Loading...
HomeMy WebLinkAbout1997 Audit Report /j_....h~~"'-. ;! ¡ ( }\ /,'1 "-..______.---f'\ r , ! ; \.) ~ {l'~ . CITY OF ST. JOSEPH, MINNESOTA Stearns County AUDITED FINANCIAL STATEMENTS As of December 31, 1997 CITY OF ST. JOSEPH, MINNESOTA TABLE OF CONTENTS ELECTED OFFICIALS AND ADMINISTRA nON .............. . . . . . . . . . . . . 1 INDEPENDENT AUDITORS' REPORT ... . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2 GENERAL PURPOSE FINANCIAL STATEMENTS - Combined Balance Sheet - All Fund Types and Account Groups. . . . . . . . . . . . . . 4 Combined Statement of Revenues, Expenditures and Changes in Fund Balance - All Governmental Fund Types. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5 Combined Statement of Revenues, Expenditures and Changes in Fund Balance- Budget and Actual - General and Special Revenue Fund Types . . . . . . . . . . . . ., 6 Combined Statement of Revenues, Expenses and Changes in Retained Earnings - All Proprietary Fund Types ................................. 7 Combined Statement of Cash Flows - All Proprietary Fund Types ............ 8 Notes to the Financial Statements ...................................... 9 COMBINING AND INDIVIDUAL FUND FINANCIAL STATEMENTS - General Fund - Comparative Balance Sheets ....................................... 33 Statement of Revenues, Expenditures and Changes in Fund Balance- Budget and Actual .............................................. 34 Special Revenue Fund - Combining Balance Sheet. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40 Combining Statement of Revenues, Expenditures and Changes in Fund Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 41 Debt Service Funds - Combining Balance Sheet ......................................... 42 Combining Statement of Revenues, Expenditures and Changes in Fund Balance . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 43 Capital Project Funds - Combining Balance Sheet ......................................... 44 Combining Statement of Revenues, Expenditures and Changes in Fund Balance. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45 Enterprise Funds - Combining Balance Sheet ......................................... 46 Combining Statement of Revenues, Expenses and Changes in Retained Earnings .., . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 47 Combining Statement of Cash Flows ................................ 48 Statement of General Long-Term Debt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 49 SUPPLEMENTARY SCHEDULE- Schedule of Sources and Uses of Public Funds for Municipal Development District No.1, A Tax Increment Financing District ....................... 50 CITY OF ST. JOSEPH, MINNESOTA TABLE OF CONTENTS (Continued) REPORT ON COMPLIANCE AND ON INTERNAL CONTROL OVER FINANCIAL REPORTING BASED ON AN AUDIT OF THE GENERAL PURPOSE FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS ........................,.. 51 INDEPENDENT AUDITORS' REPORT ON COMPLIANCE WITH MINNESOTA STATUTES . . . ... .. .. ........ . . ..... ......... ........ .... . . . . . .. . . . 53 FINDINGS ON COMPLIANCE WITH MINNESOTA STATUTES. . . . . . . . . . . . . . . 54 CITY OF ST. JOSEPH, MINNESOTA ELECTED OFFICIALS AND ADMINISTRATION December 31, 1997 Term City Council Position Expires Ken Hiemenz Mayor January 7, 1999 Cory Ehlert Councilmember January 7, 1999 Bob Loso Councilmember January 7, 1999 Mary Niedenfuer Councilmember January 9, 2001 Ken Twit Councilmember January 9, 2001 Administration Rachel Stapleton City Clerk! Treasurer/ Administrator Appointed Judy Weyrens Deputy Clerk Appointed 1 Alvin M. Kern Duane N. DeWenter Loren M. Viere Gerald A. Stover KDV Kern, DeWenter, Vi ere, Ltd. Keith W. Julson Dwayne B. Dockendorf David H. Hinnenkamp Certified Public Accountants Christopher P. Shorba INDEPE1\TDENT AUDITORS' REPORT . March 5, 1998 Honorable Mayor and City Council City ofSt. Joseph St. Joseph, Minnesota We have audited the general purpose financial statements ofthe City ofSt. Joseph, Minnesota as of and for the year ended December 31, 1997, as listed in the table of contents. These financial statements are the responsibility of the City's management. Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with generally accepted auditing standards and the standards applicable to financial audits contained in Government Auditing Standards issued by the Comptroller General ofthe United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the general purpose financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, in all material respects, the financial position ofthe City of St. Joseph, Minnesota, as of December 31, 1997, and the results of its operations and changes in its fund balances, and cash flows of its proprietary fund types, for the year then ended in conformity with generally accepted accounting principles. In accordance with Government Auditing Standards, we have also issued a report dated March 5, 1998 on our consideration ofthe City's internal control over financial reporting and tests of its compliance with certain provisions of laws, regulations, contracts and grants. 2 220 Park Avenue South P.O. Box 1304 Sf. Cloud, MN 56302 320-251-7010 FAX 320-251-1784 City of St. Joseph March 5, 1998 Page 2 Our audit was performed for the purpose of forming an opinion on the general purpose financial statements ofthe City taken as a whole. The combining and individual fund financial statements and supplementary information listed in the table of contents are presented for purposes of additional analysis and are not a required part ofthe general purpose financial statements of City of St. Joseph, Minnesota. Such information has been subjected to the auditing procedures applied in the audit ofthe general purpose financial statements taken as a whole. 4/1,~~r#i KERN, DEWENTER, VIERE, LTD. 3 CITY OF ST. JOSEPH, MINNESOTA COMBINED BALANCE SHEET - ALL FUND TYPES AND ACCOUNT GROUPS December 31, 1997 Governmental Fund Types Special Debt Capital ASSETS AND OTHER DEBITS General Revenue Service Projects ASSETS: Cash and Investments (Including Cash Equivalents) $ 1,403,342 $ 64,751 $ 1,161,677 $ 210,065 Investments 0 0 0 0 Taxes Receivable - Delinquent 6,504 0 2,046 0 Special Assessments Receivable - Deferred 88,500 0 605,454 0 Delinquent 175 0 3,584 0 Accounts Receivable 18,769 0 6,126 2,502 Interest Receivable 50,344 0 0 0 Due from Other Governmental Units 81,572 0 25,531 25,000 Fixed Assets - Net 0 0 0 0 OTHER DEBITS: Amount Available in Debt Service Funds 0 0 0 0 Amount to be Provided from Special Assessments 0 0 0 0 Amount to be Provided for Compensated Absences Payable 0 0 0 0 Amount to be Provided for Retirement of General Long-Term Debt 0 0 0 0 TOTAL ASSETS AND OTHER DEBITS $ 1,649,206 $ 64,751 $ 1 ,804,418 $ 237,567 LIABILITIES, EQUITY AND OTHER CREDITS LIABILITIES: Cash Overdraft $ 0 $ 0 $ 0 $ 72,376 Accrued Liabilities 65,497 0 0 22,603 Due to Other Governmental Units 0 0 0 0 Contracts Payable 0 0 0 43,216 Deferred Revenue 95,179 0 611,084 0 Compensated Absences Payable 48,047 0 0 0 Bonds Payable 0 0 0 0 Total Liabilities 208,723 0 611,084 138,195 EQUITY AND OTHER CREDITS: Investment in General Fixed Assets 0 0 0 0 Contributed Capital 0 0 0 0 Retained Earnings (Deficit) 0 0 0 0 Fund Balance - Reserved 0 0 1,193,334 149,739 Unreserved - Designated 963,006 0 0 0 Undesignated (Deficit) 477,477 64,751 0 (50,367) Total Equity and Other Credits 1,440,483 64,7 51 1,193,334 99,372 TOTAL LIABILITIES, EQUITY AND OTHER CREDITS $ 1,649,206 $ 64,751 $ 1,804,418 $ 237,567 The notes to the financial statements are an integral part of this statement. Proprietary Fund Types Account Groups General General Totals Fixed Long-Term (Memorandum Only) Enterprise Assets Debt 1997 1996 $ 55,768 $ ° $ ° $ 2,895,603 $ 2,940,338 622,997 ° ° 622,997 ° ° ° ° 8,550 5,575 ° ° ° 693,954 759,737 ° ° ° 3,759 2,022 93,775 ° ° 121,172 120,134 ° ° ° 50,344 19,084 ° ° ° 132,103 50,250 4,032,476 2,288,254 ° 6,320,730 5,719,128 ° ° 1,193,334 1,193,334 915,065 ° ° 609,038 609,038 648,889 ° ° 49,897 49,897 49,757 ° ° 2,652,628 2,652,628 1,831,046 $ 4,805,016 $ 2,288,254 $ 4,504,897 $ 15,354,109 $ 13,061,025 $ ° $ ° $ ° $ 72,376 $ 1,235 14,735 ° ° 102,835 116,805 6,484 ° ° 6,484 6,267 ° ° ° 43,216 76,604 ° ° ° 706,263 767,334 16,239 ° 49,897 114,183 108,093 ° ° 4,455,000 4,455,000 3,395,000 37,458 ° 4,504,897 5,500,357 4,471,338 ° 2,288,254 ° 2,288,254 1,568,027 4,831,186 ° ° 4,831,186 4,829,414 (63,628) ° ° (63,628) (88,225) ° ° ° 1,343,073 915,065 ° ° ° 963,006 1,001,086 ° ° ° 491,861 364,320 4,767,558 2,288,254 ° 9,853,752 8,589,687 $ 4,805,016 $ 2,288,254 $ 4,504,897 $ 15,354,109 $ 13,061,025 4 CITY OF ST. JOSEPH, MINNESOTA COMBINED STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE - ALL GOVERNMENTAL FUND TYPES Year Ended December 31, 1997 Governmental Fund Types Special Debt General Revenue Service REVENUES: General Property Taxes $ 286,847 $ 0 $ 107,675 Special Assessments 33,197 0 86,980 Licenses and Permits 53,028 0 0 Intergovernmental 575,861 0 221,534 Charges for Services 193,627 0 0 Fines 63,900 0 0 Miscellaneous 136,029 35,012 177,151 Total Revenues 1,342,489 35,012 593,340 EXPENDITURES: Current - General Government 239,491 0 0 Public Safety 561,744 0 0 Public Works 223,550 0 0 Culture and Recreation 136,449 0 0 Miscellaneous 367 0 7,200 Capital Outlay 0 0 0 Debt Service 0 0 403,095 Total Expenditures 1,161,601 0 410,295 EXCESS OF REVENUES OVER (UNDER) EXPENDITURES 180,888 35,012 183,045 OTHER FINANCING SOURCES (USES): Capital Lease 0 0 0 Operating Transfers In 0 0 10,000 Operating Transfers Out (4,560) 0 0 Proceeds From the Sale of Bonds 0 0 85,224 Total Other Financing Sources (Uses) (4,560) 0 95,224 EXCESS OF REVENUES AND OTHER FINANCING SOURCES OVER (UNDER) EXPEl\TDITURES AND OTHER FINANCING USES 176,328 35,012 278,269 FUND BALANCE - January 1 1,264,155 29,739 915,065 FUND BALANCE - December 31 $ 1 ,440,483 $ 64,751 $ 1,193,334 The notes to the financial statements are an integral part of this statement. Totals Capital (Memorandum Only) Projects 1997 1996 $ 0 $ 394,522 $ 272,951 0 120,177 260,297 0 53,028 49,009 25,000 822,395 694,635 0 193,627 195,174 0 63,900 63,240 41,898 390,090 243,765 66,898 2,037,739 1,779,071 0 239,491 243,716 0 561,744 527,948 0 223,550 217,400 0 136,449 106,625 0 7,567 2,288 1,179,564 1,179,564 2,052,630 0 403,095 653,545 1,179,564 2,751,460 3,804,152 (1,112,666) (713,721) (2,025,081) 0 0 27,679 4,560 14,560 38,829 0 (4,560) (28,829) 1,135,966 1,221,190 2,027,040 1,140,526 1,231,190 2,064,719 27,860 517,469 39,638 71,512 2,280,471 2,240,833 $ 99 ,3 72 $ 2,797 ,940 $ 2,280,471 5 CITY OF ST. JOSEPH, MINNESOTA COMBINED STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL - GENERAL AND SPECIAL REVENUE FUND TYPES Year Ended December 31, 1997 General Fund Over (Under) Budget Actual Budget REVENUES: General Property Taxes $ 289,550 $ 286,847 $ (2,703) Special Assessments 25,000 33,197 8,197 Licenses and Permits 40,150 53,028 12,878 Intergovernmental 548,327 575,861 27,534 Charges for Services 185,108 193,627 8,519 Fines 64,100 63,900 (200) Miscellaneous 51,555 136,029 84,474 Total Revenues 1,203,790 1,342,489 138,699 EXPENDITURES: Current - General Government 237,892 239,491 1,599 Public Safety 635,704 561,744 (73,960) Public Works 282,602 223,550 (59,052) Culture and Recreation 146,266 136,449 (9,817) Miscellaneous 500 367 (133) Total Expenditures 1,302,964 1,161,601 (141,363) REVENUES OVER (UNDER) EXPENDITURES (99,174) 180,888 280,062 OTHER FINANCING USES: Operating Transfers Out 0 (4,560) (4,560) EXCESS OF REVENUES AND OTHER FINANCING SOURCES OVER (UNDER) EXPENDITURES AND OTHER FINANCING USES $ (99,174) 176,328 $ 275,502 FUND BALANCE - January 1 1,264,155 FUND BALANCE - December 31 $ 1,440,483 The notes to the financial statements are an integral part of this statement. Totals Special Revenue Funds (Memorandum Only) Over Over (Under) (Under) Budget Actual Budget Budget Actual Budget $ 0 $ 0 $ 0 $ 289,550 $ 286,847 $ (2,703) 0 0 0 25,000 33,197 8,197 0 0 0 40,150 53,028 12,878 0 0 0 548,327 575,861 27,534 0 0 0 185,108 193,627 8,519 0 0 0 64,100 63,900 (200) 0 35,012 35,012 51,555 171,041 119,486 0 35,012 35,012 1,203,790 1,377,501 173,711 0 0 0 237,892 239,491 1,599 0 0 0 635,704 561,744 (73,960) 0 0 0 282,602 223,550 (59,052) 0 0 0 146,266 136,449 (9,817) 0 0 0 500 367 (133) 0 0 0 1,302,964 1,161,601 (141,363) 0 35,012 35,012 (99,174) 215,900 315,074 0 0 0 0 (4,560) (4,560) $ 0 35,012 $ 35,012 $ (99,174) 211 ,340 $ 310,514 29,739 1,293,894 $ 64,751 $ 1,505,234 6 CITY OF ST. JOSEPH, MINNESOTA COMBINED STATEMENT OF REVENUES, EXPENSES AND CHANGES IN RETAINED EARNINGS - ALL PROPRIETARY FUND TYPES Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Totals 1997 1996 OPERATING REVENUES: Charges for Services $ 446,641 $ 410,477 OPERATING EXPENSES: Salaries and Related Taxes and Benefits 108,844 98,258 Utilities 24,780 21,300 Supplies 7,491 19,565 Sewer Use Rental 82,772 82,025 Postage 941 1,352 Repairs and Maintenance 13,483 3,986 Professional Fees 1,215 2,047 Fees and Tests 9,557 9,114 Dues and Subscriptions 658 501 Refuse Disposal 70,815 69,943 Depreciation 121,783 109,508 Insurance 7,255 5,000 Miscellaneous 960 227 Total Operating Expenses 450,554 422,826 OPERATING LOSS (3,913) (12,349) NON-OPERATING REVENUES: Interest 37,940 23,073 Other Revenues 570 1,523 Total Non-Operating Revenues 38,510 24,596 INCOME BEFORE OPERATING TRANSFERS 34,597 12,247 Operating Transfers Out (10,000) (10,000) NET INCOME 24,597 2,247 RETAINED EARNINGS (DEFICIT) - January 1 (88,225) (90,472) RET AIì\TED EARNINGS (DEFICIT) - December 31 $ (63,628) $ (88,225) The notes to the financial statements are an integral part of this statement. 7 CITY OF ST. JOSEPH, MINNESOTA COMBINED STATEMENT OF CASH FLOWS - ALL PROPRIETARY FUND TYPES Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Totals 1997 1996 CASH FLOWS FROM OPERATING ACTIVITIES: Operating Loss $ (3,913) $ (12,349) Adjustments to Reconcile Operating Income (Loss) to Net Cash Provided by Operating Activities: Depreciation 121,783 109,508 Other Nòn-operating Revenues 570 1,523 Change in Assets and Liabilities: (Increase) Decrease in Accounts Receivable 8,611 (34,167) Increase (Decrease) in Accrued Liabilities (2,004) (29,111) Increase (Decrease) in Due to Other Governmental Units 217 (4,621) Increase in Compensated Absences Payable (9) 2,047 Total Adjustments 129,168 45,179 Net Cash Provided by Operating Activities 125,255 32,830 CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES: Operating Transfers to Other Funds (10,000) (10,000) CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES: Capital Expenditures (1,386) 0 CASH FLOWS FROM INVESTING ACTIVITIES: Interest on Investments 37,940 23,073 Net Sale (Purchase) of Investments (622,997) 99,192 Net Cash Provided by Investing Activities (585,057) 122,265 Net Increase (Decrease) in Cash and Cash Equivalents (471,188) 145,095 Cash and Cash Equivalents, January 1 526,956 381,861 Cash and Cash Equivalents, December 31 $ 55,768 $ 526,956 Schedule of Noncash Capital Activities: Contributed Capital $ 1,772 $ 0 The notes to the financial statements are an integral part of this statement. 8 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The City of St. Joseph, Minnesota, has a mayor-council form of government. A mayor and four council members are elected by the voters of the City for two-year and four-year terms, respectively. The accounting policies of the City conform to generally accepted accounting principles as applicable to governments. With respect to proprietary activities, the City has adopted GASB No. 20, "Accounting and Financial Reporting for Proprietary Funds and Other Governmental Entities that use Proprietary Fund Accounting." The City has elected to apply all applicable GASB pronouncements as well as Financial Accounting Standards Board (F ASB) pronouncements, Accounting Principles Board (APB) Opinions and Accounting Research Bulletins (ARB), issued on or before November 30, 1989 unless those pronouncements conflict with or contradict GASB pronouncements. In addition, the City has elected not to apply F ASBs, APBs and ARBs issued after November 30, 1989. The following is a summary of the City's more significant accounting policies. A. Financial Reporting Entity In accordance with GASB Statement No. 14, The Financial Reporting Entity, the financial statements present the City and its component units. The City includes all funds, account groups, organizations, institutions, agencies, departments, and offices that are not legally separate from such. Component units are legally separate organizations for which the elected officials of the City are financially accountable and are included within the financial statements of the City because of the significance of their operational or financial relationships with the City. The City is considered financially accountable for a component unit if it appoints a voting majority of the organization's governing body and it is able to impose its will on the organization by significantly influencing the programs, projects, activities, or level of services performed or provided by the organization, or there is a potential for the organization to provide specific financial benefits to, or impose specific financial burdens on, the City. As a result of applying the component unit definition criteria above, the City of St. Joseph has been defined in accordance with GASB Statement No. 14 and is presented in this report as follows: 9 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) A. Financial Reporting Entity (Continued) Blended Component Unit - The St. Joseph Economic Development Authority (EDA) was organized for the purpose of preserving and creating jobs, enhancing the tax base, and promoting the general welfare ofthe people ofthe City of St. Joseph. The Authority is governed by a five member board consisting of members of the City Council. The EDA is included as a blended component unit of the City because the EDA is financially accountable to the City, and the Authority provides services almost entirely for the City. The St. Joseph ED A is included as a department in the City's general fund and separate financial statements are not prepared for the EDA. B. Fund Accounting The accounts of the City are organized on the basis of funds and account groups, each of which is considered a separate accounting entity. The operations of each fund are accounted for with a separate set of self-balancing accounts that comprise its assets, liabilities, fund equity, revenues and expenditures or expenses, as appropriate. Government resources are allocated to and accounted for in individual funds based upon the purposes for which they are to be spent and the means by which expending activities are controlled. The various funds are grouped, in the financial statements in this report, into five generic fund types and two broad fund categories, described below. Governmental Funds The General Fund is the general operating fund of the City. It is used to account for all financial resources except those required to be accounted for in another fund. Special Revenue Funds are used to account for the proceeds of specific revenue sources (other than expendable trusts or major capital projects) that are legally restricted to expenditures for specified purposes. The City has four Special Revenue Funds. Debt Service Funds are used to account for the accumulation of resources for, and the payment of, general long-term debt principal, interest, and related costs. The City has seven Debt Service Funds. Capital Projects Funds are used to account for financial resources to be used for the acquisition or construction of major capital facilities (other than those financed by enterprise funds). The City has five Capital Projects Funds. 10 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) B. Fund Accounting (Continued) Proprietary Funds Enterprise Funds are used to account for operations (a) that are financed and operated in a manner similar to private business enterprises--where the intent of the governing bodyis that the costs (expenses, including depreciation) of providing goods or services to the general public on a continuing basis be financed or recovered through user charges; or (b) where the governing body has decided that periodic detennination of revenues earned, expenses incurred, or net income is appropriate for capital maintenance, public policy, management control, accountability, or other purposes. The City maintains Refuse, Water and Sewer Enterprise Funds. C. Fixed Assets and Long- Tenn Liabilities The accounting and reporting treatment applied to the fixed assets and long-tenn liabilities associated with a fund are detennined by its measurement focus. All governmental funds are accounted for on a spending or "fmancial flow" measurement focus. This means that only < current assets and current liabilities are generally included on their balance sheets. Their reported fund balance (net current assets) is considered a measure of "available spendable resources." Governmental fund operating statements present increases (revenues and other financing sources) and decreases (expenditures and other financing uses) in net current assets. Accordingly, they are said to present a summary of sources and uses of available spendable resources during a period. Fixed assets used in governmental fund type operations (general fixed assets) are accounted for in the General Fixed Assets Account Group, rather than in governmental funds. Public domain ("infrastructure") general fixed assets consisting of certain improvements other than buildings, including roads, curbs and gutters, streets and sidewalks, are not capitalized by the City. No depreciation has been provided on general fixed assets. All fixed assets are valued at their historical cost or estimated historical cost if actual historical cost is not available. Donated fixed assets are valued at their estimated fair value on the date donated. Long-tenn liabilities expected to be financed from governmental funds are accounted for in the General Long-Tenn Debt Account Group, not in the governmental funds. 11 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) C. Fixed Assets and Long-Term Liabilities (Continued) The two account groups are not "funds". They are concerned only with the measurement of financial position. They are not involved with measurement of results of operations. Because of their spending measurement focus, expenditure recognition for governmental fund types is limited to exclude amounts represented by noncurrent liabilities. Since they do not affect net current assets, such long-term amounts are not recognized as governmental fund type expenditures or fund liabilities. They are instead reported as liabilities in the General Long-Term Debt Account Group. All proprietary funds are accounted for on a flow of economic resources measurement focus. This means that all assets and all liabilities (whether current or noncurrent) associated with the funds' activity are included on their balance sheets. Proprietary fund type operating statements present increases (revenues) and decreases (expenses) in net total assets. Major outlays for capital assets and improvements are capitalized in proprietary funds as projects are constructed. Interest incurred during the construction phase of proprietary fund. fixed assets is reflected in the capitalized value of the asset constructed. Capital assets constructed in governmental funds for proprietary funds are recorded as contributed capital. Depreciation of all exhaustible fixed assets used by proprietary funds is charged as an expense against their operations. Accumulated depreciation is reported on proprietary fund balance sheets. Depreciation has been provided over the assets' estimated useful lives, which range from five to fifty years, using the straight-line method. Depreciation expense for the years ended December 31, 1997 and 1996 is $ 121,783 and $ 109,508, respectively. D. Basis of Accounting Basis of accounting refers to when revenues and expenditures or expenses are recognized in the accounts and reported in the financial statements. Basis of accounting relates to the timing of the measurement made, regardless of the measurement focus applied. All governmental funds are accounted for using the modified accrual basis of accounting, in which revenues are recognized when they become measurable and available as net current assets. The more significant revenues which have been accrued are intergovernmental revenues and interest earnings. 12 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) D. Basis of Accounting (Continued) Expenditures are generally recognized in the modified accrual basis of accounting when the related fund liability is incurred. Exceptions to this general rule include sick pay and principal and interest on general long-term debt, which are recognized when due. All proprietary funds are accounted for using the accrual basis of accounting; revenues are recognized when they are earned and expenses are recognized when they are incurred. E. Budgetary Data The City Council adopts an annual budget. The amounts shown in the financial statements as "budget" represent the original budgeted amount and all revisions made during the year. The City follows these procedures in establishing the budgetary data reflected in the financial statements. 1. In August of each year, the City Administrator submits to the City Council a proposed operating budget for the fiscal year commencing the following January 1. The operating budget includes proposed expenditures and the means of financing them for the upcoming year. 2. Public hearings are conducted to obtain taxpayer comment. 3. Prior to December 31, the budget is legally enacted through passage of a resolution. 4. Formal budgetary integration is employed as a management control device during the year for the General and Special Revenue Funds. Formal budgetary integration is not employed for Debt Service Funds because effective budgetary control is alternatively achieved through general obligation bond indenture provisions. Budgetary control for Capital Projects Funds is accomplished through the use of project controls. 5. The Budgets for the General and Special Revenue Funds are adopted on a basis consistent with generally accepted accounting principles (GAAP). F. Encumbrances Encumbrances represent outstanding purchase orders and unfulfilled commitments that are issued to outside vendors and budgeted in the current year but do not include amounts that are set up as liabilities, amounts for personal services to be performed by City employees and purchase orders applicable to the subsequent year's budget. As of December 31, 1997, no outstanding encumbrances existed. 13 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) G. Cash and Investments (Including Cash Equivalents) (See Note 3) Cash balances ITom aU funds are combined and invested to the extent available in authorized investments. Earnings ITom such investments are allocated to the respective funds on the basis of applicable cash balance participation by each fund. Investments are carried at market value. For purposes ofthe Statement of Cash Flows of proprietary fund types, cash equivalents are defined as short-term, highly liquid investments that are both: a. readily convertible to known amounts of cash, or b. so near their maturity that they present insignificant risk of changes in value because of changes in interest rates. The City's policy considers cash equivalents to be those that meet the above criteria and have original maturities of three months or less. H. Taxes Receivable Delinquent taxes receivable represent the past six years of uncollected tax levies. 1. Special Assessments Receivable Delinquent special assessments represent the past six years of uncollected special assessments. Deferred special assessments represent the principal portion of those assessments to property owners for improvements made by the City. These assessments are made at various times by City resolution and are collectible over periods ranging ITom ten to thirty years and bear annual interest of 7 percent to 9 percent and are to be received in 1998 and years thereafter. J. Deferred Revenue Deferred revenue represents delinquent taxes and deferred and delinquent assessments receivable. This revenue is deferred until it is measurable and available as net current assets. 14 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) K. Compensated Absences The City compensates employees who leave City service in good standing for all earned, unused vacation. In addition, employees are compensated for unused sick leave (up to a maximum of 90 days) at 50% of the current regular rate of pay, provided the City's notice of termination policy has been complied with. L. Fund Equity Fund equity is divided into sections as follows: - Contributed capital represents fixed assets purchased by other funds and contributed to the enterprise funds. - Investment in General Fixed Assets represents the City's equity in general fixed assets. - Retained earnings of enterprise funds are subdivided as follows: .': The reserved account represents the portion of retained earnings set aside for specific purposes. Unreserved retained earnings is available for expending in future periods. - Fund balance accounts are subdivided as follows: Reserved accounts indicate the portion of fund balance which has been reserved for a specific purpose. Umeserved, designated accounts indicate the portion of fund balance which has been designated for a specific purpose. The unreserved, undesignated account is the portion of fund balance which is available for budgeting and expending in future periods. 15 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) M. Revenues. Expenditures and Expenses 1. Revenues Property taxes and special assessment principal and interest are recognized as revenue when measurable and available. Portions oftaxes paid by the State in the form of HAC A and other tax credits are included in intergovernmental revenue. Intergovernmental revenues are reported under the legal and contractual requirements of the individual programs. Licenses and permits, charges for services, fines and forfeits, and miscellaneous revenues (except investment earnings) are recorded as revenues when received in cash because they are generally not measurable until then. Investment earnings are recorded when earned because they are measurable and available. 2. Property Tax Collection Calendar The City levies its property tax for the subsequent year during the month of December. The property tax is recorded as revenue when it becomes measurable and available. Stearns County is the collecting agency for the levy and remits the collections to the City three times a year. Taxes not collected as of December 31 each year are shown as delinquent taxes receivable. December 28 is the last day the City can certify a tax levy to the County Auditor for collection the following year. The County Auditor makes up the tax list for all taxable property in the City, applying the applicable tax rate to the tax capacity of individual properties, to arrive at the actual tax for each property. The County Auditor also collects all special assessments, except for certain prepayments paid directly to the City. The County Auditor turns over a list oftaxes and special assessments to be collected on each parcel of property to the County Treasurer in January of each year. The County Treasurer collects all taxes, and all special assessments, except as noted above. The County Treasurer is required to mail copies of all personal property tax statements by April 15, and copies of all real estate tax statements by April 15, of each year. 16 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) M. Revenues. Expenditures and Expenses (Continued) 2. Property Tax Collection Calendar (Continued) Property owners are required to pay one-half of their real estate taxes due by May 15 and the balance by October 15. If taxes due May 15 are not paid on time, a penalty of3% is assessed on homesteaded property, and 7% on non-homesteaded property. An additional 1 % penalty is added each month the taxes remain unpaid, until October 15. If the taxes due May 15 are not paid by October 15, a 2% penalty per month is added to homesteaded property and 4% per month to non-homesteaded property until January 1. If the taxes are not paid by January 1, further penalties are added. Penalties and interest apply to both taxes and special assessments. There are some exceptions to the above penalties, but they are not material. Within 30 days after the tax settlement date, the County Treasurer is required to pay 70% of the estimated collections of taxes and special assessments to the City Treasurer. The County Treasurer must pay the balance to the City Treasurer within 60 days after settlement, provided that after 45 days interest accrues at the rate of 8% per armum. 3. Expenditures Expenditure recognition for governmental fund types includes only amounts represented by current liabilities. Since noncurrent liabilities do not affect net current assets, they are not recognized as governmental fund expenditures or fund liabilities. They are reported as liabilities in the General Long-Term Debt Account Group. 4. Expenses Enterprise funds recognize expenses when they are incurred. N. Interfund Transactions Quasi-external transactions are accounted for as revenues, expenditures or expenses. Transactions that constitute reimbursements to a fund for expenditures or expenses initially made from it that are properly applicable to another fund are recorded as expenditures or expenses in the fund that is reimbursed. 17 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) N. Interfund Transactions (Continued) All other interfund transactions, except quasi-external and reimbursements, are reported as transfers. Nonrecurring or nonroutine permanent transfers of equity are reported as residual equity transfers. All other interfund transfers are reported as operating transfers. O. Total Columns on General Purpose Statements Total columns on the general purpose financial statements are captioned "memorandum only" to indicate that they are presented only to facilitate financial analysis. Data in these columns do not present financial position, results of operations, or cash flows in conformity with generally accepted accounting principles. Interfund eliminations have not been made in the aggregation of these data. P. Comparative Data Comparative total data for the prior year have been presented in the accompanying financial statements in order to provide an understanding of changes in the City's financial position and operations. However, prior year totals by fund type have not been presented in each of the statements since their inclusion would make the statements unduly complex and difficult to read. Comparative data have been restated to reflect reclassifications. Q. Use of Estimates The preparation of general purpose financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenditures/expenses during the reporting period. Actual results could differ from those estimates. 18 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 2 - STEW ARDSHIP. COMPLIANCE AND ACCOUNT ABILITY A. Fund Deficits The following funds have deficit fund balance/retained earnings at December 31, 1997: Capital Projects Funds - Klinefelter Walking Trail $ 41,099 1998 Street Improvements 9,268 Enterprise Fund - Sewer 293,802 These deficits will be eliminated by future revenues, user charges or transfers from other funds. NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS A. Assets 1. Cash and Investments (Including Cash Equivalents) Cash balances of the City's funds are combined (pooled) and invested to the extent available in various investments authorized by Minnesota State Statutes. Each fund's portion of this pool (or pools) is displayed on the fmancial statements as "cash and investments (including cash equivalents)." For purposes of identifying risk of investing public funds, the balances and related restrictions are summarized below: a. Deposits - Minnesota Statutes require that all deposits with financial institutions must be collateralized in an amount equal to 110% of deposits in excess of FDIC insurance (140% if collateralized with notes secured by first mortgages). Category 1 - Deposits covered by Federal Depository Insurance (FDIC) and those deposits collateralized with securities held by the City or by its agent in the City's name. Category 2 - Collateralized with securities held by the pledging institutions trust department or agent in the District's name. Category 3 - Deposits which are not insured or collateralized; or those deposits where collateral assignment has not been perfected. 19 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) A. Assets (Continued) 1. Cash and Investments (Including Cash Equivalents) (Continued) a. Deposits - (Continued) Category Bank Carrying 1 -L 3 Balance Amount Bank Accounts $ 100,000 $ 0 $ 29,406 $ 129,406 $ 107,261 Certificates of Deposit 0 -º 1.235.529 1.235.529 1,235.529 Total Deposits $ 100.000 $ 0 $ 1.264.935 $ 1.364.935 $ 1.342.790 b. Investments - Minnesota State Statutes authorize the City to invest in obligations of the U.S. Treasury, agencies, and instrumentalities, shares of investment companies whose only investments are in the forementioned securities, obligations of the State of Minnesota or its municipalities, bankers' acceptances, future contracts, repurchase and reverse repurchase agreements, and commercial paper of the highest quality with a maturity of no longer than 270 days. Investments held by the City at year end classified as to credit risk are as follows: Category 1 - Insured or registered, or securities held by the City's agent in the City's name. Category 2 - Uninsured and unregistered, with securities held by the counterparty's trust department or agent in the City's name. Category 3 - Uninsured and unregistered, with securities held by the counterparty or by its trust department or agent but not in the City's name. Category Carrying Market 1 -'L -L Amount Value U.S. Government and Federal Agency Notes and Bonds $ 1,108,659 $0 $0 $ 1,108,659 $ 1,108,659 Negotiable Certificates of Deposit 822.270 -º -º 822.270 822.270 Total Investments $ 1.930,929 $ 0 $ 0 1,930,929 1,930,929 20 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) A. Assets (Continued) 1. Cash and Investments (Including Cash Equivalents) (Continued) b. Investments - (Continued) Category Carrying Market 1 -L Ì- Amount Value Unclassified as to Risk: Brokered Money Market Mutual Funds $ 172,285 $ 172,285 Total Deposits (See Note 3 A. La.) 1,342,790 1,342,790 Petty Cash 220 220 Total Cash and Investments (Including Cash Equivalents) $ 3.446.224 $ 3.446.224 The carrying amount is classified on the combined balance sheet as follows: Carrying Amount Cash and Investments (Including Cash Equivalents) $ 2,895,603 Investments 622,997 Cash Overdraft (72.376) Total $ 3.446.224 2. Due from Other Governmental Units The following is a summary of due from other governmental units at December 31, 1997: St. Joseph State of Steams Township Minnesota County Total General Fund - Property Taxes $ 0 $ 0 $ 73,606 $ 73,606 Federal Grants 0 7.966 0 7.966 Total General Fund 0 7,966 73,606 81,572 21 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) A. Assets (Continued) 2. Due from Other Governmental Units (Continued) St. Joseph State of Stearns Township Minnesota County Total Debt Service Funds - G.O. Improvement Bonds of 1993 - Property Taxes $ 0 $ 0 $ 4,270 $ 4,270 G.O. Improvement Bonds of 1996 - Property Taxes 0 0 7,236 7,236 Special Assessments 14.025 0 0 14.025 Total Debt Service 14,025 0 11,506 25,531 Capital Projects Funds - Klinefelter Walking Trail State Grant 0 25.000 0 25.000 Total Capital Projects 0 25.000 0 25.000 Total $ 14.025 $ 32.966 $ 85.112 $ 132.103 3. Fixed Assets A summary of changes in general fixed assets follows: Balance Balance 1-1-97 Additions Disposals 12-31-97 Land $ 167,426 $ 643 $ 0 $ 168,069 Buildings 288,912 513,323 4,501 797,734 Improvements Other than Buildings 189,183 105,297 0 294,480 Machinery and Equipment 551,662 64,155 1,076 614,741 Office Furniture 61,632 30,481 1,379 90,734 Motor Vehicles 127,465 0 0 127,465 Other Equipment 181.747 17.274 3.990 195.031 Total $ 1.568.027 $ 731,173 $ 10.946 $ 2.288.254 22 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) A. Assets (Continued) 3. Fixed Assets (Continued) A summary of Enterprise Fund fixed assets at December 31,1997, is as follows: Water Sewer Fund Fund Total Land and Land Improvements $ 12,996 $ 4,940 $ 17,936 Treatment Plant and Lines 1,442,544 1,874,045 3,316,589 Buildings 0 517,983 517,983 Water Storage Facility 1,236,543 0 1,236,543 Machinery and Equipment 37.434 132.045 169.479 Total Cost 2,729,517 2,529,013 5,258,530 Less: Accumulated Depreciation (348.327) (877.727) (1.226.054) Net Fixed Assets $ 2.381.190 $ 1.651.286 $ 4.032.476 B. Liabilities 1. Defined Benefit Pension Plans - Statewide A. Plan Description All full-time and certain part-time employees of the City of St. Joseph are covered by defined benefit plans administered by the Public Employees Retirement Association of Minnesota (PERA). PERA administers the Public Employees Retirement Fund (PERF) and the Public Employees Police and Fire Fund (PEPFF) which are cost- sharing, multiple-employer retirement plans. These plans are established and administered in accordance with Minnesota Statutes, Chapters 353 and 356. PERF members belong to either the Coordinated Plan or the Basic Plan. Coordinated Plan members are covered by Social Security and Basic Plan members are not. All new members must participate in the Coordinated Plan. All police officers, fire- fighters and peace officers who qualify for membership by statute are covered by the PEPFF. 23 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 1. Defined Benefit Pension Plans - Statewide (Continued) A. Plan Description (Continued) PERA provides retirement benefits as well as disability benefits to members, and benefits to survivors upon death of eligible members. Benefits are established by State Statute, and vest after three years of credited service. The defined retirement benefits are based on a member's highest average salary for any five successive years of allowable service, age, and years of credit at termination of service. Two methods are used to compute benefits for PERF's Coordinated and Basic Plan members. The retiring member receives the higher of a step-rate benefit accrual formula (Method 1) or a level accrual formula (Method 2). Under Method 1, the annuity accrual rate for a Basic Plan member who retires before July 1, 1997 is 2 percent of average salary for each of the first 10 years of service and 2.5 percent for each remaining year. The annuity accrual rate for Basic members who retire on or after July 1, 1997 is 2.2 percent of average salary for each of the first 10 years of service and 2.7 percent for each remaining year. For a Coordinated Plan member who retires before July 1, 1997, the annuity accrual rate is 1 percent of average salary for each of the first 10 years and 1.5 percent for each remaining year. For Coordinated members who retire on or after July 1, 1997, the annuity accrual rates increase by 0.2 percent (to 1.2 percent of average salary for each ofthe first 10 years and 1.7 percent for each remaining year). Under Method 2, the annuity accrual rate is 2.5 percent of average salary for Basic Plan members and 1.5 percent for Coordinated Plan members who retire before July 1, 1997. Annuity accrual rates increase 0.2 percent for members who retire on or after July 1, 1997. For PEPFF members, the annuity accrual rate is 2.65 percent for each year of service for members retiring before July 1, 1997. Effective July 1, 1997, the annuity accrual rate is increased to 3.0 percent. For all PEPFF members and for PERF members whose annuity is calculated using Method 1, a full annuity is available when age plus years of service equal 90. A reduced retirement annuity is also available to eligible members seeking early retirement. There are different types of annuities available to members upon retirement. A normal annuity is a lifetime annuity that ceases upon the death of the retiree--no survivor annuity is payable. There are also various types of joint and survivor annuity options available which will reduce the monthly normal annuity amount, because the annuity is payable over joint lives. Members may also leave their contributions in the fund upon termination of public service in order to qualify for a deferred annuity at retirement age. Refunds of contributions are available at any time to members who leave public service, but before retirement benefits begin. 24 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 1. Defined Benefit Pension Plans - Statewide (Continued) A. Plan Description (Continued) The benefit provisions stated in the previous paragraphs of this section are current provisions and apply to active plan participants. Vested, terminated employees who are entitled to benefits but are not receiving them yet are bound by the provisions in effect at the time they last terminated their public service. PERA issues a publicly available financial report that includes financial statements and required supplementary information for PERF and PEPFP. That report may be obtained by writing to PERA, 514 St. Peter Street #200, St. Paul, Minnesota, 55102 or by calling (612) 296-7460 or 1-800-652-9026. B. Funding Policy Minnesota Statutes Chapter 353 sets the rates for employer and employee contributions. These statutes are established and amended by the state legislature. The City makes annual contributions to the pension plans equal to the amount required by state statutes. PERF Basic Plan members and Coordinated Plan members are required to contribute 8.23 percent and 4.23 percent, respectively, of their annual covered salary. PEPFF members are required to contribute 7.60 percent of their annual covered salary. The City of St. Joseph is required to contribute the following percentages of annual covered payroll: 10.73 percent for Basic Plan PERF members, 4.48 percent for Coordinated Plan PERF members, and 11.40 percent for PEPFP members. The City's contributions to the Public Employees Retirement Fund for the years ending December 31, 1997, 1996, and 1995 were $ 10,798, $ 10,028, and $ 10,491, respectively. The City's contributions to the Public Employees Police and Fire Fund for the years ending December 31, 1997, 1996, and 1995 were $ 24,388, $ 22,919, and $ 20,335, respectively. The City's contributions were equal to the contractually required contributions for each year as set by state statute. 2S CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 2. Defined Contribution - Statewide The City provides pension benefits for its elected local government officials through a defined contribution plan administered by the Public Employees Retirement Association (PERA). The Public Employees Defined Contribution Plan (PEDCP) is a multi-employer deferred compensation plan. Elected officials who are covered by a public or private pension plan because of their employment are not eligible to participate in the PEDCP. Plan benefits depend solely on amounts contributed to the plan plus investment earnings. Minnesota Statutes, Chapter 353D.03 requires that both the elected local government official and the City contribute an amount equal to 5% of the elected local government official's salary. There is no vesting period required to receive benefits in the PEDCP. The City's total payroll in the year 1997 was $ 584,048. The City's contributions were calculated using the base salary amount of$ 27,880. Both the City and the elected local government official made the required 5% contribution, amounting to $ 1,394 from each source, or $ 2,788 in total. As of June 30, 1997, and for the fiscal year then ended, PERA held no securities issued by the City or other related parties. 3. Deferred Revenue Deferred revenue at December 31, 1997, consisted of: Debt General Service Total Taxes Receivable - Delinquent $ 6,504 $ 2,046 $ 8,550 Assessments Receivable - Deferred 88,500 605,454 693,954 Delinquent 175 3.584 3.759 Total $ 95.179 $ 611.084 $ 706.263 26 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 4. Bonds Payable The following is a summary of bond transactions for the year ended December 31, 1997: General Obligation General General Special Obligation Obligation Assessment Revenue Total Bonds Payable - January 1, 1997 $ 0 $ 2,230,000 $ 1,165,000 $ 3,395,000 Bonds Issued 1,235,000 0 0 1,235,000 Bonds Retired 0 (120.000) (55.000) (175.000) Bonds Payable - December 31, 1997 $ 1.235.000 $ 2.110.000 $ 1.110.000 $ 4.455.000 i! Bonds outstanding at December 31, 1997, comprise the following issues: General Obligation Bonds: $ 1,235,000 General Obligation Bonds of 1997 due in annual installments of $ 35,000 to $ 100,000 through December 1, 2017, interest at 4.00 to 5.75 percent $ 1,235,000 General Obligation Special Assessment Bonds: $ 200,000 General Obligation Improvement Bonds of 1992 due in annual installments of$ 10,000 to S 20,000 through December 1, 2007, interest at 4.60 to 6.40 percent 160,000 $ 365,000 General Obligation Improvement Bonds of 1992 - Series B due in annual installments of$ 15,000 to $ 35,000 through December 1,2008, interest at 4.50 to 6.60 percent 295,000 27 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 4. Bonds Payable (Continued) General Obligation Special Assessment Bonds: (Continued) $ 550,000 General Obligation Improvement Bonds of 1993 due in annual installments of $ 25,000 to $ 50,000 through December 1,2008, interest at 3.00 to 5.30 percent $ 435,000 $ 1,280,000 General Obligation Improvement Bonds of 1996 due in annual installments of $ 60,000 to $ 120,000 through December 1,2011; interest at 4.30 to 5.90 percent 1 ,220.000 Total General Obligation Special Assessment Bonds 2,110,000 General Obligation Revenue Bonds: $ 475,000 General Obligation Water Revenue Bonds of 1992 due in annual installments of $ 30,000 to $ 50,000 through December 1,2005, interest at 4.00 to 6.00 percent 350,000 $ 780,000 General Obligation Water Revenue Bonds of 1996 due in annual installments of$ 20,000 to $ 70,000 through December 1, 2016; interest at 4.30 to 6.00 percent 760.000 Total General Obligation Revenue Bonds 1.110.000 TOTAL BONDS PAYABLE $ 4,455.000 The annual requirements to amortize all bonded debt outstanding as of December 31, 1997, including interest payments of$ 2,339,745 are: 28 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) B. Liabilities (Continued) 4. Bonds Payable (Continued) General Obligation General Year Ending General Special Obligation December 31. Obligation Assessment Revenue Total 1998 $ 99,408 $ 239,430 $ 117,467 $ 456,305 1999 98,007 243,570 119,798 461,375 2000 101,555 242,015 121,777 465,347 2001 99,835 240,025 123,418 463,278 2002 103,055 237,575 119,672 460,302 2003-2007 511,615 1,196,158 493,705 2,201,478 2008-2012 518,675 595,860 353,500 1,468,035 2013 and Beyond 529.625 0 289.000 818.625 Totals $ 2.061.775 $ 2.994.633 $ 1.738.337 $ 6.794.745 5. Capital Lease The City entered into a lease agreement during 1996 as lessee for financing the acquisition of a skid loader. The agreement requires monthly payments of $ 346 a month through November, 1999. The future minimum lease obligations as of December 31, 1997 follows: Year Ended December 31 1998 $4,153 1999 3.807 Total Minimum Lease Payments 7,960 Less: Amount Representing Interest (736) Present Value of Minimum Lease Payments $ 7.224 29 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 3 - DETAILED NOTES ON ALL FUNDS AND ACCOUNT GROUPS (Continued) C. Fund Equity Fund equity balances are classified as follows to reflect the limitations and restrictions of the respective funds: 1. Fund Balance a. Reserved Fund Balance - Reserved fund balance of$ 1,189,780 represents amounts legally reserved for future debt service payments. b. Unreserved fund balance is comprised of the following: Special Capital General Revenue Projects Total Designated for Fire $ 468,806 $ 0 $ 0 $ 468,806 Designated for Fire Hall 4,978 0 0 4,978 Designated for Capital Expenditures 64,477 0 102,926 167,403 Designated for Debt Service 174,745 0 0 174,745 Designated for Working Capital 250,000 0 0 250,000 Undesignated 477.477 64.751 0 542.228 Total Unreserved Fund Balance $ 1 .440.483 $ 64.751 $ 102.926 $ 1.608.160 2. Contributed Capital Contributed capital in the Enterprise Funds represents fixed assets which were purchased by other funds and transferred to the Enterprise Funds. Contributed capital is as follows: Balance, December 31, 1996 $ 4,829,414 Capital Contributed in 1997 1.772 Balance, December 31, 1997 $ 4.831.186 30 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 4 - SEGMENT INFORMATION FOR ENTERPRISE FUNDS The City maintains three Enterprise Funds which provide refuse, water and sewer services. Segment information for the year ended December 31,1997, is: Refuse Water Sewer Fund Fund Fund Total Operating Revenues $ 94,744 $ 154,816 $ 197,081 $ 446,641 Depreciation 0 52,897 68,886 121,783 Operating Income (Loss) 21,960 1,142 (27,015) (3,913) Operating Transfers Out 10,000 0 0 10,000 Net Income 16,170 4,576 3,851 24,597 Contributed Capital 0 2,318,285 2,512,901 4,831,186 Fixed Assets - Acquisitions 0 693 693 1,386 Contributed Additions 0 1,772 0 1,772 Net Working Capital 79,826 87,443 567,813 735,082 Total Assets 80,106 2,486,544 2,238,366 4,805,016 Total Equity 79,826 2,468,633 2,219,099 4,767,558 " NOTE 5 - TAX INCREMENT DISTRICT The City of St. Joseph is the administering authority for the following tax increment financing district: Name of District: Tax Increment District No.1 Type of District: Economic Development Authorizing Law: Minnesota Statutes Sections 469.124 to 469.179 Established: December 15, 1994 Duration of District: No later than November 14,2005 Original Tax Capacity $ 12,177 Current Net Tax Capacity 14.804 Captured Tax Capacity Retained by the City S 2.627 The City of St. Joseph has received $ 6,268 in tax increments through December 31, 1997. The City believes a refund of the increments to the County will be necessary in the future due to unexpected events. The tax increment plan requires certain improvements be made by December 15,1998. As of December 31,1997, no improvements have been made. 31 CITY OF ST. JOSEPH, MINNESOTA NOTES TO THE FINANCIAL STATEMENTS December 31, 1997 (Continued) NOTE 6 - COMMITMENTS The City has entered into contracts for certain projects, as follows: Expended Project Through Vendor and Project Authorization December 31. 1997 Commitment Hagemeister and Mack, Architects, Inc. - Fire Hall $ 964,366 $ 954,972 $ 9,394 NOTE 7 - RlSK MANAGEMENT The City is exposed to various risk of loss related to torts; theft of, damage to and destruction of assets; errors and omissions; injuries to employees; and natural disasters. In order to protect against these risks of loss, the City purchases commercial insurance through the League of Minnesota Cities Insurance Trust, a public entity risk pool. This pool currently operates common risk management and insurance programs for municipal entities. The City pays an annual premium to the League for its insurance coverage. The League of Minnesota Cities Insurance Trust is self-sustaining through commercial companies for excess claims. The City is covered through the pool for any claims incurred but unreported, however, retains risk for the deductible portion of its insurance policies. The amounts of these deductibles are considered immaterial to the financial statements. The City's workers compensation insurance policy is retrospectively rated. With this type of policy, final premiums are determined after loss experience, workers compensation rates and salaries for the year are known. The final premium adjustment was recorded in the year the adjustment was made. During the year ended December 31, 1997, there were no significant reductions in insurance coverage from the prior year. Settled claims have not exceeded the City's commercial coverage in any of the past three years. 32 CITY OF ST. JOSEPH, MINNESOTA THE GENERAL FUND The General Fund accounts for all revenues and expenditures of a governmental unit which are not accounted for in other funds, and it is usually the largest and most important accounting activity for state and local governments. It normally receives a greater variety and number of taxes and other general revenues than any other fund. This fund has flowing into it such revenues as general property taxes, licenses and permits, fines and penalties, rents, charges for current services, state-shared taxes, and interest earnings. The fund's resources also finance a wider range of activities than any other fund. Most of the current operations of governmental units will be financed from this fund. CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND COMP ARA TIVE BALANCE SHEETS December 31 1997 1996 ASSETS Cash and Investments $ 1,403,342 $ 1,299,028 Taxes Receivable - Delinquent 6,504 5,028 Special Assessments Receivable- Deferred 88,500 112,442 Delinquent 175 428 Accounts Receivable 18,769 11,468 Interest Receivable 50,344 19,084 Due from Other Governmental Units 81,572 42,442 TOTAL ASSETS $ 1,649,206 $ 1,489,920 LIABILITIES AND FUND BALANCE Liabilities: Accrued Liabilities $ 65,497 $ 65,779 Deferred Revenue 95,179 117,898 Compensated Absences Payable 48,047 42,088 Total Liabilities 208,723 225,765 Fund Balance: Unreserved - Designated 963,006 929,574 Undesignated 477,477 334,581 Total Fund Balance 1,440,483 1,264,155 TOTAL LIABILITIES AND FUND BALANCE $ 1,649,206 $ 1,489,920 33 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 31, 1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) 1997 1996 Over (Under) Budget Actual Budget Actual REVENUES: General Property Tax $ 289,550 $ 283,658 $ (5,892) $ 241,688 Tax Increments 0 3,189 3,189 3,079 Special Assessments 25,000 33,197 8,197 28,140 Licenses and Permits 40,150 53,028 12,878 49,009 Intergovernmental - Federal Grants 19,557 22,647 3,090 35,501 State - Local Government Aid 429,375 428,293 . (1,082) 408,623 HACA 60,691 61,657 / 966 61,329 Local Performance Aid 4,853 4,853 0 0 Police Aid 29,451 20,109 (9,342) 26,682 Fire Aid 500 22,030 21,530 21,001 Other 0 11,542 11,542 0 County Grants 3,900 4,730 830 4,300 Total Intergovernmental 548,327 575,861 27,534 557,436 Charges for Services - General Government 2,750 13,395 10,645 15,441 Public Safety - Fire 168,858 166,550 (2,308) 166,935 Culture and Recreation 13,500 13,682 182 12,798 Total Charges for Services 185,108 193,627 8,519 195,174 Fines 64,100 63,900 (200) 63,240 Miscellaneous - Sale of Surplus Property 0 5,144 5,144 300 Interest 32,000 78,633 46,633 43,418 Refunds and Reimbursements 5,000 20,016 15,016 10,607 Contributions 14,555 32,236 17,681 24,584 Total Miscellaneous 51,555 136,029 84,474 78,909 Total Revenues 1,203,790 1,342,489 138,699 1,216,675 34 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 31, 1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) (Continued) 1997 1996 Over (Under) Budget Actual Budget Actual EXPEND ITURES: General Government: Mayor and Council - Salaries and Benefits $ 22,555 $ 23,286 $ 731 $ 18,944 Supplies 650 641 (9) 182 Travel and Conferences 1,415 1,433 18 1,348 Advertising 1,750 1,893 143 731 Insurance 550 468 (82) 1,050 Dues and Subscriptions 14,000 15,782 1,782 15,265 Other 350 332 (18) 732 Legislative COnID1ittees - Legislative Bodies 2,500 4,035 1,535 2,415 Other 1,900 1,626 (274) 1,715 Elections - Salaries and Benefits 216 0 (216) 3,691 Supplies 50 0 (50) 113 Professional Services 300 0 (300) 3,558 Other 1,050 9/-: r; ( (1,050) 2,850 Assessing - ____---/ :-¡0F! '0 Salaries and Benefits 9,689 9,279 (410) 8,980 Supplies 150 105 (45) 0 Travel and Conferences 100 0 (100) 95 Other 275 176 (99) 160 Administration - Salaries and Benefits 62,838 67,260 4,422 68,806 Supplies and Maintenance 7,700 6,038 (1,662) 3,394 Professional Services 0 0 0 775 Telephone 3,500 2,828 (672) 2,607 Travel and Conferences 800 538 (262) 781 Insurance 1,500 1,360 (140) 1,660 Capital Expenditures 8,660 7,054 (1,606) 2,226 Other 4,050 2,337 (1,713) 2,120 Accounting - Salaries and Benefits 42,357 43,650 1,293 43,673 Supplies 1,600 1,701 101 1,844 Travel and Conferences 400 280 (120) 396 Other 900 591 (309) 926 Independent Auditing - Services and Charges 8,000 7,550 (450) 7,000 Legal - Services and Charges 15,000 7,027 (7,973) 11,043 35 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 31, 1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) (Continued) 1997 1996 Over (Under) Budget Actual Budget Actual EXPENDITURES: (Continued) General Government: (Continued) Planning and Zoning - Annexation Fee $ 500 $ 908 $ 408 $ 215 Consolidation Study 2,000 621 (1,379) 2,607 Star City Program 0 0 0 3,348 General Government Buildings - Salaries and Benefits 563 796 233 94 Supplies and Maintenance 2,800 2,757 (43) 1,209 Professional Services 1,750 1,523 (227) 1,661 Insurance 1,700 1,020 (680) 1,200 Utilities 8,820 7,630 (1,190) 6,677 Capital Expenditures 4,000 561 (3,439) 16,871 Other 954 0 (954) 754 Cable Access 0 16,405 16,405 0 Total General Government. 237,892 239,491 1,599 243,716 Public Safety: Police - Salaries and Benefits 274,461 288,496 14,035 262,867 Supplies and Maintenance 8,100 7,837 (263) 7,451 Professional Services 28,100 28,360 260 26,032 Travel and Conferences 800 320 (480) 1,234 Insurance 5,500 4,250 (1,250) 5,000 Advertising 150 330 180 57 Capital Expenditures 3,500 395 (3,105) 595 Other 1,850 914 (936) 946 Fire Protection - Salaries and Benefits 15,248 7,402 (7,846) 5,952 Supplies and Maintenance 21,365 11 ,220 (10,145) 7,875 Professional Services 67,593 65,636 (1,957) 5,398 Travel and Conferences 3,600 2,167 (1,433) 4,444 Fire Protection 37,650 30,615 (7,035) 90,017 Insurance 14,700 3,855 (10,845) 10,050 Utilities 6,650 5,181 (1,469) 3,223 State Aid Reimbursement 18,250 20,530 2,280 21,001 Pension Relief Fund 6,750 2,813 (3,937) 6,498 Capital Expenditures 67,442 43,750 (23,692) 6,4 70 Other 6,795 3,655 (3,140) 1,945 Building Inspection- Supplies 200 206 6 140 Professional Services 12,200 12,471 271 18,353 Other 3,100 2,795 (305) 2,219 36 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 31,1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) (Continued) 1997 1996 Over (Under) Budget Actual Budget Actual EXPENDITURES: (Continued) Public Safety: (Continued) Communication Service - Supplies and Maintenance $ 500 $ 324 $ (176) $ 364 Telephone 4,800 4,616 (184) 5,019 Capital Expenditures 500 0 (500) 2,200 Automotive Service - Supplies and Maintenance 9,500 12,483 2,983 10,788 Motor Vehicles 10,000 0 (10,000) 20,408 Emergency Management Service - Professional Services 400 338 (62) 338 Other 5,050 0 (5,050) 0 Animal Control - Supplies 100 48 (52) 46 Professional Services 800 737 (63) 1,018 Other 50 0 (50) 0 Total Public Safety 635,704 561,744 (73,960) 527,948 Public Works: Ordinance Enforcement - Salaries and Benefits 290 0 (290) 0 Professional Services 500 489 (11) 64 Other 300 46 (254) 0 Street Maintenance - Salaries and Benefits 67,436 65,622 (1,814) 63,267 Supplies and Maintenance 10,850 11,477 627 21,328 Professional Services 100 7 (93) 2,880 Travel and Conferences 100 153 53 60 Insurance 7,000 5,625 (1,375) 6,000 Utilities 5,425 3,643 (1,782) 3,289 Capital Expenditures 81,300 23,833 (57,467) 32,691 Other 850 430 (420) 647 Industrial Development - Professional Services 8,000 9,253 1,253 7,224 Ice and Snow Removal - Salaries and Benefits 16,325 15,994 (331 ) 26,691 Supplies and Maintenance 11,200 21,899 10,699 13,108 Capital Expenditures 22,851 18,850 (4,001) 0 Other 1,500 6,752 5,252 1,020 37 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 31, 1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) (Continued) 1997 1996 Over (Under) Budget Actual Budget Actual EXPENDITURES: (Continued) Public Works: (Continued) Engineering - Professional Services $ 15,000 $ 12,453'/ $ (2,547) $ 12,346 Street Lighting - Supplies and Maintenance 475 0 (475) 0 Utilities 25,000 21,654 ./ (3,346) 20,419 Capital Expenditures 1,500 770,' (730) 3,307 Street Cleaning - Salaries and Benefits 3,900 2,490 (1,410) 1,343 Supplies and Maintenance 2,400 1,916 (484) 1,520 Travel and Conferences 100 69 (31) 0 Other 200 125 (75) 196 Total Public Works 282,602 223,550 (59,052) 217,400 Culture and Recreation: Participant Recreation - Salaries and Benefits 9,070 10,146 1,076 10,798 Supplies and Maintenance 1,400 793 (607) 1,398 Professional Services 1,500 3,719 2,219 3,062 Insurance 800 680 (120) 0 Advertising 100 116 16 0 Other 1,300 1,359 59 1,040 Ball Park and Skating Rink - Salaries and Benefits 2,690 1,997 (693) 2,356 Supplies and Maintenance 600 310 (290) 368 Professional Services 0 0 0 1,555 Utilities 1,330 712 (618) 612 Capital Expenditures 5,197 3,403 (1,794) 16,347 Maintenance Shop - Supplies and Maintenance 2,650 2,139 (511 ) 2,707 Utilities 1,950 1,418 (532) 1,491 Other 100 0 (100) 0 Park Areas - Salaries and Benefits 30,925 32,184 1,259 28,725 Supplies and Maintenance 10,200 8,125 (2,075) 14,053 Telephone 200 123 (77) 0 Insurance 1,200 1,020 (180) 1,000 Utilities 2,145 3,381 1,236 3,795 Capital Expenditures 38,298 36,125 (2,173) 15,830 Other 450 187 (263) 73 38 CITY OF ST. JOSEPH, MINNESOTA GENERAL FUND STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET AND ACTUAL Year Ended December 3 I, 1997 (With Comparative Actual Totals for the Year Ended December 31, 1996) (Continued) 1997 1996 Over (Under) Budg~ Actual Budget Actual EXPENDITURES: (Continued) Culture and Recreation: (Continued) Shade Tree Disease Control - Supplies and Maintenance $ 75 $ 0 $ (75) $ 0 Travel and Conferences 220 0 (220) 0 Other 110 0 (110) 0 Community Support - Insurance 300 255 (45) 15 Other _ 1,950 1,882 (68) 1,400 Total Culture and Recreation 114,760 1l0,074 (4,686) 106,625 Economic Development Authority - Salaries and Benefits 25,606 21,228 (4,378) 0 Supplies 500 365 (135) 0 Telephone 1,200 321 (879) 0 Travel and Conferences 600 808 208 0 Capital Expenditures 3,100 3,028 (72) 0 Other 500 625 125 0 --- 26,375 (5,131) 0 Total Economic Development 31,506 Miscellaneous: Other 500 367 (133) 57 .------ Total Expenditures ~02,964 1,161,601 (141,363) 1,095,746 REVENUES OVER (UNDER) EXPENDITURES (99,174) 180,888 280,062 120,929 OTHER FINANCING SOURCES (USES): Capital Lease 0 0 0 27,679 Operating Transfers Out 0 (4,560) (4,560) 0 Total Other Financing Sources (Uses) 0 (4,560) (4,560) 27,679 ~-_._- EXCESS OF REVENUES AND OTHER FINANCING USES OVER (UNDER) EXPENDITURES AND OTHER FINANCING USES $ _ _C22,JW 176,328 $ 275,502 148,608 -----~- FUND BALANCE - January I 1,264,155 1,115,547 FUND BALANCE - December 31 $ I ,440,483 $ 1 ,264, 155 39 CITY OF ST. JOSEPH, MINNESOTA SPECIAL REVENUE FUNDS Special Revenue Funds are used to account for revenues derived from specific taxes or other eaID1arked revenue sources. They are usually required by statute, charter provision, or local ordinance to finance particular functions or activities of government. CITY OF ST. JOSEPH, MINNESOTA SPECIAL REVENUE FUNDS COMB~GBALANCESHEET December 31, 1997 With Comparative Totals for December 31, 1996 Recreation DARE Lake Wobegon Center Program Trail ASSETS Cash and Investments $ 29,550 $ 1,937 $ 264 FUND BALANCE Fund Balance: Umeserved - Undesignated $ 29,550 $ 1,937 $ 264 Park Totals Improvements 1997 1996 $ 33,000 $ 64,751 $ 28,619 $ 33,000 $ 64,751 $ 28,619 40 CITY OF ST. JOSEPH, MINNESOTA SPECIAL REVENUE FUNDS COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Recreation DARE Lake Wobegon Center Pro gram Trail REVENUES: Miscellaneous - Interest $ 1,738 S 0 $ 14 Contributions 0 10 250 Total Revenues 1,738 10 264 FUND BALANCE - January 1 27,812 1,927 0 FUND BALANCE - December 31 $ 29,550 $ 1,937 $ 264 Park Totals Improvements 1997 1996 $ 0 $ 1,752 $ 1,120 33,000 33,260 0 33,000 35,012 1,120 0 29,739 28,619 $ 33,000 $ 64,751 $ 29,739 41 CITY OF ST. JOSEPH, MINNESOTA DEBT SERVICE FUNDS Debt Service Funds are created to account for the payment of interest and principal on long-term, general obligation debt other than debt issued for and serviced primarily by a governmental enterprise. CITY OF ST. JOSEPH, MINNESOTA DEBT SERVICE FUNDS COMBINING BALANCE SHEET December 31, 1997 With Comparative Totals for December 31, 1996 General General Obligation General Obligation Water Obligation Improvement Revenue Improvement Bonds Bonds Bonds of1992 of 1992 of 1992-B ASSETS Cash and Investments $ 25,399 $ 35,715 $ 208,222 Taxes Receivable - Delinquent 180 0 0 Special Assessments Receivable - Deferred 47,492 0 205,837 Delinquent 0 0 0 Accounts Receivable 0 2,430 0 Due from Other Governmental Units 0 0 0 TOTAL ASSETS $ 73,071 $ 38,145 $ 414,059 LIABILITIES AND FUND BALANCE Liabilities: Deferred Revenue $ 47,672 $ 0 $ 205,837 Fund Balance: Reserved for Debt Service 25,399 38,145 208,222 TOTAL LIABILITIES AND FUND BALANCE $ 73,071 $ 38,145 $ 414,059 General General Obligation General Obligation Water Obligation General Improvement Revenue Improvement Obligations Bonds Bonds Bonds Bonds Totals 0£1993 0£1996 0£1996 0£1997 1997 1996 $ 150,483 $ 312,862 $ 390,300 $ 38,696 $ 1,161,677 $ 900,977 450 0 1,416 0 2,046 547 113,470 0 238,655 0 605,454 647,295 2,134 0 1,450 0 3,584 1,594 0 3,696 0 0 6,126 6,280 4,270 0 21,261 0 25,531 7,808 $ 270,807 $ 316,558 $ 653,082 $ 38,696 $ 1,804,418 $ 1 ,564,50 1 $ 116,054 $ 0 $ 241,521 $ 0 $ 611,084 $ 649,436 154,753 316,558 411,561 38,696 1,193,334 915,065 $ 270,807 $ 316,558 $ 653,082 $ 38,696 $ 1 ,804,418 $ 1,564,501 42 CITY OF ST. JOSEPH, MINNESOTA DEBT SERVICE FUNDS COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 General General Obligation General Obligation Water Obligation Improvement Revenue Improvement Bonds Bonds Bonds of 1992 of1992 of 1992-B REVENUES: General Property Taxes $ 7,983 $ 0 $ 0 Special Assessments 2,962 0 28,958 Intergovernmental 0 0 0 Miscellaneous - Interest 1,868 2,869 11,677 Other 0 58,849 36,600 Total Revenues 12,813 61,718 77,235 EXPENDITURES: Miscellaneous 0 0 0 Debt Service - Bond Principal 10,000 35,000 20,000 Bond Interest and Fiscal Charges 10,285 21,398 19,320 Total Expenditures 20,285 56,398 39,320 EXCESS OF REVENUES OVER (UNDER) EXPENDITURES (7,472) 5,320 37,915 OTHER FINANCING SOURCES AND USES: Operating Transfers In 0 0 0 Operating Transfers Out 0 0 0 Proceeds From the Sale of Bonds 0 0 0 Total Other Financing Sources (Uses) 0 0 0 EXCESS OF REVENUES AND OTHER FINANCING SOURCES OVER (UNDER) EXPENDITURES AND OTHER FINANCING USES (7,472) 5,320 37,915 FUND BALANCE - January 1 32,871 32,825 170,307 FUND BALANCE - December 31 $ 25,399 $ 38,145 $ 208,222 General General Obligation General Obligation Water Obligation General Improvement Revenue Improvement Obligation Bonds Bonds Bonds Bonds Totals of 1993 of1996 of 1996 of 1997 1997 1996 $ 19,944 $ 0 $ 79,748 $ 0 $ 107,675 $ 28,184 16,116 0 38,944 0 86,980 232,157 0 0 221,534 0 221,534 0 9,717 18,581 14,705 3,610 63,027 56,142 0 18,675 0 0 114,124 80,101 45,777 37,256 354,931 3,610 593,340 396,584 0 0 0 7,200 7,200 2,231 30,000 20,000 60,000 0 175,000 480,000 22,565 43,999 67,590 42,938 228,095 173,545 52,565 63,999 127,590 50,138 410,295 655,776 (6,788) (26,743) 227,341 (46,528) 183,045 (259,192) 0 10,000 0 0 10,000 38,829 0 0 0 0 0 (28,829) 0 0 0 85,224 85,224 67,590 0 10,000 0 85,224 95,224 77 ,590 (6,788) (16,743) 227,341 38,696 278,269 (181,602) 161,541 333,301 184,220 0 915,065 1,096,667 $ 154,753 $ 316,558 $ 411,561 $ 38,696 $ 1,193,334 $ 915,065 43 CITY OF ST. JOSEPH, MINNESOTA CAPITAL PROJECTS FUNDS Capital Projects Funds are created to account for all resources used for the acquisition of capital facilities by a governmental unit except those financed by enterprise funds. CITY OF ST. JOSEPH, MINNESOTA CAP IT AL PROJECTS FUNDS COMBINING BALANCE SHEET December 31, 1997 With Comparative Totals for December 31, 1996 Water East Minnesota Filtration Street Fire Hall Improvements Improvements Improvement of1996 of1996 Proj ect ASSETS Cash and Investments $ 64,868 $ 15,441 $ 129,756 Accounts Receivable 0 0 2,502 Due from Other Governmental Units 0 0 0 TOTAL ASSETS $ 64,868 $ 15 ,441 $ 132,258 LIABILITIES AND FUND BALANCE Liabilities: Cash Overdraft $ 0 $ 0 $ 0 Accrued Liabilities 0 448 261 Contracts Payable 6,000 14,822 41,297 Total Liabilities 6,000 15,270 41,558 Fund Balance (Deficit): Reserved - Capital Improvements 58,868 171 90,700 Unreserved - Undesignated 0 0 0 Total Fund Balance (Deficit) 58,868 171 90,700 TOTAL LIABILITIES AND FUND BALANCE $ 64,868 $ 15 ,441 $ 132,258 1998 Klinefelter Street Totals Walking Trail Improvements 1997 1996 $ 0 $ 0 $ 210,065 $ 183,638 0 0 2,502 0 25,000 0 25,000 0 $ 25,000 $ 0 $ 237,567 $ 183,638 $ 66,069 $ 6,307 $ 72,376 $ 1,235 30 2,961 3,700 34,287 0 0 62,119 76,604 66,099 9,268 138,195 112,126 0 0 149,739 72,747 (41,099) (9,268) (50,367) (1,235) (41,099) (9,268) 99,372 71,512 $ 25,000 $ 0 $ 237,567 $ 183,638 44 CITY OF ST. JOSEPH, MINNESOTA CAP IT AL PROJECTS FUNDS COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Water East Minnesota Filtration Street Fire Hall Improvements Improvements Improvement of1996 of1996 Project REVENUES: Intergovernmental - County Grants! Aids $ 0 $ 0 $ 0 Miscellaneous - Interest 5,493 1,573 34,032 Other 0 0 0 Total Revenues 5,493 1,573 34,032 EXPENDITURES: Capital Outlay- Construction Costs 2,169 18,605 1,061,663 Other 0 0 16,400 Total Expenditures 2,169 18,605 1,078,063 EXCESS OF REVENUES 0JNDER) EXPENDITURES 3,324 (17,032) (1,044,031 ) OTHER FINANCING SOURCES: Operating Transfers In 0 0 0 Proceeds ITom the Sale of Bonds 0 0 1,135,966 Total Other Financing Sources 0 0 1,135,966 EXCESS OF REVENUES AND OTHER FINANCING SOURCES OVER 0JNDER) EXPENDITURES 3,324 (17,032) 91,935 FUND BALAt~CE (DEFICIT) - January 1 55,544 17,203 (1,235) FUND BALANCE (DEFICIT) - December 31 $ 58,868 $ 171 $ 90,700 1998 Klinefelter Street Totals Walking Trail Improvements 1997 1996 $ 25,000 $ 0 $ 25,000 $ 137,199 0 0 41,098 27,493 800 0 800 0 25,800 0 66,898 164,692 70,444 9,268 1,162,149 2,024,745 1,015 0 17,415 27,885 71,459 9,268 1,179,564 2,052,630 (45,659) (9,268) (1,112,666) (1,887,938) 4,560 0 4,560 0 0 0 1,135,966 1,959,450 4,560 0 1,140,526 1,959,450 (41,099) (9,268) 27,860 71,512 0 0 71,512 0 $ (41,099) $ (9,268) $ 99,372 $ 71,512 45 CITY OF ST. JOSEPH, MINNESOTA ENTERPRISE FUNDS Enterprise Funds are established to account for the financing of self-supporting activities of governmental units which render services on a user charge basis to the general public. The most universal type of governmental enterprise is the public utility engaged in the provision of such basic services as water, electricity, and natural gas. Sanitary sewer systems financed by user charges have also assumed the status of public utility operations in many urban areas, and many cities have combined water and sewer systems under the same management. CITY OF ST. JOSEPH, MINNESOTA ENTERPRISE FUNDS COMB~GBALANCESHEET December 31, 1997 With Comparative Totals for December 31, 1996 Refuse Water Sewer Fund Fund Fund ASSETS Current Assets: Cash and Cash Equivalents $ 5,099 $ 6,733 $ 43,936 Investments 56,963 75,219 490,815 Accounts Receivable 18,044 23,402 52,329 Total Current Assets 80,106 105,354 587,080 Fixed Assets: Land and Land Improvements 0 12,996 4,940 Treatment Plant and Lines 0 1,442,544 1,874,045 Buildings 0 0 517,983 Water Storage Facility 0 1,236,543 0 Machinery and Equipment 0 37,434 132,045 Construction in Progress 0 0 0 0 2,729,517 2,529,013 Less: Accumulated Depreciation 0 (348,327) (877,727) Net Fixed Assets 0 2,381,190 1,651,286 TOTAL ASSETS $ 80,106 $ 2,486,544 $ 2,238,366 LIABILITIES AND FUND EQUITY Current Liabilities: Accrued Liabilities $ 280 $ 7,684 $ 6,771 Due to Other Governmental Units 0 0 6,484 Compensated Absences Payable 0 10,227 6,012 Total Current Liabilities 280 17,911 19,267 Fund Equity: Contributed Capital 0 2,318,285 2,512,901 Retained Earnings - Unreserved (Deficit) 79,826 150,348 (293,802) Total Fund Equity 79,826 2,468,633 2,219,099 TOTAL LIABILITIES AND FUND EQUITY $ 80,106 $ 2,486,544 $ 2,238,366 Totals 1997 1996 $ 55,768 $ 526,956 622,997 0 93,775 102,386 772,540 629,342 17,936 17,936 3,316,589 2,678,589 517,983 517,983 1,236,543 1,236,543 169,479 166,320 0 638,000 5,258,530 5,255,371 (1,226,054) (1,104,270) 4,032,476 4,151,101 $ 4,805,016 $ 4,780,443 $ 14,735 $ 16,739 6,484 6,267 16,239 16,248 37,458 39,254 4,831,186 4,829,414 (63,628) (88,225) 4,767,558 4,741,189 $ 4,805,016 $ 4,780,443 46 CITY OF ST. JOSEPH, MINNESOTA ENTERPRISE FUNDS COMBINING STATEMENT OF REVENUES, EXPENSES AND CHANGES IN RETAINED EARNINGS Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Refuse Water Sewer Fund Fund Fund OPERATING REVENUES: Charges for Services $ 94,744 $ 154,816 $ 197,081 OPERATING EXPENSES: Salaries and Related Taxes and Benefits 1,824 57,430 49,590 Utilities 0 17,755 7,025 Supplies 111 5,300 2,080 Sewer Use Rental 0 0 82,772 Postage 287 322 332 Repairs and Maintenance 96 8,927 4,460 Professional Fees 260 300 655 Fees and Tests 307 6,224 3,026 Dues and Subscriptions 0 568 90 Refuse Disposal 69,690 0 1,125 Depreciation 0 52,897 68,886 Insurance 0 3,400 3,855 Miscellaneous 209 551 200 Total Operating Expenses 72,784 153,674 224,096 OPERATING INCOME (LOSS) 21,960 1,142 (27 ,015) NON-OPERATING REVENUES Interest 3,875 3,199 30,866 Other Revenues 335 235 0 Total Non-Operating Revenues 4,210 3,434 30,866 INCOME BEFORE OPERATING TRANSFER 26,170 4,576 3,851 Operating Transfer Out (10,000) 0 0 NET INCOME 16,170 4,576 3,851 RETAINED EARNINGS (DEFICIT) - January 1 63,656 145,772 (297,653) RETAINED EARNINGS (DEFICIT) - December 31 $ 79,826 $ 150,348 $ (293,802) Totals 1997 1996 $ 446,641 $ 410,477 108,844 98,258 24,780 21,300 7,491 19,565 82,772 82,025 941 1,352 13,483 3,986 1,215 2,047 9,557 9,114 658 501 70,815 69,943 121,783 109,508 7,255 5,000 960 227 450,554 422,826 (3,913) (12,349) 37,940 23,073 570 1,523 38,510 24,596 34,597 12,247 (10,000) (10,000) 24,597 2,247 (88,225) (90,472) $ (63,628) $ (88,225) 47 CITY OF ST. JOSEPH, MINNESOTA ENTERPRISE FUNDS COMBINING STATEMENT OF CASH FLOWS Year Ended December 31, 1997 With Comparative Totals for the Year Ended December 31, 1996 Refuse Water Sewer Fund Fund Fund CASH FLOWS FROM OPERATING ACTIVITIES: Operating Income (Loss) $ 21,960 $ 1,142 $ (27,015) Adjustments to Reconcile Operating Income (Loss) to Net Cash Provided by Operating Activities: Depreciation 0 52,897 68,886 Other Non-Operating Revenues 335 235 0 Change in Assets and Liabilities: (Increase) Decrease in Accounts Receivable (535) (1,188) 10,334 Increase (Decrease) in Accrued Liabilities (5,568) 1,302 2,262 Increase (Decrease) in Due to Other Governmental Units 0 0 217 Increase in Compensated Absences Payable 0 (241 ) 232 Total Adjustments (5,768) 53,005 81,931 Net Cash Provided by Operating Activities 16,192 54,147 54,916 CASH FLOWS FROM NONCAPITAL FINANCING ACTIVITIES: Operating Transfer to Other Fund (10,000) 0 0 CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES: Capital Acquisitions 0 (693) (693) CASH FLOWS FROM INVESTING ACTIVITIES: Interest on Investments 3,875 3,199 30,866 Net Sale (Purchase) ofInvestments (56,963) (75,219) ( 490,815) Net Cash Provided (Used) by Investing Activities (53,088) (72,020) (459,949) Net Increase (Decrease) in Cash and Cash Equivalents (46,896) (18,566) (405,726) Cash and Cash Equivalents, January 1 51,995 25,299 449,662 Cash and Cash Equivalents, December 31 $ 5,099 $ 6,733 $ 43,936 Totals 1997 1996 $ (3,913) $ (12,349) 121,783 109,508 570 1,523 8,611 (34,167) (2,004) (29,111) 217 (4,621) (9) 2,047 129,168 45,179 125,255 32,830 (10,000) (10,000) (1,386) 0 37,940 23,073 ( 622,997) 99,192 (585,057) 122,265 (471,188) 145,095 526,956 381,861 $ 55,768 $ 526,956 48 CITY OF ST. JOSEPH, MINNESOTA STATEMENT OF GENERAL LONG-TERM DEBT December 31, 1997 1997 1996 AMOUNT AVAILABLE AND TO BE PROVIDED FOR THE PAYMENT OF GENERAL LONG-TERM DEBT: Amount Available in Debt Service Funds $ 1,193,334 $ 915,065 Amount to be Provided from Special Assessments 609,038 648,889 Amount to be Provided for Compensated Absences Payable 49,897 49,757 Amount to be Provided for Retirement of General Long-Term Debt 2,652,628 1,831,046 TOTAL AVAILABLE AND TO BE PROVIDED $ 4,504.897 $ 3,444,757 GENERAL LONG-TERM DEBT: Compensated Absences Payable $ 49,897 $ 49,757 Bonds Payable 4,455,000 3,395,000 TOTAL GEl\TERAL LONG-TERM DEBT $ 4,504,897 $ 3,444,757 49 SUPPLEMENTARY SCHEDULE CITY OF ST. JOSEPH, MINNESOTA SCHEDULE OF SOURCES AND USES OF PUBLIC FUNDS FOR MUNICIPAL DEVELOPMENT DISTRICT NO.1 - TAX INCREMENT FINANCING DISTRICT NO.1 December 31, 1997 Accounted Original for in Current Amount Budget Prior Years Year Remaining* SOURCES OF FUNDS: Tax Increments $ 128,395 $ 3,079 $ 3,189 $ 122,127 Note Proceeds 81,270 0 0 81,270 Total Sources of Funds 209,665 3,079 3,189 203,397 USES OF FUNDS: Site Excavation 20,000 0 0 20,000 Utility Improvements 20,000 0 0 20,000 Site Improvements 10,000 0 0 10,000 Professional Services - City Engineer Consultant 10,000 0 0 10,000 Legal Expense 3,000 0 0 3,000 Planning Consultant - Steams County BRA 3,500 0 0 3,500 Contingencies 1,000 0 0 1,000 Administrative Expenses - General Administration 1,470 0 0 1,470 Miscellaneous 500 0 0 500 ; Debt Service - Principal 81,270 0 0 81,270 Interest 34,286 0 0 34,286 Finance Costs - Capitalized Interest 11,800 0 0 11,800 Other Construction 12,839 0 0 12,839 Total Uses of Funds 209,665 0 0 209,665 DISTRICT BALANCE $ 0 $ 3,079 $ 3,189 $ (6,268) * See Note 5 50 CITY OF ST. JOSEPH, MINNESOTA REPORT ON COMPLIANCE AND ON INTERNAL CONTROL OVER FINANCIAL REPORTING BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS March 5, 1998 Honorable Mayor and City Council City of St. Joseph St. Joseph, Minnesota We have audited the financial statements of City of St. Joseph, Minnesota as of and for the year ended December 31, 1997, and have issued our report thereon dated March 5, 1998. We conducted our audit in accordance with generally accepted auditing standards and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Compliance As part of obtaining reasonable assurance about whether the City's financial statements are free of material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts and grants, 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 that are required to be reported under Government Auditing Standards. Internal Control Over Financial Reporting In planning and performing our audit, we considered City of St. Joseph's internal control over fmancial reporting in order to determine our auditing procedures for the purpose of expressing our opinion on the financial statements and not to provide assurance on the internal control over financial reporting. However, we noted a certain matter involving the internal control over financial reporting and its operation that we consider to be a reportable condition. Reportable condition involves a matter coming to our attention relating to significant deficiencies in the design or operation of the internal control over financial reporting that, in our judgment, could adversely affect the City's ability to record, process, summarize and report financial data consistent with the assertions of management in the financial statements. The reportable condition is described below: The City does not have adequate segregation of accounting duties due to a limited number of office employees. Management has determined that this weakness is not practical to correct. 51 A material weakness is a condition in which the design or operation of one or more of the internal control components does not reduce to a relatively low level the risk that misstatements in amounts that would be material in relation to the financial statements being audited may occur and not be detected within a timely period by employees in the normal course of performing their assigned functions. Our consideration of the internal control over financial reporting would not necessarily disclose all matters in the internal control that might be reportable conditions and, accordingly, would not necessarily disclose all reportable conditions that are also considered to be material weakness. However, we do not believe the reportable condition described is a material weakness. We also noted other matters involving the internal control over financial reporting that we have reported to the management of the City ofSt. Joseph, Minnesota in a separate letter dated March 5, 1998. This report is intended for the information of management and the City Council. However, this report is a matter of public record and its distribution is not limited. k/1,~~M KERN, DEWENTER, VIERE, LTD. 52 CITY OF ST. JOSEPH, MINNESOTA INDEPENDENT AUDITORS' REPORT ON COMPLIANCE WITH MINNESOTA STATUTES March 7, 1998 Honorable Mayor and Members of the City Council City of St. Joseph St. Joseph, Minnesota We have audited the financial statements of the City ofSt. Joseph, Minnesota, for the year ended December 31, 1997, and have issued our report thereon dated March 7, 1998. We conducted our audit in accordance with generally accepted auditing standards and the provisions of the Minnesota Legal Compliance Audit Guide for Local Government, promulgated by the Legal Compliance Task Force pursuant to Minnesota Statute Sec. 6.65. Accordingly, the audit included such tests of the accounting records and such other auditing procedures as we considered necessary in the circumstances. The Minnesota Legal Compliance Audit Guide for Local Government covers five main categories of compliance to be tested: contracting and bidding, deposits and investments, conflicts of interest, public indebtedness, and claims and disbursements. Our study included all of the listed categories. The results of our tests indicate that for the items tested the City of St. Joseph, Minnesota, complied with the material terms and conditions of applicable legal prOVISIons. Further, for the items not tested, based on our audit and the procedures referred to above, nothing came to our attention to indicate that the City of St. Joseph, Minnesota, had not complied with such legal provisions. This report is intended solely for the use of the City and should not be used for any other purpose. However, this report is a matter of public record and its distribution is not limited. þ/1, ~/ ~/ ~. KERN, DEWENTER, VIERE, LTD. 53 CITY OF ST. JOSEPH, MINNESOTA FINDINGS ON COMPLIANCE WITH MINNESOTA STATUTES Year Ended December 31, 1997 CURRENT YEAR FINDING None PRIOR YEAR FINDING None 54