HomeMy WebLinkAbout1992�, vt��wtu-ucLt L)
CITY OF CHUBBUCK, IDAHO
GENERAL PURPOSE FINANCIAL STATEMENTS
AND OTHER FINANCIAL INFORMATION
SEPTEMBER 30, 1992
jk Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
POCATELLO, IDAHO
I
CITY OF CHUBBUCK, IDAHO
GENERAL PURPOSE FINANCIAL STATEMENTS
AND OTHER FINANCIAL INFORMATION
SEPTEMBER 30, 1992
r
CITY OF CHUBBUCK
ANNUAL FINANCIAL REPORT
YEAR ENDED SEPTEMBER 30, 1992
TABLE OF CONTENTS
Independent Auditor's Report
General Purpose Financial Statements:
Combined Balance Sheet - All Fund Types and Account Groups .
Combined Statement of Revenue, Expenditures, and Changes in Fund
Balance - All Governmental Fund Types . . . . . . . . . . . . . .
Combined Statement of Revenue, Expenses, and Changes in Retained
Earnings - All Proprietary Fund Types . . . . . . . . . . . . . .
Statement of Cash Flows - All Proprietary Funds Types . . . . . . .
General Fund:
Statement of Revenue and Expenditures - Budget and Actual . . . .
Enterprise Funds:
Statement of Changes in Fixed Assets . . . . . . . . . . . . . .
Notes to Financial Statements . . . . . . . . . . . . . . . . . . .
OTHER STATEMENTS AND SCHEDULES
Statement of Expenditures - Budget and Actual, General Fund . . . .
Combining Balance Sheet - Special Revenue Funds . . . . . . . . . .
Combining Statement of Revenue and Expenditures -
Special Revenue Funds . . . . . . . . . . . . . . . . . . . . . .
Combining Balance Sheet - Capital Project Funds . . . . . . . . . .
Combining Statement of Revenue and Expenditures -
Capital Project Funds . . . . . . . . . . . . . . . . . . . . . .
Combining Balance Sheet - Enterprise Funds . . . . . . . . . . . . .
Combining Statement of Revenue and Expenses - Enterprise Funds . . .
Statistical Section:
Ten Year Summary of Tax Levies . . . . . . . . . . . . . . . . .
Compliance Report Based on an Audit of General Purpose Financial
Statements Performed in Accordance With Government Auditing
Standards
Report on Supplemental Schedule of Federal Financial Assistance
Supplemental Schedule of Federal Financial Assistance
Single Audit Report on Compliance with Requirements Applicable to
Nonmajor Federal Financial Assistance Program Transactions . . .
Single Audit Report on Compliance With General Requirements
Applicable to Federal Financial Assistance Programs . . . . . . .
Single Audit Combined Report on Internal Control Structure . . . . .
Page
Numbers
4
6
7
8
9
10
11
20
22
24
26
28
30
32
34
35
36
37
38
39
40
i
Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. BOX 4987 MEMBERS OF
SCOTT N. JONES, CPA — Partner Pocatello, Idaho 83245 American Institute of
KENT L. YOST, CPA, JD — Partner Certified Public Accountants
MORGAN J. HATT, CPA — Partner Idaho Society of
Certified Public Accountants
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
Independent Auditor's Report
We have audited the accompanying general purpose financial statements
of the City of Chubbuck, Idaho, as of September 30, 1992, and for the year
then ended. These general purpose financial statements are the responsibility
of City management. Our responsibility is to express an opinion on these
general purpose financial statements based on our audit.
We conducted our audit in accordance with generally accepted auditing
standards. Those standards require that we plan and conduct 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
general purpose 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 the general purpose financial statements referred to in the
first paragraph present fairly, in all material respects, the financial position
of the City of Chubbuck, Idaho, as of September 30, 1992, and the results of
its operations and changes in cash of its proprietary fund types for the year
then ended, in conformity with generally accepted accounting principles.
Our audit was made for the purpose of forming an opinion on the general
purpose financial statements taken as a whole. The combining, individual fund
financial statements and schedules listed in the table of contents are presented
for purposes of additional analysis and are not a required part of the general
purpose financial statements of the City of Chubbuck. This information has
been subjected to the auditing procedures applied in the audit of the general
purpose financial statements and, in our opinion, is fairly stated in all
material respects in relation to the general purpose financial statements taken
as a whole.
i
i
JONE ST & trA TT
Pocatello, Idaho,
January 27, 1993.
416 SOUTH 4TH AVENUE • P.O. BOX 4987 • POCATELLO, IDAHO 83205 • PHONE 2081233-5000 • FAX 2081233-5010
CITY OF CHUBBUCK
COMBINED BALANCE SHEET
ALL FUND TYPES AND ACCOUNT GROUPS
SEPTEMBER 30, 1992
ASSETS:
Cash . . . . . . . . . . . . . . . . .
Receivables:
Property taxes (Note 1-H) . . . . .
State sales tax . . . . . . . . . .
Highway users' tax . . . . . . . .
Inventory phase-out tax . . . . . .
Accounts (Note 1-B) . . . . . . . .
Court . . . . . . . . . . . . . . .
State liquor tax. . . . . . . . . .
Note receivable . . . . . . . . . .
Amount to be provided for general
obligation bonds . . . . . . . . .
Restricted Assets:
Replacement funds . . . . . . . . .
Bond reserve . . . . . . . . . . .
Water meter deposits . . . . . . .
Fixed assets -net (Note 1-C). . . . . .
Total assets . . . . . . . . . . .
LIABILITIES:
Accounts payable . . . . . . . . . . .
Deposits payable . . . . . . . . . . .
Deferred property taxes. . . . . . . .
General obligation bonds payable .
Payable from Restricted Assets:
Bonds payable - current . . . . . .
Accrued bond interest payable . . .
Bonds payable - long term. . . . . . .
Total liabilities . . . . . . . . .
FUND EQUITY:
Investment in general fixed assets .
Retained earnings . . . . . . . . . .
Contributed capital - net . . . . . .
Reserve for debt service . . . . . . .
Reserve for replacement funds . . . .
Fund balance - undesignated . . . . .
Total fund equity . . . . . . . . .
Total liabilities and fund equity .
Governmental Fund Types
Special Capital
General Revenue Project
Fund Funds Funds
$ 140,821 $ 28,507 $ 302,715
46,414
52,802
68,729
12,975
4,285
4,820
11,884
$ 342,730 $ 28,507 $ 302,715
$ 11,067
37,386
48,453 $ 0 $ 0
294,277 28,507 302,715
294,277 28,507 302,715
$ 342,370 $ 28,507 $ 302,715
The accompanying notes are an integral part of these statements.
-4-
Proprietary
Fund Types
Account
Groups
Internal
General
General
Totals
Enterprise
Service
Fixed
Long -Term
(Memorandum
Funds
Fund
Assets
Debt
Only)
$ 143,786
$ -1,092
$ 614,737
46,414
52,802
68,729
12,975
176,066 176,066
4,285
4,820
11,884
$ 460,000 460,000
432,762 432,762
295,434 295,434
56,255 56,255
1,989,647 67,508 $ 2,441,589 4,498,744
$ 3,093,950 $ 66,416 $ 2,441,589 $ 460,000 $ 6,735,907
$ 30,210 $ 41,277
56,255 56,255
37,386
$ 46o,000 460,000
40,000
24,1oo
830,000
980,565 $ 0
776,921 66,416
608,268
295,434
432,762
2,113,385 66,416
$ 3,093,950 $ 66,416
$ 0
2,441,589
2,441,589
$ 2,441,589
40,000
24,10o
830,000
46o,0oo 1,489,018
2,441,589
843,337
608,268
295,434
432,762
625,499
0 5,246,889
$ 460,000 $ 6,735,907
W611
CITY OF CHUBBUCK
COMBINED STATEMENT OF REVENUE, EXPENDITURES, AND CHANGES IN FUND BALANCE
ALL GOVERNMENTAL FUND TYPES
YEAR ENDED SEPTEMBER 30, 1992
The accompanying notes are an integral part of these statements.
QZ
Governmental Fund
Types
Special
Capital
Totals
General
Revenue
Project
(Memorandum
REVENUE:
Fund
Funds
Funds
Only)
Taxes . . . . $
1,397,387
$ 1,397,387
Licenses and permits
45,257
45,257
Court revenue. . . . . .
64,642
$ 3,399
68,041
Refunds . . . . . . . .
11,177
11,177
Interest . . . . . . . .
9,499
1,519
$ 15,764
26,782
Donations . . . . . . .
6,880
2,868
9,748
Grants . . . . . . . . .
76,638
76,638
Miscellaneous
47,028
47,028
Fire protection service.
53,194
53,194
Program income . . . . .
20,442
20,442
Total revenue
1,725,264
11,798
18,632
1,755,694
EXPENDITURES:
General government . . .
346,229
2,000
348,229
Law enforcement.
644,060
644,060
Fire control . . . . . .
241,372
98,347
339,719
Parks and recreation .
129,625
129,625
Highways and streets .
398,807
398,$07
Health and welfare
25,288
25,288
Total expenditures
1,785,381
2,000
98,347
1,885,728
EXCESS REVENUE OR
(EXPENDITURES)
-60,117
9,798
-54,715
-130,034
OTHER FINANCING SOURCES (USES):
Transfers from other funds
25,000
25,000
Transfers to other funds
-25,000
-25,000
EXCESS (SOURCES/USES)
-85,117
9,798
-79,715
-130,034
FUND BALANCE - BEGINNING
379,394
18,709
357,430
755,533
FUND BALANCE - ENDING $
294,277
$ 28,507
$ 302,715
$ 625,499
The accompanying notes are an integral part of these statements.
QZ
CITY OF CHUBBUCK
COMBINED STATEMENT OF REVENUE, EXPENSES, AND CHANGES IN RETAINED EARNINGS
ALL PROPRIETARY FUND TYPES
YEAR ENDED SEPTEMBER 30, 1992
OPERATING REVENUE:
Service Charges . . . . . . . . . .
Interfund revenue . . . . . . . . .
Total operating revenues
OPERATING EXPENSES:
Personnel . . . . . . . . . . . . .
Personnel benefits . . . . . . . . .
Supplies . . . . . . . . . . . . . .
Purchased services . . . . . . . . .
Interfund expenses . . . . . . . . .
Depreciation . . . . . . . . . . . .
Total operating expenses . . . .
OPERATING INCOME . . . . . . . . . . .
NONOPERATING REVENUE (EXPENSES):
Interest income . . . . . . . . . .
Interest expense . . . . . . . . . .
Total nonoperating revenue
(expenses) . . . . . . . . . .
NET INCOME . . . . . . . . . . . . . .
OTHER FINANCING SOURCES (USES):
Transfers from other funds . . . . .
Transfers to other funds . . . . . .
Water, Sewer
and Garbage
Internal
Enterprise
Service
Fund
Fund
Totals
$ 1,399,814
$
1,399,814
$ 92,343
92,343
1,399,814
92,343
1,492,157
381,308
56,735
438,043
157,846
157,846
81,412
10,912
92,324
488,628
13,640
502,268
21,000
21,000
120,804
3,849
124,653
1,250,998
85,136
1,336,134
148,816
7,207
156,023
47,157
47,157
-48,400
-48,400
-1,243
-1,243
147,573
7,207
154,780
124,377
124,377
-124,377
-124,377
RETAINED EARNINGS, RESERVES:
Balance - Beginning . . . . . . . . 1,357,544 59,209 1,416,753
RETAINED EARNINGS, RESERVES:
Balance - Ending . . . . . . . . . . $ 1,505,117 $ 66,416 $ 1,571,533
-------------- ----------- --------------
The accompanying notes are an integral part of these statements.
-7-
CITY OF CHUBBUCK
STATEMENT OF CASH FLOWS
ALL PROPRIETARY FUND TYPES
YEAR ENDED SEPTEMBER 30, 1992
CASH FLOWS FROM OPERATING ACTIVITIES:
Netincome . .. . . . . . . . . . . . . .
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation . . . . . . . . . . . . . . . . . . . . .
Increase in accounts receivable . . . . . . . . . . .
Increase in accounts payable . . . . . . . . . . . .
Increase in deposits payable . . . . . . . . . . . . .
Decrease in accrued interest . . . . . . . . . . . .
Total adjustments . . . . . . . . . . . .
Net cash provided by operating
activities . . . . . . . . . . . . . . . . . . .
Water, Sewer
and Garbage Internal
Enterprise Service
Fund Fund
$ 147,573 $ 7,207
120,804 3,849
-6,057
18,788
3,470
-5,300
131,705 3,849
279,278 11,056
CASH FLOWS FROM INVESTING ACTIVITIES:
Purchase of fixed assets . . . . . . . . . . . . . . . . -68,62$ -7,139
CASH FLOWS FROM FINANCING ACTIVITIES:
Bond principal payments . . . . . . . . . . . . . . . . -35,000 0
NET INCREASE (DECREASE) IN CASH
CASH EQUIVALENTS . . . . . . . . . . . . . . . . 175, 654 3,917
CASH AND CASH EQUIVALENTS AT
September 30, 1991 . . . . . . • . • • • . . . . • . . • 752,583 -5,009
CASH AND CASH EQUIVALENTS AT -
September 30, 1992 . . . . . . . • . . • . . • . . . . . $ 928,237 $ -1,092
The accompanying notes are an integral part of these statements.
CITY OF CHUBBUCK
STATEMENT OF REVENUE AND EXPENDITURES
BUDGET AND ACTUAL
GENERAL FUND
YEAR ENDED SEPTEMBER 30, 1992
REVENUE:
Property taxes . . . . . . . . . . .
Sales tax . . . . . . . . . . . . . .
Inventory phaseout . . . . . . . . . .
Highway users tax . . . . . . . . . .
Liquor tax . . . . . . . . . . . . . .
Road and bridge tax . . . . . . . . .
Franchise taxes . . . . . . . . . . .
Interest on delinquent taxes . . . . .
Subtotal . . . . . . . . . . . . .
Police grants . . . . . . . . . . . .
Court revenue . . . . . . . . . . . .
Insurance refund . . . . . . . . . . .
Licenses and permits . . . . . . . . .
Interest . . . . . . . . . . . . . . .
Miscellaneous . . . . . . . . . . . .
Fire Protection Service . . . . . . .
Program income . . . . . . . . . . . .
Budget
Actual
Variance
$ 791,496 $
792,438
$ 942
190,000
193,936
3,936
38,000
43,704
5,704
248,000
257,434
9,434
20,000
26,888
6,888
25,000
36,367
11,367
39,500
39,245
-255
10,000
7,375
-2,625
1,361,996
1,397,387
35,391
31,357
76,638
45,281
50,000
64,642
14,642
15,000
11,177
-3,823
31,150
45,257
14,107
15,000
9,499
--5,501
43,450
47,028
3,578
56,000
53,194
-2,806
25,000
20,442
-4,558
Total revenue . . . . . . . . . . . 1,628,953 1,725,264 96,311
EXPENDITURES.
General Government . . . . . . . . . .
Law enforcement . . . . . . . . . . .
Fire control . . . . . . . . . . . . .
Parks and recreation . . . . . . . . .
Highways and streets . . . . . . . . .
Health and welfare . . . . . . . . . .
406,802
346,229
60,573
582,357
644,060
-61,703
241,940
241,372
568
124,131
129,625
-5,494
509,144
398,807
110,337
15,723
25,288
-9,565
Total expenditures . . . . . . . 1,880,097 1,785,381 94,716
EXCESS REVENUE OR (EXPENDITURES) . . . .
TRANSFERS TO OTHER FUNDS . . . . . . . .
TRANSFERS FROM OTHER FUNDS . . . . . . .
-251,144 -60,117 191,027
-25,000 -25,000
U
EXCESS SOURCES (USES) . . . . . . . . . . $ -276,144 $ -85,117 $ 191,027
The accompanying notes are an integral part of these statements.
-9-
CITY OF CHUBBUCK
STATEMENT OF CHANGES IN FIXED ASSETS
ENTERPRISE FUNDS
YEAR ENDED SEPTEMBER 30, 1992
INTERNAL SERVICE FUND FIXED ASSETS:
Balance at cost - September 30, 1991 $ 92,483 $ 92,483
Additions:
Equipment . . . . . . . . . . . . $ 0 7,139 7,139
Balance at cost - September 30, 1992 99,622 99,622
Less accumulated depreciation . 0 -32,115 -32,115
Balance at net - September 30, 1992 $ 0 $ 67,507 $ 67,507
The accompanying notes are an integral part of these statements.
-10-
Storage
Land,
and
Buildings
Distribution
and
ENTERPRISE FUND FIXED ASSETS:
System
Equipment
Totals
Balance at cost --
September 30, 1991
$ 3,152,929
$ 510,897 $
3,663,826
Additions . . .
. . . . . . . . . . .
68,624
68,624
Deletions . . .
. . . . . . . . . . .
0
0
0
Balance at cost
- September 30, 1992 .
3,152,929
579,521
3,732,450
Less accumulated
depreciation . . . .
-1,490,274
-252,529
-1,742,803
Balance at net -
September 30, 1992 .
$ 1,662,655
$ 326,992 $
1,989,647
INTERNAL SERVICE FUND FIXED ASSETS:
Balance at cost - September 30, 1991 $ 92,483 $ 92,483
Additions:
Equipment . . . . . . . . . . . . $ 0 7,139 7,139
Balance at cost - September 30, 1992 99,622 99,622
Less accumulated depreciation . 0 -32,115 -32,115
Balance at net - September 30, 1992 $ 0 $ 67,507 $ 67,507
The accompanying notes are an integral part of these statements.
-10-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 1992
( 1 ) A. REPORTING ENTITY
All funds and account groups of the City of Chubbuck as defined by the
National Council on Governmental Accounting Statement #3, are included
in these general purpose financial statements.
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
spending activities are controlled.
GOVERNMENTAL FUNDS
General Fund - 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.
PROPRIETARY FUNDS
Enterprise 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 body is that the costs
(expenses, including depreciation) of providing goods or services to the
general public on a continuing basis be financed or recovered primarily
through user charges; or (b) where the governing body has decided that
periodic determination of revenues earned, expenses incurred, and/or
net income is appropriate for capital maintenance, public policy,
management control, accountability, or other purposes.
All proprietary funds are accounted for on a cost of services or
"capital maintenance" measurement focus. This means that all assets
and liabilities (whether current or noncurrent) associated with
their activity are included on their balance sheets. Their reported
fund equity (net total assets) is segregated into contributed capital
and retained earnings components. Proprietary fund type operating
statements present increases (revenues) and decreases (expenses) in net
total assets.
Due to small amounts of losses, the City does not make an allowance
for doubtful accounts in the Water and Sewer Enterprise Funds.
C. FIXED ASSETS
The accounting and reporting treatment applied to the fixed assets
associated with a fund are determined by its measurement focus. All
-11-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(1) C. FIXED ASSETS - CONTINUED
governmental funds are accounted for on a spending or "financial flow"
measurement focus. This means that only current assets and current
lkabilities 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. No depreciation has been provided on
general fixed assets.
All fixed assets are valued at 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. Infra-
structure is not included in fixed assets.
An account group is not a "fund." It is concerned only with the
measurement of financial position.- It is not involved with measurement
of results of operations.
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 measurements made,
regardless of the measurement focus applied.
All governmental funds are accounted for using the modified accural basis
of accounting. Their revenues are recognized when they are measureable
and available.
Expenditures are generally recognized under the modified accrual basis of
accounting when the related fund liability is incurred.
All proprietary funds are accounted for using the accrual basis of
accounting. Their revenues are recognized when they are earned, and their
expenses are recognized when they are incurred.
E. BUDGETS AND BUDGETARY ACCOUNTING
The City follows budgeting procedures as outlined in the Idaho State
Code. Budgets are prepared on the modified accrual basis.
-12-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(1) F. INVENTORY
Inventory is expensed when purchased. No provision is made in the
financial statements for inventory on hand at year end since said amounts
are immaterial.
G. TOTAL COLUMNS ON COMBINED STATEMENTS
Total columns on the Combined 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 changes in financial position in conformity with generally accepted
accounting principles. Neither is such data comparable to a consolidation.
Interfund eliminations have not been made in the aggregation of this data.
H. PROPERTY TAXES
Property taxes are levied on the third Monday in September and attach as an
enforceable lien on property as of January 1. Real taxes are payable in two
installments on December 20, and June 20, of the following year. Personal
taxes are payable in one installment on December 20. The County bills
and collects property taxes for the City. Taxes not received within
sixty days following year end are deferred.
Due to the very high ratio of property taxes collected to taxes levied,
the City does not make an allowance for uncollectible property taxes.
(2) CHANGES IN GENERAL FIXED ASSETS
A summary of changes in general fixed assets follows:
Description:
Land and buildings .
Construction in
progress . . . .
Machinery and
equipment . . . .
Improvements other
than buildings.
Balance
9-30-91
$ 519,335
383,000
1,093,663
Acquisitions Deletions
$ 14,716
98,347
58,318 $ -15,600
Balance at
9-30-92
$ 534,051
481,347
1,136,381
289,810
Totals $ 2,285,808 $ 171,381 $ -15,600 $ 2,441,589
------------- ------------ ---------- -------------
NOTE: Enterprise fund properties are reported separately and are not included
in the above balance at September 30, 1992.
-13-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS -- CONTINUED
SEPTEMBER 30, 1992
(3) GENERAL LONG-TERM DEBT (FIRE STATION BONDS)
Issue of August 1, 1990:
Due
Annual
Date
Principal
Rate
Interest
Total
08/01/93
$ 25,000
8.500%
$ 32,390.00
$ 57,390.00
08/01/94
25,000
8,250%
30,265.00
55,265.00
08/01/95
25,000
7.750%
28,202.50
53,202.50
08/01/96
30,000
6.400%
26,265.00
56,265.00
08/01/97
30,000
6.500%
24,345.00
54,345.00
08/01/98
30,000
6.600%
22,395.00
52,395.00
08/01/99
35,000
6.700%
20,415.00
55,415.00
08/01/00
35,000
6.800%
18,070.00
53,070.00
08/01/01
40,000
6.900%
15,690.00
55,690.00
08/01/02
40,000
6.950%
12,930.00
52,930.00
08/01/03
45,000
7.000%
10,150.00
55,150.00
08/01/04
50,000
7.000%
7,000.00
57,000.00
08/01/05
50,000
7.000%
3,500.00
53,500.00
$ 460,000
$251,617.50
$711,617.50
4) NOTE RECEIVABLE
On March 9, 1989, the City of Chubbuck sold property for $90,000.00. The
City received $75,000.00 down and the balance will be paid over 10 years
with annual payments of $2441.25 including interest at 10%.
-14-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(5) RETIREMENT PLAN
All City of Chubbuck eligible employees participate in the statewide
Public Employee Retirement System (PERS), a multiple -employer public
employees retirement system.
All City employees who normally work in excess of 20 hours per week for
a period of at least 5 months or serve as an elected official or an
appointed official of the employer are eligible and required to participate
in PERS if the employer has joined. Employees with 5 years of credited
service may retire at 65 -general membership, 60-police/fireman membership
and 60 -65 -mixed membership. Early retirement with 5 years of credited
service is available to employees at 55 -general membership, 50 -police/
fireman membership and 50 -55 -mixed membership. Retirement benefits are
payable monthly for life. The annual general membership service retirement
allowance accrued equals 1-2/3%.of average monthly salary, multiplied by
months of service credited as a general member. For police officers the
percentage is 2%. In addition, there are other retirement options available
for election. Average monthly salary is the monthly average of the highest
consecutive 5 years of salary. Benefits fully vest on reaching 5 years of
membership service. Vested employees may elect to retire upon fulfillment
of a minimum age (early retirement) requirement. PERS also provides death
and disability benefits. Benefits are established by State Statute.
Covered employees are required by State Statute to contribute 5.34% of salary
for general members and 6.40% of salary for police and fireman members to
the plan. The City is required by the same statute to contribute 8.89%
of salary to the plan. The required contributions were made.
The "pension benefit obligation" is a standardized disclosure measure of
the present value of pension benefits, adjusted for the effects of projected
salary increases and step -rate benefits, estimated to be payable in the
future as a result of employee service to date. The measure, which is
the actuarial present value of credited projected benefits, is intended
to help users assess PERS's funding status on a going -concern basis, assess
progress made in accumulating sufficient assets to pay benefits when due,
and make comparisons among PERS and employers. PERS does not make separate
measurements of assets and pension benefit obligation for individual
employers. The actuarial present value of future benefits at June 30,
1991 for PERS as a whole was $ (Unavailable). PERS's actuarial value of
assets available for the benefits on that date were $ (Unavailable) and
the actuarial present value of total future normal costs is $ (Unavailable),
leaving an unfunded pension benefit obligation of $ (Unavailable).
-15-
N
O�
rn
r
O
M
tX
W
W
H
11.
W
V]
ti
Ltl
N
[l-
(D 11
Ln
M
co
tl
O
r
I I
00
II
CO r
II
Ql r
11
ri
I
I I
1
11
11
�
64 11
O
r
!Il
�p 11
l.0
tom•
CO It
�
11
CC) Lr)
-4-
O II
1
II
II
r
111
�
C'�I 11
tt
M !1
00
CT
Q ti
co
I
11
Ol
11
fT N
1
r If
ri
f I
fl
fl
!1
{f}
{{} II
�D
O
Ln If
C
N
r- It
C1
it
r
If
m Lf)
Lf1
co If
1
It
It
I
ll
{f}
q. I [
CO —
N
m
_T II
N =r
ON
to
.--- II
a) Lfl O1
LCl
11
—111
Cd M Lf1
w iI
-N U% CN
1
O
11
O N
co
E-1
fit
t
tl
ft
if
•
+]
N
m
J-3
m
I
-n
•
•D
p1
ro
rn
H
N
rn•
•v
rn
1 r -I
�
ro
•�
I r -I
m
�
•o
a�
a)
-4 o
A M ?
O
?
.0 rn
ro a)
r-1
H
Cd
L
+-1
Cll
? L
-H (1)
cd
U
•rf CD
O e
d) a) 0
m
(D a)
L +)
4-)
0.
a
a� (
w
co
to )
a
t'U co r 0)
U
U
a) V?
x rn 0
x
td O, to
ro
E-4 'A -1
E-
- I (D -
-15-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(8) CASH ON HAND, IN BANKS, AND INVESTED
CASH BALANCE IN FUNDS:
General . . . . . . . . . . . . . . . . $ 140,821
Special revenue . . . . . . . . . . . . 28,507
Capital projects . . . . . . . . . . . . 302,715
Enterprise . . . . . . . . . . . . . . . 928,237
Internal service . . . . . . . . . . . . -1,092
$ 1,399,188
CASH ON DEPOSIT:
Petty cash . . . . . . . . . . . . . . . $ 195
Checking accounts:
General - First Security . . . . . . 118,686
Water Works - Key Bank . . . . . . . -74,301
1,354,608
Total cash in banks . . . . . . . $ 1,399,188
-17-
44,385
Investments (Insured or registered
in City's name):
Key Bank - Savings . . . . . .
. . . 68,891
Key Bank - Savings. . . . . . .
. . . 329,575
State pool . . . . . . . . . .
. . . 500,954
First Security Bank - CD . . .
. . . 74,499
Idaho Central Credit Union
65,000
Key Bank - CD . . . . . . . . .
. . . 22,209
Key Bank - Savings . . . . . .
. . . 82,469
Key Bank - CD . . . . . . . . .
. . . 75,713
Key Bank - Savings. . . . . . .
. . . 129,882
Key Bank - Savings . . . . . .
. . . 1416
1,354,608
Total cash in banks . . . . . . . $ 1,399,188
-17-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(9) SUMMARY OF MATURITIES AND INTEREST ON SEWER REVENUE BONDS BY YEAR
Interest
Interest
Principal
Due
Due
Due
Total
Year
April 1
October 1
October 1
Due
1992
$ 23,700.00
$ 20,000.00
$ 43,700.00
1993
$ 23,100.00
23,100.00
20,000.00
66,200.00
1994
22,500.00
22,500.00
20,000.00
65,000.00
1995
21,900.00
21,900.00
25,000.00
68,800.00
1996
21,150.00
21,150.00
25,000.00
67,300.00
1997
20,400.00
20,400.00
25,000.00
65,800.00
1998
19,650.00
19,650.00
30,000.00
69,300.00
1999
18,750.00
18,750.00
30,000.00
67,500.00
2000
17,850.00
17,850.00
30,000.00
65,700.00
2001
16,950.00
16,950.00
35,000.00
68,900.00
2002
15,900.00
15,900.00
35,000.00
66,800.00
2003
14,850.00
14,850.00
40,000.00
69,700.00
2004
13,650.00
13,650.00
40,000.00
67,300.00
2005
12,450.00
12,450.00
40,000.00
64,900.00
2006
11,250.00
11,250.00
45,000.00
67,500.00
2007
9,900.00
9,900.00
45,000.00
64,800.00
2008
8,550.00
8,550.00
50,000.00
67,100.00
2009
7,050.00
7,050.00
55,000.00
69,100.00
2010
5,400.00
5,400.00
55,000.00
65,800.00
2011
3,750.00
3,750.00
60,000.00
67,500.00
2012
1,950.00
1,950.00
65,000.00
68,900.00
Totals
$286,950.00
$310,650.00
$790,000.00
$1,387,600.00
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1992
(10) SUMMARY OF MATURITIES AND INTEREST ON WATER REVENUE BONDS BY YEAR
-19-
Interest
Interest
Principal
Due
Due
Due
Year
Numbers
March 1
September 1
September 1
Total Due
1993
35-38
$ 2,400.00
$ 2,400.00
$ 20,000.00
$ 24,800.00
1994
39-42
1,800.00
%800.00 800.00
20, 000.00
23, 600 , 00
1995
43-46
1,200.00
1,200.00
20,000.00
22,400.00
1996
47-50
600.00
600.00
20,000.00
21,200.00
Totals
$ 6,000.00
$ 6,000.00
$ 80,000.00
$ 92,000.00
-19-
CITY OF CHUBBUCK
STATEMENT OF EXPENDITURES - BUDGET AND ACTUAL
GENERAL FUND
YEAR ENDED SEPTEMBER 30, 1992
Budget Actual Variance
LEGISLATIVE:
Salaries . . . . . . . . . . . . . . . $ 14,400 $ 14,400
Purchased services . . . . . . . . . . 5,200 7,564 $ -2,364
19,600 21,964 -2,364
EXECUTIVE:
Salaries . . . . . . . . . . . . . . .
Purchased services . . . . . . . . . .
FINANCIAL:
Salaries . . . . . . . . . . . . . . .
Supplies . . . . . . . . . . . . . . .
9,600
9,600
5,507
1,500
1,042
458
11,100
10,642
458
10,705
3,600
6,245
-2,645
2,250
11995
255
5,850
8,240
-2,390
LEGAL:
Purchased services . . . . . . . . . . 18,500 27,229 -8,729
OTHER GENERAL GOVERNMENT:
Personnel benefits . . . . . . . . . .
Insurance . . . . . . . . . . . . . .
Utilities . . . . . . . . . . . . . .
Building maintenance . . . . . . . . .
Land purchase . . . . . . . . . . . .
Miscellaneous . . . . . . . . . . . .
BUILDING INSPECTION:
Salaries . . . . . . . . . . . . . . .
Supplies and other . . . . . . . . . .
ENGINEERING:
Salaries . . . . . . . . . . . . . . .
Supplies and other . . . . . . . . . .
100,322
94,815
5,507
109,666
109,527
139
3,500
1,854
1,646
10,705
26,143
-15,438
40,000
883
39,117
50,381
2,851
47,530
314,574
236,073
78,501
24,545
28,864
-4,339
3,150
1,697
1,453
27,695
30,561
-2,866
6,183
6,630
-447
3,300
4,890
-1,590
9,483
11,520
-2,037
The accompanying notes are an integral part of these statements.
-20-
CITY OF CHUBBUCK
STATEMENT OF EXPENDITURES - BUDGET AND ACTUAL
GENERAL FUND
YEAR ENDED SEPTEMBER 30, 1992
CONTINUED
STREETS AND ROADS:
Salaries . . . . . . . . . . . . . . .
Personnel benefits . . . . . . . . . .
Supplies . . . . . . . . . . . . . . .
Purchased services . . . . . . . . . .
Capital outlay . . . . . . . . . . . .
LAW ENFORCEMENT:
Salaries . . . . . . . . . . . . . . .
Supplies . . . . . . . . . . . . . . .
Purchased services . . . . . . . . . .
Capital outlay . . . . . . . . . . . .
FIRE CONTROL:
Salaries . . . . . . . . . . . . . . .
Supplies . . . . . . . . . . . . . . .
Purchased services . . . . . . . . . .
Capital outlay . . . . . . . . . . . .
Debt service . . . . . . . . . . . . .
Transfer . . . . . . . . . . . . . . .
PARKS AND RECREATION:
Budget
Actual Variance
$ 149,171 $
153,552
$ -4,381
46,263
45,479
784
83,350
132,689
-49,339
197,398
45,704
151,694
32,962
21,383
11,579
509,144
398,807
110,337
129,625
-5,494
HEALTH AND WELFARE:
388,189
383,603
4,586
30,275
26,982
3,293
126,770
193,364
-66,594
37,123
40,111
-2,988
582,357
644,060
-61,703
119,000
119,003
-3
26,440
28,680
-2,240
31,800
26,289
5,511
10,700
12,630
-1,910
54,000
54,790
-790
25,000
25,000
0
266,940
266,372
568
Salaries . . . . . . . . . . .
. . . . 36,697
37,346
-649
Supplies . . . . . . . . . . .
. . . . 28,650
32, 134
-3,484
Purchased services . . . . . .
. . . . 38,295
36,448
1,847
Capital outlay . . . . . . . .
. . . . 20,489
23,697
-3,208
124,131
129,625
-5,494
HEALTH AND WELFARE:
Contributions . . . . . . . .
. . . . 15,723
25,288
-9,565
Total general fund . . . . . . . .
-21-
$1,905,097 $1,810,381 $ 94,716
CITY OF CHUBBUCK
COMBINING BALANCE SKEET
SPECIAL REVENUE FUNDS
SEPTEMBER 30, 1992
Road
Dedication LID #1
Fund Fund
ASSETS:
Cash . . . . . . . . . . . . . . . . . . . . . $ 5,006 $ 10,417
Total assets . . . . . . . . . . . . . . . $ 5,006 $ 10,1417
LIABILITIES:
Total liabilities . . . . . . . . . . . . . $ 0 $ 0
FUND EQUITY:
Fund balance . . . . . . . . . . . . . . . . 5,006 10,1417
Total fund equity . . . . . . . . . . . . . 5,006 10,1417
Total liabilities and
fund equity . . . . . . . . . . . . . . $ 5,006
The accompanying notes are an integral part of these statements.
-22-
$ 10,1417
Health Police
Insurance Training
Fund Fund
$ 1,125
$
11,959
$ 1,125
$
11,959
$ 0 $ 0
1,125 11,959
1,125 11,959
$ 1,125 $ 11,959
Total
$ 28,507
$ 28,507
$ 0
28,507
28,507
$
28,507
-23-
-24-
O m O}
cc
O
O
c0
CYN
1-- 11
tb M—
6-1
O
O
6h
Q
O It
co m M
ti
O
O
L
ti
L(1 11
It
rte!
lD m
r
N
i
N
m
CU
c0 11
(U
N II
a.J
11
O
I1
E-
II
fl
113
U
<fi
4Pr II
z
d
rn m
m
o
m
ko
ON u
d
by
=r ON U)
ON
O'%
.D
Lf) II
m
a7
r-
m m M
.o
.D
N
rn it
U
•r -I •d
„
•.
•. It
A
rl
ti~ C
r m
m
It
z
rr
.rs
n
o
w
11
Ei
u
i1
[x]
Q7
O
O
G
O
O
to
Ifl II
O
U
c0
OD
O
O
N
--It
N it
z
a
z
O
O
rn
O4-3
It
Cd rO
3"
H
S. r..
N
N
M
11
U
N
(d
z �j
I
I1
O�
O
O rr+
"
11
A
-
:4 � z
c
U W
m
A M Cxa
01%
Oh
O
O)
CO
N 11
Qi
r I I
O
O
O
m
zr 11
H
W
11
.y. A 2
x
r
01
O- 11
U z w
w
Cra Pr W
a
H Cx.
11
O 7C a
W
.,
It
W
C/]
w
E-+ A
A
H z H
W
U d U
�i
S~
N
.D
O
.O
•O 11
C4
z
o
m .D
o
a
,a it
w w
w
--1
Oz
o
o
O u
fX
N
(a G
--T
Lf)
II1
L[l Ik
Tsl
d
O
U
1 f
•�`
w
(�
•ri
I!
W
O
rl
W
O
U}
W
W
H
E•
d
H
as
w
z
z
4-)2$
z
H
c
4-3
W
2
O
Q1
-4
H
H
H
O
4M
GC
w
2
O
a)
�
m
O
F9
w
OU
0)
S~
?
k
W
I
1
�
f.
••
O
m
A
cri>
r
W
z
w
w
r- (1) .N
H
W
r I
W
U
U
O s U)
ro
=
—1
ca
z
z
•4 m
4-)
z
C13
4--�
w
d
.. +-) 4 s
o
E1
S.
O
x
"
a7
EA
d
d
a t
A
O
V)
W
CU
z o O c
z
Y)
Ul
f21
Q
a
U
z
z
171
x
x
:7D
z
rx
w
m
til
u
-24-
(THIS PAGE INTENTIONALLY LEFT BLANK.)
-25-
CITY OF CHUBBUCK
COMBINING BALANCE SHEET
CAPITAL PROJECT FUNDS
SEPTEMBER 30, 1992
ASSETS:
Cash . . . . . . . . . . . . . . . . .
Total assets . . . . . . . . . . . .
LIABILITIES:
Total liabilities . . . . . . . . .
FUND EQUITY:
Fund balance . . . . . . . . . . . . .
Total fund equity . . . . . . . . .
Total liabilities and fund equity .
Road
Capital Parks Fire
Projects #2 Station
Fund Fund Fund
$ 191,630 $ 44,159 $ 60,283
$ 191,630 $ 44,159 $ 60,283
$ 0 $ 0 $ 0
191,630 44,159 60,283
191,630 44,159 60,283
$ 191,630 $ 44,159 $ 60,283
The accompanying notes are an integral part of these statements.
-26-
Parks
Dedicated
Fund Total
$ 6,643 $ 302,715
$ 6,643 $ 302,715
$ 0 $ 0
6,643 302,715
6,643 302,715
$ 6,643 $ 302,715
-27-
CITY OF CHUBBUCK
COMBINING STATEMENT OF REVENUE AND EXPENDITURES
CAPITAL PROJECT FUNDS
YEAR ENDED SEPTEMBER 30, 1992
Road
Capital
Project
Parks Fire
#2 Station
Fund Fund
REVENUE:
Interest . . . . . . . . . . . . . . . . . $ 8,058 $ 1,591 $ 5,961
Donations . . . . . . . . . . . . . . . .
Total revenue . . . . . . . . . . . . . 8,058 1,591 5,961
EXPENDITURES:
Public safety . . . . . . . . . . . . . .
98,347
Total expenditures . . . . . . .
. . . 0
0
98,347
EXCESS REVENUE OR (EXPENDITURES). . . .
. . . 8,058
1,591
-92,386
OTHER FINANCING SOURCES (USES):
Transfers in . . . . . . . . . . . .
. . . 25,000
Transfers out . . . . . . . . . . .
. . .
EXCESS (SOURCES/USES) . . . . . . . . .
. . . 33,058
1,591
-92,386
FUND BALANCE -- BEGINNING . . . . . . .
. . . 158,572
42,568
152,669
FUND BALANCE - ENDING . . . . . . . . .
. . . $ 191,630 $
44,159 $
60,283
The accompanying notes are an integral part of these statements.
-28-
Parks
Dedicated
Fund
Total
$ 154 $ 15,764
2,868 2,868
3,022 18,632
98,347
0 98,347
3,022 -79,715
25,000
3,022 -54,715
3,621 357,430
$ 6,643 $ 302,715
-29-
CITY OF CHUBBUCK
COMBINING BALANCE SHEET
ENTERPRISE FUNDS
SEPTEMBER 30, 1992
Utilities
Fund
ASSETS:
Cash . . . . . . . . . . . . . . . . . . . $ 143,786
Receivables:
Accounts . . . . . . . . . . . . . . . 176,066
Restricted Cash:
Replacement fund . . . . . . . . . . .
Bond and interest reserves . . . . . . 75,707
Water meter deposits . . . . . . . . . 56,255
Fixed assets . . . . . . . . . . . . . . . 3,732,450
Accumulated depreciation . . . . . . 1,742,803
Water
Depreciation Bond
Reserve Reserve
Fund Fund
$ 309,195
$ 79,501
Total assets . . . . . . . . . . . . . $ 2,441,461 $ 309,195 $ 79,501
LIABILITIES:
Accounts payable . . . . . . . . . . . . . $ 30,210
Deposits payable . . . . . . . . . . . . . 56,255
Payable from Restricted Assets:
Bonds payable - current . . . . . . . . 40,000
Accrued bond interest payable . . . . . 24,100
Bonds payable - long term . . . . . . . . 830,000
Total liabilities . . . . . . . . . . . 980,565 $ 0 $ 0
FUND EQUITY:
Retained earnings . . . . . . . . . . . . 776,921
Contributed capital . . . . . . . . . . . 942,038
Accumulated depreciation . . . . . . . . . -333,770
Reserve for debt service . . . . . . . . . 75,707 79,501
Reserve for replacement Hand . . . . . . 309,195
Total fund equity . . . . . . . . . . . 1,460,896 309,195 79,501
Total liabilities and fund equity . . . $ 2,441,461 $ 309,195 $ 79,501
The accompanying notes are an integral part of these statements.
1wom
Total
$ 143,786
176,066
$ 123,567 432,762
$ 140,226 295,434
56,255
3,732,450
-1,742,803
$ 140,226 $ 123,567 $ 3,093,950
$ 0 $
$ 30,210
56,255
40,000
24, 100
830,000
0 980,565
776,921
942,038
-333,770
140,226 295,434
123,567 432,762
140,226 123,567 2,113,385
$ 140,226 $ 123,567 $ 3,093,950
-31-
Sewer
Sewer
Repairs
Bond
and
Reserve
Replacement
Fund
Fund
Total
$ 143,786
176,066
$ 123,567 432,762
$ 140,226 295,434
56,255
3,732,450
-1,742,803
$ 140,226 $ 123,567 $ 3,093,950
$ 0 $
$ 30,210
56,255
40,000
24, 100
830,000
0 980,565
776,921
942,038
-333,770
140,226 295,434
123,567 432,762
140,226 123,567 2,113,385
$ 140,226 $ 123,567 $ 3,093,950
-31-
CITY OF CHUBBUCK
COMBINING STATEMENT OF REVENUE, EXPENSES, AND
CHANGES IN RETAINED EARNINGS AND RESERVES
ENTERPRISE FUNDS
YEAR ENDED SEPTEMBER 30, 1992
OTHER FINANCING SOURCES (USES):
Transfers from other funds . . . . . . . . 124,377
Transfers to other funds . . . . . . . . . -124,377
RETAINED EARNINGS -- RESERVES:
Balance - Beginning . . . . . . . . . . . 860,049 175,524 76,115
RETAINED EARNINGS - RESERVES:
Balance - Ending . . . . . . . . . . . . . $ 852,628 $ 309,195 $ 79,501
The accompanying notes are an integral part of these statements.
-32-
Water
Depreciation
Bond
Utilities
Reserve
Reserve
Fund
Fund
Fund
OPERATING REVENUE:
Service Charges:
Sanitation . . . . . . . . . . . . ..
$ 247,173
Water . . . . . . . . . . . . . . . . .
495,591
Sewer . . . . . . . . . . . . . . . . .
592,041
Interfund revenue . . . . . . . . . . . .
25,009
Wal Mart . . . . . . . . . . . . . . .
40,000
Total operating revenue . . . . . . . .
1,399,$14
$ 0
$ 0
OPERATING EXPENSES:
Personnel . . . . . . . . . . . . . . ..
381,308
Personnel benefits . . . . . . . . . . .
. 157,846
Supplies . . . . . . . . . . . . . . . .
. 81,412
Purchased services . . . . . . . . . . .
. 488,628
Interfund expenses . . . . . . . . . . .
. 21,000
Depreciation . . . . . . . . . . . . . .
. 120,804
Total operating expenses . . . . . .
. 1,250,998
0
0
OPERATING INCOME . . . . . . . . . . . . .
. 148,816
0
0
NONOPERATING REVENUE (EXPENSES):
16,540
9,294
3,386
Interest income . . . . . . . . . . . .
-48,400
Interest expense . . . . . . . . . . . .
Total nonoperating revenue (expenses)
.
-31,860
9,294
-3,386
NET INCOME . . . . . . . . . . . . . . . .
116,956
9,294
3,386
OTHER FINANCING SOURCES (USES):
Transfers from other funds . . . . . . . . 124,377
Transfers to other funds . . . . . . . . . -124,377
RETAINED EARNINGS -- RESERVES:
Balance - Beginning . . . . . . . . . . . 860,049 175,524 76,115
RETAINED EARNINGS - RESERVES:
Balance - Ending . . . . . . . . . . . . . $ 852,628 $ 309,195 $ 79,501
The accompanying notes are an integral part of these statements.
-32-
Sewer
Sewer Repairs
Bond and
Reserve Replacement
Fund Fund Total
$
247,173
495,591
592,041
25,009
40,000
$ 0 $ 0 1,399,814
381,308
157,846
81,412
488,628
21,000
120,804
0 0 1,250,998
0 _ 0 1483816
10,271
10,271
10,271
7,666 47,157
-48,400
7,666 -1,243
7,666 147,573
124,377
-124,377
129,955 115,901 1,357,544
$ 140,226 $ 123,567 $ 1,505,117
-33-
CITY OF CHUBBUCK
TEN YEAR SUMMARY OF TAX LEVIES
SEPTEMBER 30, 1992
Year of
Levy 1)
Value
Levy
1982
$ 125,878,960
.003471
1983
110,367,077*
.004074
1984
119,520,105*
.004051
1g85
121,985,145*
.004322
1986
124,887,711*
.004769
1987
125,907,871*
.005013
1988
125,858,270*
.005089
1989
125,917,949*
.005295
1990
124,789,912*
.006040
1991
127,017,877*
.006231
437,756
452,173
484,489
528,969
599,487
633,689
640,493
688,999
767,051
795,941
* Net of home owners exemption.
1) Levies are certified in October of the year shown. Taxes are primarily
received in January and July of the subsequent year.
The accompanying notes are an integral part of these statements.
-34-
Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. BOX 4987
SCOTT N. JONES, CPA — Partner Pocatello, Idaho 83205
KENT L. YOST, CPA, JD — Partner
MORGAN J. HATT, CPA — Partner
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
Report on Supplemental Schedule of Federal Financial Assistance
MEMBERS OF
American Institute of
Certified Public Accountants
Idaho Society of
Certified Public Accountants
We have audited the general purpose financial statements of the City
of Chubbuck, Idaho, for the year ended September 30, 1992, and have issued
our report thereon dated January 27, 1993. These general purpose financial
statements are the responsibility of the City of Chubbuck, Idaho. Our
responsibility is to express an opinion on the general purpose financial
statements based on our audit.
We conducted our audit in accordance with generally accepted auditing
standards and Government Auditing Standards issued by the Comptroller
General of the United States. Those standards require that we plan and
conduct 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 general purpose 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.
Our audit was made for the purpose of forming an opinion on the general
purpose financial statements of the City of Chubbuck, Idaho, taken as a whole. -
The accompanying schedule of Federal financial assistance is presented for
purposes of additional analysis and is not a required part of the general
purpose financial statements. The information in that schedule has been
subjected to the auditing procedures applied in the audit of the general
purpose financial statements and, in our opinion, is fairly stated in all
material respects in relation to the general purpose financial statements
taken as a whole.
L
ONES, & H
Pocatello, Idaho,
January 27, 1993.
416 SOUTH 4TH AVENUE • P.O. BOX 4987 1 POCATELLO, IDAHO 83205 • PHONE 208!233-5000 • FAX 2081233-5010
CITY OF CHUBBUCK, IDAHO
SUPPLEMENTAL SCHEDULE OF FEDERAL FINANCIAL ASSISTANCE
YEAR ENDED SEPTEMBER 301 1992
FEDERAL DEPARTMENT:
Bureau of Justice Assistance
GRANT:
DARE (DR -11-91) i
Catalogue No. 16.579
TOTAL AWARD:
Federal (July 21, 1991 to July 20, 1992) . . . . . . . $ 69,246.60
State (July 1, 1991 to June 15, 1992) . . . . . . . . 21;021.40
$ 90,268.00
Revenue - Fiscal year 1991 . . . . . . . . . . . . . . . $ 13,754.10
Revenue - Fiscal year 1992 . . . . • . . . . • . . . . . 76,513.90
$ 90,268.00
Expenditures . . . . . . . . . . . . . . . . . . . . . . $ 90,268.00
-37-
SCOTT N. JONES, CPA — Partner
KENT L. YOST, CPA, JD Partner
MORGAN J. HATT, CPA — Partner
Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. BOX 4987
Pocatello, Idaho 83205
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
Single Audit Report on Compliance With Requirements Applicable to
Nonmajor Federal Financial Assistance Program Transactions
MEMBERS OF
American Institute of
Certified Public Accountants
Idaho Society of
Certified Public Accountants
In connection with our audit of the September 30, 1992, general
purpose financial statements of the City of Chubbuck, Idaho, and with our study
and evaluation of the City's internal control systems used to administer
Federal financial assistance programs, as required by Office of Management
and Budget Circular A-128, Audits of State and Local Governments, we selected
certain transactions applicable to certain nonmajor Federal financial
assistance programs for the year, ended September 30, 1992.
As required by OMB Circular A-128, we completed auditing procedures
to test compliance with the requirements governing types of services allowed
or unallowed that are applicable to those transactions. Our procedures were
substantially less in scope than an audit, the objective of which is the
expression of an opinion on the City of Chubbuck, Idaho, compliance with
these requirements. Accordingly, we do not express such an opinion.
With respect to the items tested, the results of those procedures
disclosed no material instances of noncompliance with the requirements listed
in the preceding paragraph. With respect to items not tested, nothing came to
our attention that caused us to believe that the City of Chubbuck, Idaho, had
not complied, in all material respects, with those requirements.
This report is intended for the information of the City of Chubbuck,
Idaho, and its Federal audit cognizant agency. This restriction is not
intended to limit the distribution of this report, which is a matter of public
record.
0 wEs, Y T & ITATT
Pocatello, Idaho,
January 27, 1993-
416 SOUTH 4TH AVENUE 9 P.O. BOX 4987 9 POCATELLO, IDAHO 83205 • PHONE 2081233-5000 • FAX 2081233-5010
r•
1.
SCOTT N. JONES, CPA — Partner
KENT L. YOST, CPA, JD — Partner
MORGAN J. HATT, CPA — Partner
Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. SOX 4987
Pocatello, Idaho 83205
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
Independent Auditor's Report
MEMBERS OF
American Institute of
Certified Public Accountants
Idaho Society of
Certified Public Accountants
Compliance Report Based on an Audit of General Purpose Financial Statements
Performed in Accordance With Government Auditing Standards
We have audited the general purpose financial statements of the City
of Chubbuck, Idaho, as of and for the year ended September 30, 1992, and
have issued our report thereon dated January 27, 1993•
We conducted our audit in accordance with generally accepted auditing
standards and Government Auditing Standards. Those standards require that we
plan and conduct the audit to obtain reasonable assurance about whether the
general purpose financial statements are free of material misstatement.
Compliance with laws, regulations, and contracts, applicable to the City
of Chubbuck, Idaho, is the responsibility of City management. As part of obtaining
reasonable assurance about whether the general purpose financial statements
are free of material misstatement, we conducted tests of the City's compliance
with certain provisions of laws, regulations, and contracts. However, our
objective was not to provide an overall compliance with such provisions.
The results of our tests indicate that, with respect to the items tested,
the City of Chubbuck, Idaho, complied, in all material respects, with the provisions
referred to in the preceding paragraph. With respect to items not tested, -
nothing came to our attention that caused us to believe that the City had not
complied, in all material respects, with those provisions.
This report is intended for the information of the City of Chubbuck, and
its Federal audit cognizant agency. This restriction is not intended to limit
the distribution of this report, which is a matter of public record.
Pocatello, Idaho,
January 27, 1993.
416 SOUTH 4TH AVENUE • P.O. BOX 4987 • POCATELLO, IDAHO 83205 • PHONE 2081233-5000 • FAX 2081233-5010
I'l
SCOTT N. JONES, CPA — Partner
KENT L. YOST, CPA, JD — Partner
MORGAN J. HATT, CPA — Partner
'Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. SOX 4957
Pocatello, Idaho 83205
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
MEMBERS OF
American Institute of
Certified Public Accountants
Idaho Society of
Certified Public Accountants
Single Audit Report on Compliance With General Requirements Applicable to
Federal Financial Assistance Programs
We have audited the general purpose financial statements of the City of
Chubbuck, Idaho, as of and for the year ended September 30, 1992, and have
issued our report thereon dated January 27, 1993•
We have applied procedures to test the City of Chubbuck's compliance
with the following requirements applicable to its Federal financial assistance
programs, which are identified in the Schedule of Federal Financial Assistance,
for the year ended September 30, 1992.
Political Activity Civil Rights
Cash Management Federal Financial Reports
Allowable Costs Cost Principles
Drug -Free Workplace Administrative Requirements (Procurement)
Our procedures were limited to the applicable procedures described in the
Office of Management and Budget's Compliance Supplement for Single Audits of
State and Local Governments. Our procedures were substantially less in scope
than an audit, the objective of which is the expression of an opinion on the
City's compliance with the requirements listed in the proceding paragraph.
Accordingly, we do not express such an opinion.
With respect to the items tested, the results of those procedures disclosed
no material instances of noncompliance with the requirements listed in the
second paragraph of this report. With respect to items not tested, nothing
came to our attention that caused us to believe that the City had not complied,
in all material respects, with those requirements.
This report is intended for the information of City management, and its
Federal cognizant agency. However, this report is a matter of public record
and its distribution is not limited.
JONES, 0 & H T
Pocatello, Idaho,
January 27, 1993.
416 SOUTH 4TH AVENUE • P.O. BOX 4987 • POCATELLO, IDAHO 83205 • PHONE 2081233-5000 • FAX 208/233-5010
r
I'L
It
it
I'P
Jk
Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
P.O. BOX 4987 MEMBERS OF
SCOTT N. JONES, CPA — Partner Pocatello, Idaho 83205 American Institute of
KENT L. YOST, CPA, JD — Partner Certified Public Accountants
MORGAN J. HATT, CPA Partner Idaho Society of
Certified Public Accountants
Honorable Mayor and Members of the
City Council
City of Chubbuck, Idaho
Single Audit Combined Report on Internal Control Structure
We have audited the general purpose financial statements of Chubbuck,
Idaho, as of and for the year ended September 30, 1992, and have issued
our report thereon dated January 27, 1993. We have also audited the City's
compliance with requirements applicable to Federal financial assistance
programs and have issued our report thereon dated January 27, 1993.
We conducted our audits in accordance with generally accepted auditing
standards; Government Auditing Standards, issued by the Comptroller General
of the United States; and Office of Management and Budget (OMB) Circular
A-128, Audits of State and Local Governments. Those standards and OMB
Circular A-128 require that we plan and conduct the audit to obtain
reasonable assurance about whether the general purpose financial statements
are free of material misstatement and about whether the City of Chubbuck,
Idaho, complied with laws and regulations, noncompliance with which would
be material to a Federal financial assistance program.
In planning and conducting our audit for the year ended September 30,
1992, we considered the City's internal control structure in order to determine
our auditing procedures for the purpose of expressing our opinion on the
City's general purpose financial statements and on its compliance with
requirements applicable to Federal financial assistance programs and not to
provide assurance on the internal control structure.
Management is responsible for establishing and maintaining an internal
control structure. In fulfilling this responsibility, estimates and judgments
by management are required to assess the expected benefits and related costs
of internal control structure policies and procedures. The objectives of an
internal control structure are to provide management with reasonable, but not
absolute, assurance that assets are safeguarded against loss from unauthorized
use or disposition, that transactions are executed in accordance with management's
authorization and recorded properly to permit the preparation of general purpose
financial statements in accordance with generally accepted accounting principles,
and that Federal financial assistance programs are managed in compliance with
applicable laws and regulations. Because of inherent limitations in any internal
control structure, errors, irregularities, or instances of noncompliance may
nevertheless occur and not be detected. Also, projection of any evaluation
of the structure to future periods is subject to the risk that procedures
may become inadequate because of changes in conditions or that the effectiveness
of the design and operation of policies and procedures may deteriorate.
416 SOUTH 4TH AVENUE • P.O. BOX 4987 • POCATELLO, IDAHO 83205 • PHONE 2081233-5000 • FAX 2081233-5010
i
F,
I't
r.
I:
Honorable Mayor and Members of the
City Council
Page 2
For the purpose of this report, we have classified the significant
internal control structure policies and procedures in the following categories:
Internal Accounting Controls
Cash
Revenues
Payroll
Expenditures
Grants
Fixed Assets
Budgets
Purchasing
Administrative Controls
General Requirements
Political Activity
Civil Rights
Cash Management
Federal Financial Reports
Specific Requirements
Types of Services
Matching Funds
For all of the internal control structure categories listed above, we obtained
an understanding of the design of relevant policies and procedures and determined
whether they have been placed in operation, and we assessed control risk.
During the year ended September 3.0, 1992, the City of Chubbuck, Idaho,
had no major Federal financial assistance programs and expended all of its
Federal financial assistance under the following nonmajor Federal financial
assistance program: Project DARE.
We conducted tests of controls, as required by OMB Circular A-128, to
evaluate the effectiveness of the design and operation of internal control
structure policies and procedures that we have considered relevant to preventing
or detecting material noncompliance with specific requirements, general
requirements, and requirements governing claims for advances and reimbursements
and amounts claimed or used for matching that are applicable to the aforementioned
nonmajor program. Our procedures were less in scope than would be necessary
to render an opinion on these internal control structure policies and procedures.
Accordingly, we do not express such an opinion.
Our consideration of the internal control structure would not necessarily
disclose all matters in the internal control structure that might be material
weaknesses under standards established by the American Institute of Certified
Public Accountants. A material weakness is a reportable condition in which
the design or operation of one or more of the specific internal control
structure elements does not reduce to a relatively low level the risk that
errors or irregularities in amounts that would be material in relation to the
general purpose financial statements being audited may occur and not be detected
within a timely period by employees in the normal course of conducting their
assigned functions. We noted no matters involving the internal control structure
and its operation that we consider to be material weaknesses as defined above.
r
Honorable Mayor and Members of the
City Council
Page 3
This report is intended solely for the use of the City of Chubbuck, Idaho,
its Federal audit cognizant agency, and other Federal agencies, and should not
be used for any other purpose.
NES,OS & HAT
Pocatello, Idaho,
January 27, 1993.
\�
)$
Aff