00 $0.00 $0.00
FUND 159 TIF 2-3 Bayou Blues/Alley Flat
159 TIF 2-3 Bayou Blues/Alley Tax Increment $0.00 $0.00 $0.00
159 TIF 2-3 Bayou Blues/Alley Interest Earnings $0.00 $0.00 $0.00
FUND 159 TIF 2-3 Bayou Blues/Alley Flat $0.00 $0.00 $0.00
$2,629,535.00 $14,438.83 $1,642,016.46
CITY OF ST. JOSEPH
Current Period:September 2015
FUND 2015 September 2015
FUND Descr SOURCE Descr YTD Budget 2015 Amt YTD Amt
FUND 601 Water Fund
601 Water Fund Connection/Reconnection fees $200.00 $0.00 -$20.00
601 Water Fund Transfers from Other Funds $442,000.00 $0.00 $0.00
601 Water Fund Contributed Revenue $0.00 $0.00 $0.00
601 Water Fund MDS Test Fee $11,645.00 $644.04 $6,032.62
601 Water Fund Water Line Charge $293,135.00 $16,706.73 $151,710.20
601 Water Fund Current Ad Valorem Taxes $43,500.00 $0.00 $22,441.86
601 Water Fund Penalties and Forfeited Disc $8,000.00 $673.11 $4,902.65
601 Water Fund Undesignated Funds $0.00 -$289.02 -$4,229.48
601 Water Fund Bulk Water $1,500.00 $651.80 $2,067.40
601 Water Fund Special Assessments $200.00 $0.00 -$10,818.55
601 Water Fund Water Meter $5,000.00 $0.00 $4,775.00
601 Water Fund State Sales Tax $0.00 $42.80 -$246.41
601 Water Fund Rate Class One $522,860.00 $35,578.02 $232,380.93
601 Water Fund Interest Earnings $41,600.00 $5,199.10 $19,095.13
601 Water Fund Amortization of Bond Premium $0.00 $0.00 $0.00
601 Water Fund Water Tower Antenna Lease $33,985.00 $2,792.29 $25,130.61
601 Water Fund Surplus Property $0.00 $0.00 $0.00
601 Water Fund Reimbursement $0.00 $0.00 -$110.00
FUND 601 Water Fund $1,403,625.00 $61,998.87 $453,111.96
FUND 602 Sewer Fund
602 Sewer Fund Sanitary Sewer Service $423,030.00 $18,139.44 $216,788.94
602 Sewer Fund Special Assessments $200.00 $0.00 -$291.24
602 Sewer Fund Interest Earnings $5,075.00 $131.29 $580.24
602 Sewer Fund Amortization of Bond Premium $0.00 $0.00 $0.00
602 Sewer Fund Contributions-General $0.00 $0.00 $0.00
602 Sewer Fund Surplus Property $0.00 $0.00 $2,810.00
602 Sewer Fund Other Governmental Unit $2,900.00 $0.00 $0.00
602 Sewer Fund Reimbursement $0.00 $0.00 $0.00
602 Sewer Fund Penalties and Forfeited Disc $4,675.00 $478.74 $3,322.43
602 Sewer Fund Sewer Line Charge $344,080.00 $20,291.83 $219,492.95
602 Sewer Fund Transfers from Other Funds $636,735.00 $0.00 $150,000.00
602 Sewer Fund Contributed Revenue $0.00 $0.00 $0.00
FUND 602 Sewer Fund $1,416,695.00 $39,041.30 $592,703.32
FUND 603 Refuse Collection
603 Refuse Collec Refuse Collection Charges $277,665.00 $14,617.03 $139,930.74
603 Refuse Collec Contributions-General $0.00 $0.00 $0.00
603 Refuse Collec Interest Earnings $4,000.00 $597.45 $2,387.91
603 Refuse Collec Penalties and Forfeifted Disc $5,500.00 $509.42 $4,134.62
603 Refuse Collec Contributed Revenue $0.00 $0.00 $0.00
603 Refuse Collec Licenses&Permits $16,920.00 $425.00 $17,330.00
603 Refuse Collec State Sales Tax $0.00 -$1,216.79 -$3,757.24
603 Refuse Collec Special Assessments $200.00 $0.00 -$218.79
FUND 603 Refuse Collection $304,285.00 $14,932.11 $159,807.24
FUND 651 Storm Water Utility
651 Storm Water Development Fee $20,000.00 $0.00 $0.00
651 Storm Water Penalties and Forfeifted Disc $2,030.00 $148.05 $1,071.18
651 Storm Water Transfers from Other Funds $0.00 $0.00 $0.00
651 Storm Water Rate Class One $98,165.00 $5,580.22 $51,852.87
651 Storm Water Contributed Revenue $0.00 $0.00 $0.00
651 Storm Water Reimbursement $0.00 $0.00 $0.00
CITY OF ST. JOSEPH
Current Period:September 2015
FUND 2015 September 2015
FUND Descr SOURCE Descr YTD Budget 2015 Amt YTD Amt
651 Storm Water Special Assessments $4,795.00 $0.00 -$9,509.68
651 Storm Water Interest Earnings $2,000.00 $634.19 $2,489.74
FUND 651 Storm Water Utility $126,990.00 $6,362.46 $45,904.11
FUND 652 Street Light Utility
652 Street Light U Transfers from Other Funds $0.00 $0.00 $0.00
652 Street Light U Special Assessments $50.00 $0.00 -$16.77
652 Street Light U Interest Earnings $25.00 $44.53 $135.48
652 Street Light U Rate Class One $56,490.00 $2,704.95 $31,390.74
652 Street Light U Penalties and Forfeited Disc $200.00 $60.51 $389.53
FUND 652 Street Light Utility $56,765.00 $2,809.99 $31,898.98
$3,308,360.00 $125,144.73 $1,283,425.61
CITY OF ST. JOSEPH
Council nth it - r
Current Period:September 2015
2015 September 2015
Description YTD Budget 2015 Amt YTD Amt
General $2,458,040.00 $235,543.12 $1,754,803.01
Employee Retirement Reserve $68,430.00 $0.00 $13,553.38
Fire Fund $300,805.00 $20,614.09 $139,115.67
Cable Access Fee $2,010.00 $0.00 $2,975.13
Economic Development $130,595.00 $3,677.00 $154,174.08
TIF 3-1 CMCU $0.00 $0.00 $5,596.51
TIF 2-1 Millstream $570.00 $0.00 $23,926.98
TIF 2-2 Meat Market $570.00 $0.00 $1,938.81
TIF 2-3 Bayou Blues/Alley Flat $0.00 $0.00 $4,262.70
State Collected Sales Tax $2,524,000.00 $2,294,991.82 $2,381,710.17
Park Dedication $63,845.00 $94.00 $891.97
Charitable Gambling $0.00 $0.00 $6,059.76
Revolving Loan Fund $0.00 $0.00 $47,326.23
2009A CrossoverRefunding Bon $360,525.00 $0.00 $15,125.00
2005 City Hall refunded $94,385.00 $0.00 $2,362.50
2011A Refunding Fire Hall $74,750.00 $72,200.00 $74,400.00
20108 Refundin [Hill/Clover] $142,250.00 $0.00 $8,473.75
2011A CO Refund[InteriorSt] $144,630.00 $135,110.00 $144,725.00
20098 GO CIP Bonds $63,200.00 $0.00 $4,245.00
2010 Equipment Certificates $31,125.00 $0.00 $412.50
20108 Street Impr[16th Ave] $65,955.00 $0.00 $7,827.50
2011A Pumper Truck Certificate $46,310.00 $42,980.00 $45,960.00
2011A GO CIP Bonds[roof/gar] $23,320.00 $21,460.00 $22,920.00
2013 Street Improve Bonds $39,970.00 $0.00 $4,835.00
2013 Equipment Certificates $54,600.00 $0.00 $2,150.00
2014 Street Impr[ParkTerrace] $53,835.00 $0.00 $26,917.50
2015 Street[Clinton/North land] $0.00 $0.00 $25,973.57
2015 Equipment Certificates $0.00 $0.00 $7,422.43
2015 AbatementBonds[Kenned $0.00 $0.00 $66,873.86
Debt Service Relief $30,000.00 $0.00 $0.00
2011CIP Bonds[Roof/PD garag $0.00 $0.00 $0.00
2014 Imp Park Terrace $0.00 $2,300.00 $140,938.25
2015 Street[Clinton/North land] $0.00 $0.00 $235,394.25
2015 Equipment Certificates $153,288.24 $0.00 $61,027.08
Capital Outlay $69,760.00 $0.00 $73,413.05
WAC Fund $405,000.00 $0.00 $0.00
SAC Fund $636,735.00 $0.00 $150,000.00
Water Fund $1,560,885.00 $39,350.71 $332,189.17
Sewer Fund $1,791,695.00 $43,253.82 $596,180.49
Refuse Collection $312,485.00 $22,191.67 $197,877.64
Storm Water Utility $208,565.00 $10,156.65 $68,729.67
Street Light Utility $56,765.00 $3,657.18 $31,941.04
CITY OF ST. JOSEPH
Council nth it - r
Current Period:September 2015
2015 September 2015
Description YTD Budget 2015 Amt YTD Amt
$11,968,898.24 $2,947,580.06 $6,884,648.65
CITY OF ST. JOSEPH
Current Period:September 2015
2015 September 2015
Description DEPART Descr YTD Budget 2015 Amt YTD Amt
FUND 101 General
General Council $58,895.00 $3,620.31 $40,696.44
General Legislative Committees $5,595.00 $255.45 $2,075.45
General Ordinance&Proceedings $1,600.00 $0.00 $732.99
General Mayor $11,005.00 $915.98 $6,623.81
General Elections $1,000.00 $0.00 $1,162.50
General General Adminstration $234,870.00 $22,466.50 $161,421.68
General Finance $122,385.00 $13,172.95 $89,515.33
General Audit Service $27,000.00 $0.00 $26,450.00
General Assessing $23,500.00 $22,415.01 $22,415.01
General City Attorney $16,000.00 $1,100.25 $6,498.50
General Planning and Zoning $8,140.00 $569.66 $5,590.86
General General Government $20,345.00 $1,317.08 $16,795.20
General City Offices $32,655.00 $1,620.84 $20,940.98
General Facilites and Planning $0.00 $0.00 $0.00
General Cable Access $11,095.00 $3,358.97 $10,473.02
General Crime Control&Investigation $956,640.00 $89,454.17 $628,079.05
General Police Training $11,750.00 $0.00 $9,578.99
General Communication Service $11,720.00 $953.44 $8,689.54
General Automotive Services $54,200.00 $3,426.61 $29,556.41
General Building Inspec.Admistration $92,000.00 $7,500.00 $63,630.26
General Emergency Management $1,280.00 $6.80 $988.71
General Signal Lights CSAH 75 $0.00 $0.00 $0.00
General Animal Control $965.00 $0.00 $324.50
General Street Maintanence $258,795.00 $33,312.58 $147,300.98
General Ice&Snow Removal $106,160.00 $0.00 $35,356.95
General Engineering Fee $28,000.00 $0.00 $26,550.18
General Street Cleaning $13,385.00 $565.67 $10,666.07
General Skate Park and Ice Rink $5,345.00 $107.25 $2,755.95
General Ball Park $1,750.00 $0.00 $1,586.88
General Maintenance Shop $21,915.00 $1,095.02 $16,242.44
General Park Areas $215,480.00 $28,200.63 $206,352.65
General Community Center $0.00 $107.95 $142.95
General Other Financing Uses $0.00 $0.00 $61,430.00
General Fire Protection $104,570.00 $0.00 $94,178.73
FUND 101 General $2,458,040.00 $235,543.12 $1,754,803.01
FUND 102 Employee Retirement Reserve
Employee Retirement Resery General Adminstration $68,430.00 $0.00 $13,553.38
FUND 102 Employee Retirement Reserve $68,430.00 $0.00 $13,553.38
FUND 108 Cable Access Fee
Cable Access Fee Cable Access $2,010.00 $0.00 $2,975.13
FUND 108 Cable Access Fee $2,010.00 $0.00 $2,975.13
CouncilMonthEnd Expenditure - ��eneral Fund
Current Period:September 2u1s
2815 September 2815
__22Lcri�tiion DEPART Descr YTD Budoet 2015 Amt YTD Amt
pumo zs8Economic Development
Economic Development Economic Development Authority $138,595.80 $3,677.88 $1*6,223.88
Economic Development Other Financing uses $8.88 $8.80 $7,951.88
pumo zs8Economic Development $138,595.80 $3,677.80 $15*,17*.88
pumo zs2TIF 3-z CMCu
TIF 3-zCMCu Economic Development Authority $8.88 $8.80 $*,579.51
TIF 3-zCMCu Other Financing uses $8.88 $8.80 $1,817.88
pumo zs2TIF 3-z CMCu $8.88 $8.80 $5,596.51
pumo zs9TIF 2-3 Bayou a|ve$A||ey Flat
TIF 2-3Bayou Blues/Alley p| Economic Development Authority $8.80 $8.80 $*12.51
TIF 2-3 anynv a|ve$AUeyp| Other Financing uses $8.88 $8.80 $3,858.19
pumo zs9TIF 2-3 Bayou a|ve$A||ey Flat $8.88 $8.80 $*,262.78
FUND*9UCapital Outlay
Capital Outlay Genera|Admmstrat|on $2,758.80 $8.80 $2,194.97
[npno|Outlay Crime Control&znvest|gnuon $3,808.80 $8.80 $1,948.89
Capital Outlay Communication Service $5,368.80 $8.80 $18,767.58
Capital Outlay Automotive Services $8,580.80 $8.80 $3,800.80
Capital Outlay Emergency Management $2,800.88 $8.88 $8.80
Capital Outlay StneetMnmtnnence $11,758.88 $8.80 $3,758.80
Capital Outlay Ice&Snow Removal $7,808.80 $8.80 $8.80
[npno|Outlay Street Cleaning $8.88 $8.80 $8.88
Capital Outlay Maintenance Shop $7,800.80 $8.80 $6,285.2*
[np|tn|Outlay Park Areas $22,*80.88 $8.80 $38,5*7.25
Capital Outlay Other Financing uses $8.88 $8.80 $7,800.80
FUND*9UCapital Outlay $69,760.80 $8.80 $73,*13.85
$2,728,835.80 $239,228.12 $2,808,777.86
CITY OF ST. JOSEPH
Current Period:September 2015
2015 September 2015
22Lcri�tiion DEPART Descr YTD Budget 2015 Amt YTD Amt
FUND 601 Water Fund
Water Fund Bond Payment(P&1) $690,120.00 $4,350.00 $71,068.75
Water Fund Other Financing Uses $45,000.00 $0.00 $2,910.00
Water Fund Power and Pumping $21,950.00 $272.42 $1,979.56
Water Fund Purification-Plant 1 $42,380.00 $1,278.86 $13,674.21
Water Fund Purification-Plant 2 $76,895.00 $5,366.19 $61,677.13
Water Fund Distribution $10,000.00 $3,314.00 $5,862.04
Water Fund Wellhead Protection $2,000.00 $0.00 $0.00
Water Fund Storage-Tower 1 $15,835.00 $638.60 $6,110.67
Water Fund Water Maintenance $218,670.00 $20,972.43 $144,152.18
Water Fund Administration and General $38,035.00 $3,158.21 $24,754.63
Water Fund Depreciation Expense $400,000.00 $0.00 $0.00
FUND 601 Water Fund $1,560,885.00 $39,350.71 $332,189.17
FUND 602 Sewer Fund
Sewer Fund Bond Payment(P&1) $227,020.00 $21,725.00 $46,693.75
Sewer Fund Other Financing Uses $55,050.00 $0.00 $2,825.00
Sewer Fund Sanitary Sewer Maintenanc $237,440.00 $14,746.70 $107,572.92
Sewer Fund Lift Station-Baker Street $9,415.00 $206.91 $1,990.87
Sewer Fund Lift Station-Ridgewood/DBL $3,425.00 $155.32 $1,650.32
Sewer Fund Lift Station-Northland $52,205.00 $117.39 $1,195.60
Sewer Fund Lift Station-CR 121 $4,935.00 $136.08 $1,474.42
Sewer Fund Lift Station-Main $787,705.00 $3,051.23 $405,695.39
Sewer Fund Administration and General $39,500.00 $3,115.19 $27,082.22
Sewer Fund Depreciation Expense $375,000.00 $0.00 $0.00
FUND 602 Sewer Fund $1,791,695.00 $43,253.82 $596,180.49
FUND 603 Refuse Collection
Refuse Collectio Waste Collection $305,985.00 $22,191.67 $195,062.64
Refuse Collectio Other Financing Uses $0.00 $0.00 $2,815.00
Refuse Collectio Depreciation Expense $6,500.00 $0.00 $0.00
FUND 603 Refuse Collection $312,485.00 $22,191.67 $197,877.64
FUND 651 Storm Water Utility
Storm Water Uti Other Financing Uses $18,250.00 $0.00 $14,515.00
Storm Water Uti Administration and General $11,800.00 $986.77 $8,557.67
Storm Water Uti Storm Water Maintenance $78,515.00 $9,169.88 $45,657.00
Storm Water Uti Depreciation Expense $100,000.00 $0.00 $0.00
FUND 651 Storm Water Utility $208,565.00 $10,156.65 $68,729.67
FUND 652 Street Light Utility
Street Light Utili Street Lighting $56,765.00 $3,657.18 $31,941.04
FUND 652 Street Light Utility $56,765.00 $3,657.18 $31,941.04
$3,930,395.00 $118,610.03 $1,226,918.01
0
Q
LD 1.0 00 O O d' m W O m m ci 1.0 ci O O O O N O I, '60 O c-I ci a-I
c O 'T m l0 O —1 lD n M O m m l0 N N
O O O O O lD O W O m O o0 00
m m m Ol O Ln 4 ci Ol O ci 4 CV 6 Ln O O O O ci O CV 0 Ol O m m W
C Ln Ln Ln Ln O 'T LD Ol N m 0 O ci m O O O O Ln m O O W O 00 00 Cp
m Ol m CT W O m Ln m l0 N Ln lza n Ln O O Ln N m Ol I, ci I� W Ln l3
';jm N m l0 m I, m W c-i O l0 m O c-I c-I � W m c-I c-I m W
(v Co N N c-I I, c-I c-I c-I l0 O) c- I N m ci d' N l0 l0 Ln
O O O O O O O O O O O O O O O O O O O O O O O p
O O O O O O O O O O O O O O O O O O O O O O O p
O O p
bb 0 0 O OCO
o O O I, O n o m C 0 Ln O W O O Il O O Ln CT O ci Ln Ln N
7N c-1 N Ln 00 m Ln N N N W 0 N I, n m 0 N M mm
a�•1
m r-i
a-I
C O n O O m O Ol O O Ol O O 0 Ol Ol l0 l0 N
r Ln Ol O O ci l0 O Ln O Ln 0 O N m co O Ln Ln n
O1C r4 06 r ciLOW Ol 1
n l0
0 O CT O I, m 'T l0 O ci 0 Ln O Ol l0 co co N
Q. N c-I Ol N O Cl m CT I, O n Ol I, N n n d' Ln Ln pl
O rl ci ci N I, ci O m r-ichi m 0 m a) N N Ln
L
s
o to to O O O o O O O O to
CO m m N N O O O O O O O O N
N O O O O I, O O n O O n
t d +, ci c-I O O ci O N m O O
N 3 (A cC A c-I c-I LLn r)
N m d' d� W
�* O m L
H
O * (7
C6 Ln
i CL f'V r-I 0 m 00 I, 00 N 00 O Ol Ln ci Ln c-I O O O O O 0 O m m m O I, n
4 O y m 'T m 0 Ol Ol 00 W O m m 0 W 0 O O O O O W O N W Ln O m m n
+' C L N j u Ln m W Ol Ln N 6 l0 O ci 4 CV Ln I� O O O O O l0 O O Ol 4 O m m CG
L ci Ln Ln rn ci d- m m m to O ri oo m m m O O m m O O m O r, r, m
O d ci m W m N CP Ln I, lO N O Ln N I, N O Ln N Ln d I� ci I� m l0 m
alL j y f0 � O d' Ln Ln CT l0 d' m N W d' Mc-I lO O c-I � m Ln Ln N Ln ci O N
CQ a' m N N c-I l0 N c-I Ln m c-I c-I m c-I co Ln Ln M
W OL v
cc E
CL — w U U U U
u a c d ) Q
Ln fl0-0 o V a) c Q cc L
N c 0 LU
Q c _ 0-E �_ N Cn R n Cn .� W Cn
7 LL. d o a) � U O ( (D W zs v N
c: E LU
y 3a Cc: ate) o CE) E Q E .2 .� cn > > E > -a > > E > o E O
W 7O - �- (6 (6 7 O f2 0 N O U O c-
v W m 0 '5 , Z3 0 Z3 I- 0- U � Z) c- Q) E c O >
I= O
C: ) 0) c W (nN
UU ) 0- 00- nw 0- 0- UwQ0- > cu) i
m m a R O O ut o0 I, 0 0 0 0 0 0 ut ut O n n N N O V
y u1 Ln n n V V O u1 Il O O O O V n N ci V u1 Li cl of O 00 N
w N N N N N N Ol m O O ci O N 0 oo u) M n n 'D O 00 00
n ID O Ol u1 N u1 O O O oo N O ID n N N 'D m m O I,
y C m M O O u1 N N N a N O u1 O O Zc O k O u1 M N V V N O
N VI 3 rj c-I O O n n V ko n W N V m cl N O c-i ti c G o6 N of
QLL N N N N m u1oo N N N N a fMM1
O u1 ILO
A N N O 00
( 1 Ln o6 o6 oo oo O O w
w 0 N N Lr N u1 M N
O N w o0 00 cmi N N
N
+�+ OO
ai ai O O O O OOi
M y n n o0 o0 O C Oi
T E epi O O oo N O O W
O O' ci ti ti
N '6
Q
O O OO O ol 0 0 0 0 0 0 0 0 ol O O O O O O O O O O
O O O O O O 0 0 0 0 0 0 0 oo O O O O O O O O O O
w un 0 0 O C O C 0 0 0 0 0 0 0 0 0 O O O O C 0 0 0 0 O
w'.I u1 u1 O O O O 0 oo oo 0 0 0 0 O O O O O O O O O u1
'6 O O O u1 N O O M O Lr 0 0 0 0 0 0 O M N N N Lr M O O N
3 N c-j ti N N Lf1 I- O O m Nm m O O c-I �"� M N
m
o) m a R O O ut oo I, OO O O u1 N u1 ut O n n N N O V m
.y y u1 of m M a O u1 I� O O O O ID m N ci V 11 of o� of O 00 O
O w H rV N m M N N �d Ol m O O ci 0 oo lC oo u1 M I, n Dci 0 00 Ln
�p "O to w c-I N l0 O Q1 u1 N u1 O O O oo N O to n N N n Ol Ln N 00
'i w C N N I, n u1 N n N m N c u1 O I� M O �--� 'i m M N G V no
M N w Li V u1 Ln Ol Ol I- oo I, N N u1 V N O c-i I O oo l0 O
Na OL N c-I N m m N oo m M m N N o
> O- N N n
Y O
O O L6 W N (6 L U k V (A w w w Q
_�� YE E E
E 7 N Y d N 2 (UL) 00
7 (p V O_ i N C 6
p U C C CO w E
M W d W m (n
LO
O
N N N N O M (6 p (6 (6 (6 co
} p C 0 0 0 0 m m 0 C O C C X 0 0
O O N N N N N N N N
a N c
C
w � _
N w m m
O
S
U
y i E E E E E E E E p
N CN O_ O_ O_ O_ O_ O_ Q O_ C C C O O O �n
m ? E a s a s a s a s E E E w
w w w w w w w w Q Q „ Q E
+• w v E w w E w +� E E > °
m
E o E E s a s s c s E Q E
wl` U o O w y ii ii ii ii ii ii LL ii y O O O a w w _
v c
a E m' o `w a a° w 0) 0) 0 3
W. o tf0� c O w w 0 0 v m
S a _ .� = nn 00 00 3
N m .� tpp tpp r tpp E u OtS dS 0t3
VI = N a Q Q ._ LL ._ LL ._ ._ ._ ._ ._ ._ ._ ) .2 O O O h
N V Q Q " L.L " L.L " " U C) " U 2 cn cn U) LL
ii F F F LL LL LL F LL LL I-° LL LL LL F oj
E
0
co O v m o m o m m o m 00 O 000
o
w co co w co w w w w w w co co co Cl) Cl) Cl) y
o co � � � � � � � � E
u lr� 0 0 00000000 00 0 000
N N N N N N N N N N LO LO I� co co co
C O N N N N N N N N N N N N N N N N _
3 N N N N N N N N N N N N N N
O N V V V V V V V V V V V V V V V V a
V V LO LO LO LD LO LO LO LO LO Lo LO LD LO LO LO LO V
Q O O 0 0 0 0 0 0 0 0 O O O O O O
ti
N -e M Lf) fD r-_ co Tr-_ O N M w) fD
O O O 0 0 0 0 0 0
U 0 � � � 0 � 0 0 � � � D D D D D D
LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL LL
E
'o O w
> m m on
m p a
d � —
u o O0'on
u
u — 9
u n l7 ¢ m
O 0 Oq O OO Lo OO 00 O
O m Ln O O n m MN
Lnu m r v -i r1l� 0000 `^ m 00
0 co c-i m 00 Lo m c-i m o
N m a>
M O� � Om O 00 Ul LQ O
0) ++ Oi
L C li �to 00 O N00 00 lO
4) L() ci L(1 Ol Ln (3i0 CL N v L(1 c-I N l0 l0 N to
Vf ci N O)
L
O
\ N L!1 N O O
O
1/f M m lD O
LGO 0 �"� m W O
3 R N c -I
O H
a
0
LJJ O OO O O
C 0 0 . , O O O
m O O O O
Ln O OLn Lr�
VI d -a 0 OO N m m rnM
y ++ r1 3 N c-I c-I M
N CO
� al N� N
Nt
y O m v
rH
X CL d �"I y O O N 0l W � rH m M O
W U v N u O Ln LrH`nn m ' fi r O
f6 f6 a1 41 n N W n N Ln ci Ol 0 m
Q. ' LL n m C m N a V a> ^ v L W
Um Q. Ln
N Q N
Ln U O L Li
N O
N Li Q E E
LL mQ
f6 N 0
i N n O N
C � Cn
C 0 N 0 N
C7 E o o co .o 0 o 0 0
3 (1) O LL FrrE
a)
LU O 3 a) 0 Q' > 0 Ur
U
D m c 0O CO m
o U)c �� U N 0
Z3 C9 = U
E � .� Q cQ CO
o Z) U)
Z) LL a) U)
U Jm0- CO 00OfU N
T N f- h 00 M I N O
O O O O O 000 O
d M M m m M M M Cl) M
a` Z D coca c 0 0 a
W W W W W W W W W
00 00
0 U? U?0
V o O
+ O o
Lr) LO
o � �
V
QLO Lr)
C) C) d
U
c Q
+. v n
£ W
X
i
0 J
It aai 0 0 ~
W W
0 0 0 o V a O O w N O O O O O O O O) O O O O O) O O O O 0
v 0 O O o v a rn O � 0 0 0 0 0 O w T 0 0 0 0 a 0 0 0 0 O
Ln -2 u 0 lN 0 0 0 0 l0 O N N 6 0 0 0 0 0 0 V) O l0 O O N6 O O O O
0u 0 )n 0 0 l0 Nr- 0 0 0 0 0 0 0 0 l0 )n 00 0 0 0 O O O O O
O O N V) V) N M bl cl a-I V) V) O l0 10 V b0 c-i )n l0 O O a O O O O O
N m V) l0 N Il rn O N Ol rn Lo N V V -- Il (3) M N V O �o l0 a �D O O
N O N m co N M -1 I� N n N M
\ O O
+ V1 O n n N O N V lA
O) O iy V) M O O V) M Il � M
47 Il V N l0 Il M Ol l0 t0
O Q' N M V1 M M P l0 N 0)
LA
f6
O O
4/ M O O
C N N c-I H
�b N W W
N N
H
00 0000 000 O 0000 00000 00 00
O O O O O O O O O O O O O O O O O O O O O O O
0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 O O O O
0
CO O O O O� O O O O O O O O O O O OLO n
) I
N n Vf O O O M M N M O O O
NN7 N N M n M N O O NN N Tl
zt
a
N
Y
O
o 0 0 0 0 �* a 0000r,40 00000 -- O o 0 o rl 00 O O O
,q u3 y 0 0 0 0 0 ZTMO 000I�To
Nv o 0 00 00 o
> V O O O O O M M V) O rV O O O O M
V) O V) ) ' N n V) 0 � 0 0 0 0 0 a M V) V) 0 00 MaI0� OoOO 0OO OOn n
rl )nM0000O 0OO 0OO
O O O
a b.0 M w m N l0 00 O H Oi V) --� CP CP l0 V N N V) l0 O �--� M N V) a M M N N O� r4 N m N a N m �--I O c-I I� a--I n N M
m o i..� N N
G/
CL
w E N E
47
a1
a a LL
U £ N v u
J
+' aW
O a
O O c c u b
N m Q v E 3 � E a y v
V CE a) U m C a) t N
N w a E E m LL m .2 m o m 0)E u C a y 2 m z U E 0) Q w v
Q n1 V) � Q Q Q Q Q aZ C V V))
a v E E E E E o E
lJJ a1 N C 7 7 7 7 7 by — E -O C O
v O o v a a a a a > v v m on ar ,O
CL C- u � •E v � � � � � a v vw J a
-a Ln a) v c v EE
v V d' LL CC 7 J H V) i i i i i V V) J 7
t W E
Y x N E Y v v v E E E E E E m v v a' - v m
vHHH E u 3 3 3 � � � � � v a c v ri E
o m o 0
O a1 a! a1 7 7 7 7 7 yr a1 y,, y, O O
2 V V) V) V) V) V) V) V) V) V) Q V) d W V) N U
rl
O p 0 0 0 0 0 0 0 0 0 0 0 0
0 N O O
a a a a a a a a a a a a a a a a a o 0 o a 0 a r' a
r, r) a a a r, a r, a ti
CA CA CA CA CL 0
w O O O O O O O O O O O O O O O O O O O O O O O O
m m 00 N W 00 W 00 m M O 00 00 00 W 00 W O M M 00 a-I 00 W 00
V O O O O O 0 0 0 0 0 0 O N M O O O O O O O O
�* M N N N m m m m W W Il n n n O O O O O M to N
3 V V V V V V VV V V V V a) a) 0) O) m N
CP m m m m m CP CP CP CP CP CP CP CP CP CP Ol Ol Ol Ol O) M M M
V V V V V V V V V V V V V V V V V V V V
V
0 0 0 0 0 c�I 0 0 0 0 N N N N N N N N N N Ln Ln M Ln Ln M N O
Q o 0 0 0 0 0 0 0 0 0 0 0 Ln Ln M Ln Ln o Ln Lr)
c
+.� v v on
'p i i 3 N t in
a
O
Vaai o 3 E v
` v
)) v) N v)
City of St. Joseph Park Board
Capital Improvement Budget Summary
2015 Capital Budget
Adopted December 4, 2014
General Funds Balance
Park Dedication Cash September 30, 2015 $ 45,910
(Unaudited)
Adjustments
Starting Balance $ 45,910
Legacy Grant $ - not awarded
Other Revenues $ 2,186
2015 General Levy- remaining $ 4,599
Potential Projects: Potential Proposed
Millstream Cottages-phase 2 $ 23,400
Jasmine Ln Extension- 10 lots $ 9,140
Sunset Ridge- phase 2-4 lots $ 2,000
CLC Development- 16 lots $ 8,000
Ending Balance for 2015 $ 52,694
Projects -Budget 2014 2015 2016 2017 2018 2019 Total 15-19
PTR-01 (Millstream) $ 25,000 $ 25,000 $ - $ - $ - $ - $ 25,000
PTR-02 (Northland) $ - $ - $ - $ - $ - $ - $ -
PTR-03 (Klinefelter) $ 4,000 $ 150,000 $ - $ - $ - $ - $ 150,000
PTR-04 (Wobegon) $ - $ - $ - $ - $ - $ $ -
PTR-05 (Memorial) $ - $ - $ - $ - $ - $ $ -
PTR-06(Centennial) $ - $ - $ - $ - $ - $ - $ -
PTR-07(Monument) $ 400 $ 30,400 $ 400 $ 400 $ 400 $ 400 $ 32,000
PTR-08 (Hollow) $ - $ - $ - $ - $ - $ - $ -
PTR-09(Cloverdale) $ 10,000 $ - $ - $ - $ - $ $ -
PTR-10 (East Park) $ - $ 25,000 $ - $ - $ - $ $ 25,000
PTR-11 (West Park) $ - $ 25,000 $ - $ - $ - $ - $ 25,000
PTR-12(Trails) $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 10,000 $ 50,000
PTR-13(Trees) $ 1,500 $ 1,500 $ 1,500 $ 1,500 $ 1,500 $ 1,500 $ 7,500
Total $ 50,900 $ 266,900 $ 11,900 $ 11,900 $ 11,900 $ 11,900 $ 314,500
Projects-Actual Spent 2014 Spent 2015 15 Snow Town Expenses: Avail.Rev
PTR-01 (Millstream) $ $ Shelter/Master Park Plan $ $ 905
PTR-02(Northland) $ $ Footgolf
PTR-03(Klinefelter) $ $ Prairie Restoration Other 15 Expenses: 2014 YTD
PTR-04(Wobegon) $ $ Dog Baggies $ - $ 269
PTR-05(Memorial) $ $ A-1 Toilets $ 892 $ 2,271
PTR-06(Centennial) $ $
PTR-07(Monument) $ $ 2015 Revenue: 2014 YTD
PTR-08(Hollow) $ $ Interest $ 426 $ 801
PTR-09(Cloverdale) $ (20,628) $ Round Up $ 89 $ 164
PTR-10(East Park) $ $ Transfer/Levy $ 4,901 $ 4,000
PTR-11 (West Park) $ $ Donation $ 1,300 $ 3,628
PTR-12(Trails) $ $ Park Dedic. $ - $ -
PTR-13(Trees) $ $
Total $ (20,628) $ Millstream 5k Exp: Available Rev.
$ - $ 3,024
Millstream Shelter Architect $ 1,500.00 Council approved$7500 half cent sales tax funding
Other Proiect Requests:
Park Plan Update $ - $ 11,500
The Park Board requests updating the Master Park Plan last completed in 2008.