HomeMy WebLinkAbout1988CITY OF CHUBBUCK, IDAHO
i�
GENERAL PURPOSE FINANCIAL STATEMENTS
AND OTHER FINANCIAL INFORMATION
SEPTEMBER 30, 1988
Vti
jk Jones, Yost & Hatt
CERTIFIED PUBLIC ACCOUNTANTS
POCATELLO. IDAHO
CITY OF CHUBBUCK, IDAHO
GENERAL PURPOSE FINANCIAL STATEMENTS
AND OTHER FINANCIAL INFORMATION
SEPTEMBER 30, 1988
CITY OF CHUBBUCK
ANNUAL FINANCIAL REPORT
YEAR ENDED SEPTEMBER 34, 1958
TABLE OF CONTENTS
Auditor's Opinion
Exhibit
General Purpose Financial Statements:
Combined Balance Sheet - All Fund Types and Account Groups 1
Combined Statement of Revenues, Expenditures, and Changes in Fund
Balance - All Governmental Fund Types . . . . . . . . . . . . . 2
Combined Statement of Revenues, Expenses, and Changes in Retained
Earnings - All Proprietary Fund Types . . . . . . . . . . . 3
Combined Statement of Changes in Cash - All Proprietary
Fund Types . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
General Fund:
Statement of Revenues and Expenditures -
Budget and Actual . . . . . . . . . . . . . . . . . . . . . . 5
Enterprise Funds:
Statement of Changes in Fixed Assets . . . . . . . . . . . . . . 6
Notes to Financial Statements
SUPPORTING SUMMARIES AND SCHEDULES
Cash and Investment Summaries:
Schedule
Cash on Hand, in Banks and Invested . . . . . . . . . . . . . . . 1
Statistical Section: Table
Summary of Maturities and Interest on Sewer Revenue Bonds by
Year - Issue of October 1, 1972. . . . . . • • . . . • • . . • 1
Summary of Maturities and Interest on Water Revenue Bonds by
Year - Issue of September 1, 1976 . . . • • . . . • • . . . • 2
Six Year Summary of Tax Levies . . . . . . . . . . . . . . . . . . 3
Letter on Internal Control
Letter on Compliance
EXHIBIT 1
Proprietary
Fund Types
Account
Groups
Internal
General
General
Totals
Enterprise
Service
Fixed
Long -Term
(Memorandum
_ Fund _
Fund
Assets
Debt
Only)
$ 322,109.69
$ -146.14
_
$ 673,987.54
761.84
6o,294.30
52,527.24
77,294.48
4,784.15
134,656.50 134,656.50
4,762.00
$174,017.58 174,017.58
228,307.74 228,307.74
44,435.00 44,435.00
2,116,915.23 71,662.41 $1,678,305.51 3,866,883.15
$2,846,424.16 $ 71,516.27 $1,678,305.51 $174,017.5'8 $5,322,711.52
$ 14,898.65
44,435.00
$ 373.45
31,224.43
44,435.00
54,990.00
$174,017.58 174,017.58
30,000.00 30,000.00
29,981.25 29,981.25
970,000.00 _-_ _ 970,000.00
1,089,314.90 $ .00 $ .o0 _174,017.58 1,335,021.71
1,678,305.51
586,763.04 71,516.27
942,038.48
761.84
1,678,305.51
658,279.31
942,038.48
228,307.74 228,307.74
479,996.93
7,757,109.26 _ 71,516.27 1,678,305.51 .00 3,987,689.81
$2,846,424.16 $ 71,516.27 $1,678,305,51 $174,017.58 $5,322,711.52
-5-
CITY OF CHUBBUCK
EXHIBIT 2
COMBINED STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE
ALL GOVERNMENTAL FUND TYPES
YEAR ENDED SEPTEMBER 30, 1988
REVENUES:
Taxes (Ex. 5) .
Licenses and permits .
Court revenue. . . . . .
Service charges
Interest . . . . . . . .
Annual installments . .
Miscellaneous. . . . . .
Total revenues . . .
EXPENDITURES:
General government . . .
Public safety . . . . .
Parks and recreation .
Highways and streets .
Interest . . . . . . . .
Total expenditures
EXCESS REVENUES OR
(EXPENDITURES) .
Governmental Fund Types
307►967.32
627,469.31
95,492.94
239,397.76
1,270,327.33 .00
OTHER FINANCING SOURCES (USES):
Operating transfers
861896.50 13,493.53
307,967.32
627,469.31
95,492.94
239,397.76
446.25 446.25
446.25 1,270,773.58
7,627.03 108,017.06
in (out) . . . . . . 36,907.00 -36,907.00
EXCESS (SOURCES/USES) 123,803.50 -23,413.47 7,627.03
FUND BALANCE - BEGINNING .
Record petty cash . . .
150,433.46 220,277.73
170.00
108,017.06
1,098.68 371,809.87
170.00
FUND BALANCE -- ENDING $ 274,406.96 $196,864.26 $ 8,725.71 $ 479,996.93
The accompanying notes are an integral part of these statements.
-6-
Capital
Special
Totals
General
Projects
Revenue
(Memorandum
Fund
Fund
Fund
Only)
$1,176,089.43
$1,176,089.43
24,613.48
24,613.48
31,129.30
31,129.30
79,776.74
79,776.74
16,497.25
$ 13,493.53
$ 524.56
30,515.34
7,548.72
7,548.72
29,117.63
_ _
29,117.63
1,357,223.83
13,493.53
8,073.28
_1,378,790.64
307►967.32
627,469.31
95,492.94
239,397.76
1,270,327.33 .00
OTHER FINANCING SOURCES (USES):
Operating transfers
861896.50 13,493.53
307,967.32
627,469.31
95,492.94
239,397.76
446.25 446.25
446.25 1,270,773.58
7,627.03 108,017.06
in (out) . . . . . . 36,907.00 -36,907.00
EXCESS (SOURCES/USES) 123,803.50 -23,413.47 7,627.03
FUND BALANCE - BEGINNING .
Record petty cash . . .
150,433.46 220,277.73
170.00
108,017.06
1,098.68 371,809.87
170.00
FUND BALANCE -- ENDING $ 274,406.96 $196,864.26 $ 8,725.71 $ 479,996.93
The accompanying notes are an integral part of these statements.
-6-
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.
MEMBERS OF
American institute of
Certified Public Accountants
Idaho Society of
Certified Public Accountants
We have examined the general purpose financial statements of the City of
Chubbuck as of and for the year ended September 30, 1988, as listed in the
table of contents. Our examination was made in accordance with generally
accepted auditing standards, and accordingly, included such tests of the
accounting records and such other auditing procedures as we considered
necessary in the circumstances.
In our opinion, the general purpose financial statements present fairly
the financial position of the City of Chubbuck at September 30, 1988, and the
results of its operations and the changes in financial position of its proprietary
fund types for the year then ended, in conformity with generally accepted
accounting principles.
Our examination was made for the purpose of forming an opinion on the
general purpose financial statements taken as a whole. The accompanying
financial information listed as supporting schedules in the table of contents
is presented for purposes of additional analysis and is 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
examination 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.
JONES,if
ST & HATT
Pocatello, Idaho,
December 28, 1988.
416 SOUTH 4TH AVENUE 0 P.O. BOX 4987 • POCATELLO, IDAHO 83205 • PHONE 20812335000
CITY OF CHUBBUCK
COMBINED BALANCE SHEET
ALL FUND TYPES AND ACCOUNT GROUPS
SEPTEMBER 30, 1988
ASSETS:
Cash . . . . . . . . . . . . . . . . .
Police training cash . . . . . . . . .
Receivables:
Property taxes (Note 1-H) . . . . .
State sales tax . . . . . . . . . .
Highway users' tax . . . . . . . .
Other . . . . . . . . . . . . . . .
Accounts (Note 1-A) . . . . . . . .
State liquor tax. . . . . . . . . .
Amount to be provided for capital
leases . . . . . . . . . . . . . .
Restricted Assets:
Bond reserve . . . . . . . . . . .
Water meter deposits . . . . . . .
Fixed assets (Note 1-B) . . . . . . .
Total assets . . . , . . , . .
LIABILITIES:
Personal services, taxes and benefits.
Accounts payable . . . . . . . . . . .
Deposits payable . . . . . . . . . . .
Deferred property taxes. . . . . . . .
Capital leases payable . . . . . . . .
Payable from Restricted Assets:
Bonds payable - current . . . . . .
Accrued bond interest payable . . .
Bonds payable - long term. . . . . . .
Total liabilities . . . . . . . . .
FUND EQUITY:
Reserve for police training
Investment in general fixed assets .
Retained earnings . . . . . . . . . .
Contributed capital . . . . . . . . .
Reserve for
debt service . . . . . . . . . . .
Fund balance -- undesignated
Total fund equity . . . . . . . . .
Total liabilities and fund equity .
Governmental Fund Types _
Capital Special
General Projects Revenue
Fund_ _ Fund __Fund _
$146,434.02 $196,864.26 $ 8,725.71
761.84
60,294.30
52,527.24
77,294.48
4,784.15
4,762.00
$344,858.03 $196,864.26 $ 8,725.71
$ 373.45
16,325.78
54,990.00
71,689.23 �000� .00
761.84
274,406.96_ 196,864.26 8,725.71
275,168.80 _196,8614.26 8,725.71
$346,858.03 $196,864.26 $ 8,725.71
The accompanying notes are an integral part of these statements.
-4-
CITY OF CHUBBUCK
COMBINED STATEMENT OF REVENUES, EXPENSES AND CHANGES IN RETAINED EARNINGS
ALL PROPRIETARY FUND TYPES
YEAR ENDED SEPTEMBER 30, 1988
OPERATING REVENUES:
Service Charges:
Sanitation . . . . . . . . . . .
Water . . . . . . . . . . . . . .
Sewer . . . . . . . . . . .
Interfund revenue. . . . . . . . . .
Total operating revenues
OPERATING EXPENSES:
Personnel . . . . . . . . . . . ,
Personnel benefits . . . . . . . . .
Supplies . .
Contractual services .
Interfund expenses . . . . . . . . .
Total operating expenses . . . .
OPERATING INCOME (LOSS) . . . . . . . .
NONOPERATING REVENUES (EXPENSES):
Interest income . . . . . . . . , .
Interest expense . . . . . . . . . .
Total nonoperating revenues
(expenses) . . . . . . . . . .
NET INCOME OR (LOSS) . . . . . . . . .
OTHER FINANCING SOURCES (USES):
Transfers to general fixed assets. .
RETAINED EARNINGS:
Balance - Beginning . . . . . . .
Decrease (increase) in reserves
RETAINED EARNINGS:
Balance - Ending . . . . . , . . , .
EXHIBIT 3
Water, Sewer
and Garbage
Internal
Enterprise
Service
Fund
Fund
Totals
$ 211,636.38
$ 211,636.38
412,970.35
412,970.35
347,896.87
347,896.87
$ 64,853.00
64,853.00
972,5a3.6o
_ 64,853.00
_
1,037,35660
326,136.47
46,484.03
372,620.50
112,593.43
112,593.43
66,611.02
8,404.14
75,015.16
232,989.75
7,913.81
240,903.56
113,257.85
2,987.52
116,245.37
851,588.52
_65,789.50
_
917,378.02
120,915.08
-936.50
119,978.58
26,965.26 26,965.26
-34,450.00 —e� -34,450.00
-7,484.74 .00 -7,484.74
113,430.34 -936.50 112,493.84
-70,991.01 -70,991.01
600,405.95 72,452.77 672,858.72
-56,082.24 -56,082.24
$ 586,763.04 $ 71,516.27 $ 658,279.31
The accompanying notes are an integral part of these statements.
-7-
CITY OF CHUBBUCK
COMBINED STATEMENT OF CHANGES IN CASH
ALL PROPRIETARY FUND TYPES
YEAR ENDED SEPTEMBER 30, 1988
Water, Sewer
and Garbage
Enterprise
SOURCES OF CASH: Fund
Operations:
Net income . . . . . . . . . . . . . . $ 120,915.08
Depreciation . . . . . . . . . . . . . 113,257.85
Nonoperations:
Customer deposits . . . . . . 4,560.00
Interest . . . . . . . . . . . . . . . 26 965.26
Total sources of cash . . . . . . . . . 265,698.19
USES OF CASH:
Operations:
Net loss . . . . . . . . . . . . . . .
Increase in accounts receivable . . . . 9,878.34
Acquisition of fixed assets . . . . . . 13,477.00
Retirement of long --term debt . 15,000.00
Decrease in accounts payable . . . . . 15,431.00
Nonoperation Uses:
Interest34,450.00
Operating transfers out . _ 27,500.00
Total uses of cash . . . . . . . . . . 115,736.34
Internal
Service
V, el
EXHIBIT 4
Totals
$ 120,915.08
$ 2,987.52 116,245.37
4,560.00
_ 26,965.26
2,987.52 268,685.71
936.50 936.50
9,878.34
1,135.00 14,612.00
15,000.00
1,224.93 16,655.93
34,450.00
_ 27_,500.00
3,296.43 119,032.77
NET INCREASE (DECREASE) IN CASH . . . . . . . $ 149,961.85 $ -308.91
The accompanying notes are an integral part of these statements.
$ 149,652.94
CITY OF CHUBBUCK
STATEMENT OF REVENUES AND EXPENDITURES
BUDGET AND ACTUAL
GENERAL FUND
YEAR ENDED SEPTEMBER 30, 1988
REVENUES:
Taxes:
Property taxes . . . . . .
Sales tax . . . . . . . . . . . . .
Inventory phaseout. . . . . . . . .
Highway users tax . . . . . . . . .
Liquor tax . . . . . . . . . . . .
Road and bridge tax . . . . . . . .
Franchise taxes . . . . . . . . . .
Interest on delinquent taxes . . .
Subtotal taxes . . . . . . . .
Court revenue . . . . . . . . . . . .
Service charges . . . . . . . . . . .
Licenses and permits . . . . . . . . .
Interest . . . . . . . . . . . . . . .
Miscellaneous . . . . . . . . . . . .
Sale of Land . . . . . . . . . . . . .
Total revenues . . . . . . . . . .
EXPENDITURES:
General Government . . . . . . . . . .
Public safety . . . . . . . . . . . .
Parks and recreation . . . . . . . . .
Highways and streets . . . . . . . .
Total expenditures . . . . . . . .
EXCESS REVENUE OR (EXPENDITURES) . . . .
TRANSFERS FROM OTHER FUNDS . . . . . . .
Budget
$ 632,109.00
105,000.00
7,000.00
200,000.00
20,000.00
35,000.00
33,000.00
6,0oo.00
Actual
$ 626,839.57
186,897.52
20,649.77
249,851.05
18,351.00
35,259.60
27,638.75
10,602.17
1,038,109.00 1,176,089.43
35,000.00
82,000.00
28,150.00
12,000.00
20,850.00
150,000.00
1,366,109.00
564,489.00
604,096.00
79,431.00
255,000.00
1,503,036.00
-136,907.00
31,129.30
79,776.74
24,613.48
16,497.25
29,117.63
.00
1,357,223.83
307,967.32
627,469.31
95,492.94
239,397.76
1,270,327.33
86,896.50
EXHIBIT 5
Variance
Favorable
(Unfavorable)
$ -5,269.43
81,897.52
13,649.77
49,851.05
-3,649.00
259.60
-5,361.25
4,602.17
137,980.43
-3,870.70
-2,223.26
-3,536.52
4,497.25
8,267.63
-150,000.00
-8,885.17
-256,521.68
23,373.31
16,061.94
-15,602.24
-232,688.67
223,803.50
36,907.00 36,907.00 .00
EXCESS SOURCES (USES) . . . . . . . . . . $ -100,000.00
$ 123,803.50 $ 223,803.50
The accompanying notes are an integral part of these statements.
-9-
CITY OF CHUBBUCK
STATEMENT OF CHANCES IN FIXED ASSETS
ENTERPRISE FUNDS
YEAR ENDED SEPTEMBER 30, 1988
EXHIBIT 6
INTERNAL SERVICE FUND FIXED ASSETS:
Balance at cost -- September 30, 1987 .
Additions:
Equipment . . . . . . . . . . . .
Balance at cost - September 30, 1988 .
Less accumulated depreciation . . . .
Balance at net - September 30, 1988. $ .00
$ 88,426.38 $ 88,426.38
1,135.00 1,135.00
89,561.38 89,561.38
-17,898.97 -17,898.97
$ 71,662.41 $ 71,662.41
The accompanying notes are an integral part of these statements.
stem
Storage
Land,
and
Buildings
Distribution
and
ENTERPRISE FUND FIXED ASSETS:
Equipment_
Totals
Balance at cost
- September 30, 1987 .
_System
$ 3,152,929.00
$ 206,255.78
$ 3,359,184.78
Additions:
Equipment .
. . . . . . . . . . .
13,477.00
13,477.00
Deletions:
Land . . . .
. . . . . . . . . . .
_ -27,500.00
-27,500-00
Balance at cost
- September 30, 1988 .
3,152,929.00
192,232.78
3,345,161.78
Less accumulated
depreciation . . . .
-1,134,427.68
-93,818.87
-1,228,246.55
Balance at net -
September 30, 1988 .
$ 2,018,501.32
$ 98,413.91
$ 2,116,915.23
INTERNAL SERVICE FUND FIXED ASSETS:
Balance at cost -- September 30, 1987 .
Additions:
Equipment . . . . . . . . . . . .
Balance at cost - September 30, 1988 .
Less accumulated depreciation . . . .
Balance at net - September 30, 1988. $ .00
$ 88,426.38 $ 88,426.38
1,135.00 1,135.00
89,561.38 89,561.38
-17,898.97 -17,898.97
$ 71,662.41 $ 71,662.41
The accompanying notes are an integral part of these statements.
stem
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 1988
(1) A. 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.
B. FIXED ASSETS
The accounting and reporting treatment applied to the fixed assets
associated with a fund are determined by its measurement focus. All
governmental funds are accounted for on a spending or "financial 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
-11-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS -- CONTINUED
SEPTEMBER 30, 19$8
(1) B. FIXED ASSETS -- CONTINUED
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.
The account group is not a "fund."
measurement of financial position.
of results of operations.
C. BASIS OF ACCOUNTING
It is concerned only with the
It is not involved with measurement
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 aocural 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.
D. BUDGETS AND BUDGETARY ACCOUNTING
The City follows budgeting procedures as outlined in the Idaho State
Code. Budgets are prepared on the modified accrual basis.
E. 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.
-12-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1988
(1) F. 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.
G. 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 . . . . .
Street improvements
Plant machinery and
equipment . . . . . . . .
Improvements other
than buildings. . . . . .
Balance
9-30-87
$ 499,335.34
11,264.00
739,419.37
Acquisitions
$ 55,000.00
87,613.50
Balance at
9-30-88
$ 554,335.34
11,264.00
827,032.87
285,673.30 _ 285,673.30
Totals . . . . . . . . . $1,535,692.01 $ 1142,613.50 $1,678,305.51
NOTE: Enterprise fund properties are reported separately and are not included
in the above balance at September 30, 1988.
-13-
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1988
(3) LONG-TERM DEBT (ENTERPRISE FUND):
The annual requirements to amortize long-term revenue bonds as of
September 30, 1988 are as follows:
Year Ending
September 30
19$$
$ 15,000.00
1.989
30,000.00
1990
35,000.00
1991
35,000.00
1992
35,000,00
1993
40,000.00
1994
40,000.00
1995
45,000.00
1996
45,000.00
1997
25,000.00
1998
30,000.00
1999
30,000.00
2000
30,000.00
2001
35,000.00
2002
35,000.00
2003
40,000.00
2004
40,000.00
2005
40,000.00
2006
45,000.00
2007
45,000.00
2008
50,000.00
2009
55,000.00
2010
55,000.00
2011
60,000.00
2012
65,000-00
$1,000,000.00
(4) OTHER REQUIRED INDIVIDUAL FUND DISCLOSURES
Generally accepted accounting principles require disclosure, as part of the
Combined Statements - Overview, of certain information concerning individual
funds as follows:
A. Summary of disclosures of debt service requirements to maturity for all
types of outstanding debt. This requirement is met by Note (3)-
B. Summary of disclosures of changes in general fixed assets by major asset
class. This requirement is met by note (2).
-14-
Q
W
z
H
H
z
0
U
t
C11
H
z
W
W
E-
d d
E-
F -4 H
rz.
O
H
C/i
W
E4
0
z
OD
co
01%
Y
0
m
L>:
W
w
H
f -L
W
v]
Lf1
0
a)
z
O
.H
-15-
a)
S
41
T.,
ro
0.
aJ
A
a3
s�
w
I
m
U)
Cd
P.
M 0 —
co
co
CO ON m
rn o r-
co
co
rn rn m
CO ON 0)
rn
T
Q)
— r —
rnrnrn
0,o r -
N
r
CO m is
A
ro ro
S. IL.
::j
ro ro ro
�
s
S S.
:3
V U U
W
N
p
G >~ Zr.
S. 1.4
>
o
a) a) m
Ed co (oro
ro 0
0
(1)
W rs. CL.
ID "7 "D
2: �: =
z
A
N N N �,O
O N N --J-
_-x _-Ir -T N
klO
O
00 II
Lfl n Ln
U)
� M m
o
L C-- N
N
L
O
Lf) 11
J--)
•
II
F."
N N N
L�
L OO 00
-T
1O 1O 1O
O
L(1
O
N II
�5
--r �
N
M Qi M
0)
r — •-
Lf\
Zr
O
II
O
110 %O U)
a%
CO -:r �
00
— r
cn
m
Lr)
O II
d
r r r
-T
lfl %n \O
0o
LI) LC1 Lfl
Ufl
CL
C--
--4-
m
m f+"1 M
m
v-
r
r
N
C II
{f}
r II
ff} II
0
a)
z
O
.H
-15-
a)
S
41
T.,
ro
0.
aJ
A
a3
s�
w
I
m
U)
Cd
P.
CITY OF CHUBBUCK
NOTES TO FINANCIAL STATEMENTS - CONTINUED
SEPTEMBER 30, 1988
(6) RETIREMENT PLAN
All City of Chubbuck eligible employees participate in the Statewide
Public Employee Retirement System (PERS), a multiple -employer public
employees retirement system. The payroll for employees covered by PERS
for the year ended September 30, 1988 was $828,618.00, the City's total
payroll was $848,849.00. The total number of City employees is 66 of
which 59 are participants of PERS.
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 5.3% 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 contribution requirement for the year ended
September 30, 1988 was $121,258.00, which consisted of $73,664.00 from
the City and $47,594.00 from employees; these contributions represented
8.89%, 5.34% -general and 6.40%-police/fireman, of covered payroll,
respectively. 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 dune 30,
1988 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).
-16-
Q
Z
H
H
z
O
U
I
C/]
E-
E -4 H
C4
E-
co (o
H
U
z
F -I
W
O
H
V)
Ci]
H
z
co
co
rn
r
O
m
m
w
m
W
H
P.
w
ul
-17-
m
O 11
• II
co N
m
II
r -I
w
II
I
11
44
1
{{} ! I
tD
�
N 11
•
•
• II
Ln OO
LCl
(NJ II
c0 cn
Lam-
N 11
m zr
O
II
�
II
N
r
I]
I
It
{f}
{f} 11
GO
?
N
N 11
UC1
00
•
•
M 11
• II
lD 1.0
O1
LC1
r II
c0 0
lO
lQ
E- 11
Q1 r
CNJ
11
H
I
w
w II
m
It
--r
N
N is
1
It
co
r
lQ tI
Ll1
CT
(\i 11
•
.
•
11
Lt O
�D
(Y5
O II
c0
Lfl
O 11
01 Lam -m
N 11
r -i w
^.
, It
m
i
O
11 n
{�}
l
n
.y} 11
00 co
Vr
O
O 11
w LP
r
CO
m 11
u] .
11
r-1 rn o
C:7
Ln
(d N N
co
N
O1 11
4-3 Lf) N
L(1
N 11
O w ••
II
Ham=
N
I'D
CJ 11
m
I
w li
1
•d}
it
{{} 11
a-)
ro
a
co
m
a1
S
4--)
• •
'a
CC)
ro
rn
ti
H
m
00a
ca
m •
ice..
1~
Ol
I r-1
(�
•rl
I r-�I
m
ul
b
Q)
L"
(1)
rH O
.0 M }
O
>
p (rl
(d N
r(
rl
(d
> s .
a--)
•rl O
(C
U
ri O
U a co
H
i.
U El
<D (L) O
Q]
(1) N
G +> 5.,
U
+3
CO
(d
() �
(LI CO L In
U
U
N U)
X co 0
x
(d 01 4)
(a
H rl 1
H
-17-
CITY OF CHUBBBUCK SCHEDULE 1
CASH ON HAND, IN BANKS, AND INVESTED
SEPTEMBER 30, 1988
CASH ON DEPOSIT:
Idaho Bank & Trust:
Petty cash . . . . . . . . . . . . . . . . $ 170.00
Checking accounts . . . . . . . . . . . . . 153,791.98
INVESTMENTS:
Idaho Bank & Trust - time certificates . . . . $793,505.14
Idaho Central Credit Union . . . . . . . . . . 25.00
793,530.14
Total cash in banks and invested at
September 30, 1988 . . . . . . . . . . . . $947,492.12
The accompanying notes are an integral part of these statements.
a9:>O
CITY OF CHUBBUCK TABLE 1
SUMMARY OF MATURITIES AND INTEREST ON SEWER REVENUE BONDS BY YEAR
SEPTEMBER 30, 1988
The accompanying notes are an integral part of these statements.
=0
Interest
Interest
Principal
Due
Due
Due
Total
Year
April 1
October 1
October 1
Due
1988
$ 25,800.00
$ 15,000.00
$ 40,800.00
1989
$ 25,350.00
25,350.00
15,000.00
65,700.00
1990
24,900.00
24,900.00
20,000.00
69,800.00
1991
24,300.00
24,300.00
20,000.00
68,600.00
1992
23,700.00
23,700.00
20,000.00
67,400.00
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
68,9oo.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
240,000.00
67,300.00
2005
12,450.00
12,450-00
.40,000.00
64,900.00
2006
11,250.00
11,250.00
245,000.00
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
6o,000.0o
67,500.00
2012
_1,950.00
1,950.00
T 65,000.00
68,9oo.00
Totals
$385,200.00
$411,000.00
$860,000.00
$1,656,200.00
The accompanying notes are an integral part of these statements.
=0