|
Business -Type Activities — The following graph illustrate the City's business -type activities:
<br />Revenues By Source — Business -Type Activities
<br />Charges for
<br />services, 69.31%
<br />1111111111111111111111111111111111
<br />III��
<br />VIIIIIIIIIIIIIIIIIII
<br />Ilhiiiiiiiiiiiiiil16
<br />„„iiilillilllllllllllllllllllllllllllllllllllllllllllllllliiuun1
<br />fiffiu,iiiiiuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuuum,,;,
<br />..l': iiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiiin"
<br />„ni
<br />IIIIIIIIIIIIVIhllllllllliiuiiiiiiw
<br />Operating grants
<br />and contributions,
<br />0.94%
<br />Investment
<br />earnings, 4.56%
<br />Capital grants and
<br />contributions,
<br />25.19%
<br />The business -type activities, which represent the Utility Funds, all received revenues in excess of expenses.
<br />Charges for services are the main source of revenue (69.31%) for all Utility Funds.
<br />Governmental Funds — At the end of the fiscal year, the City's Governmental Funds reported combined ending
<br />fund balances of $40,181,259, an increase of $1,443,884 in comparison with the prior year. The largest fund
<br />balance increase of $348,545 was in the Road Reconstruction/Overlay fund which is mostly attributed to
<br />revenues and other sources exceeding expenditures to be used towards future road reconstruction/overlay
<br />projects.
<br />General Fund — The General Fund operating results can be summarized as follows:
<br />Revenue
<br />Over (Under) °° Over
<br />Original Budget Final Budget Actual Final Budget (Under) Budget
<br />$ 10,032,871 $ 10,032,871 $ 10,110,798 $ 77,927
<br />0.78° 0
<br />Expenditures 10,925,127 10,925,127 10,446,084 (479,043)-4.38°0
<br />Excess (deficiency) of revenue
<br />over expenditures
<br />Other financing sources (uses)
<br />Net change in fund balances
<br />Fund balances
<br />Beginning of year
<br />(892,256)
<br />892,256
<br />$ $
<br />(892,256)
<br />892,256
<br />(335,286) 556,970
<br />579,634 (312,622)
<br />244,348 $ 244,348
<br />7,273,045
<br />End of year $ 7,517,393
<br />The fund balance of the General Fund increased $244,348. General Fund revenues came in $77,927 higher than
<br />budgeted or 0.78 percent, of budget. General Fund expenditures were $479,043 less than budgeted. The variance
<br />was mostly attributed to personnel expenditure savings from retirements and a mild winter resulting in greatly
<br />reduced costs in salt and plowing related costs such as gas and diesel.
<br />33
<br />
|