Loading...
HomeMy WebLinkAboutANNUAL FINANCIAL STATEMENTS 1997 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Annual Financial Statements December 31, 1997 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Table of Contents I Report of Independent Certified Public Accountants I General-Purpose Financial Statements: Combined Balance Sheet - All Fund Types and Account Groups I I Combined Statement of Revenues, Expenditures and Changes in Fund Balances - All Governmental Fund Types and Expendable Trust Funds Combined Statement of Revenues, Expenditures and Changes in Fund Balances - Budget (GAAP Basis) and Actual- General, Special Revenue, Debt Service and Capital Projects Fund Types I Combined Statement of Revenues, Expenses and Changes in Retained Earnings/Fund Balances - All Proprietary Fund Types and Similar Trust Funds I Combined Statement of Cash Flows - All Proprietary Fund Types and Nonexpendable Trust Funds Notes to Financial Statements I Required Supplementary Information Combining and Individual Fund Financial Statements: I General Fund Combining Balance Sheet I Combining Statement of Revenues, Expenditures and Changes in Fund Balances (Deficits) I General Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I Canal Authority Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I State Grants Fund: Statement of Revenues, Expenditures and Changes in Fund Balance (Deficit) - Budget (GAAP Basis) and Actual I Port Authority Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I Local Law Enforcement Block Grants Fund: Statement of Revenues, Expenditures and Changes in Fund Balance (Deficit) - Budget (GAAP Basis) and Actual I Special Revenue Funds I Combining Balance Sheet I Combining Statement of Revenues, Expenditures and Changes in Fund Balances (Deficits) Page 3 7 9 II 12 14 39 49 50 51 52 53 54 55 57 59 I I Urban Debt Service Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I Capital Proiects Funds I Combining Balance Sheet Combining Statement of Revenues, Expenditures and Changes in Fund Balances (Deficits) I I Community Development Fund: Statement of Revenues, Expenditures and Changes in Fund Balance (Deficit) - Budget (GAAP Basis) and Actual Special Sales Tax Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I General Capital Projects: Statement of Revenues, Expenditures and Changes in Fund Balance (Deficit) - Budget (GAAP Basis) and Actual I Quasi Capital Projects Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I I Special Sales Tax Phase II Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I Special Sales Tax Phase III Fund: Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual I Enterprise Funds Combining Balance Sheet I Combining Statement of Revenues, Expenses and Changes in Retained Earnings (Deficits) I Combining Statement of Cash Flows Internal Service Funds I Combining Balance Sheet Combining Statement of Revenues, Expenses and Changes in Retained Earnings (Deficits) I Combining Statement of Cash Flows Trust and Agency Funds I Combining Balance Sheet I Agency Funds Combining Statement of Changes in Assets and Liabilities I Page 78 81 83 85 86 87 88 89 90 93 97 99 103 104 105 109 111 I I I I I I I I I I I I I I I I I I I REPORT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNTANTS To the Board of Commissioners Augusta-Richmond County Augusta-Richmond County, Georgia We have audited the accompanying general-purpose financial statements of Augusta-Richmond County, Georgia as of and for the year ended December 31, 1997, as listed in the table of contents. These general-purpose financial statements are the responsibility ofthe County's management. Ourresponsibility 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 and Government Auditing Standards, issued by the Comptroller General of the 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 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 general-purpose fmancial statement presentation. We believe that our audit provides a reasonable basis for our opinion. In our opinion, the general-purpose fmancial statements referred to above present fairly, in all material respects, the fmancial position of Augusta-Richmond County, Georgia as of December 31, 1997, and the results of its operations and cash flows of its proprietary and fiduciary 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 June 12, 1998 on our consideration of Augusta-Richmond County's internal control structure and a report dated June 12, 1998 on its compliance with laws and regulations. Our audit was conducted for the purpose of forming an opinion on the general-purpose financial statements taken as a whole. The combining and individual fund financial statements 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 Augusta- Richmond County, Georgia. Such information has been subjected to the auditing procedures applied in the audit of the general-purpose financial statements and, in our opinion, is fairly presented in all material respects in relation to the general-purpose fmancial statements taken as a whole. Ck;,~ ~ 7~ L.L.P. r Augusta, Georgia June 12, 1998 I I I I I I I I I I I I I I I I I I I General-Purpose Financial Statements I I I I I I I I I I I I I I I I I I I 4 I I I I Proprietary Fiduciary Totals I Fund Types Fund Type Account Groups (Memorandum Only) General General Internal Trust and Fixed Long-term Enterprise Service Agency Assets Debt 1997 1996 I $ 1,635,546 $1,356,568 $ 4,758 $ $ $ 6,903,189 $ 10,156,588 1,576,073 1,793,726 325,229 I 2,735,863 2,735,863 3,064,407 5,094,945 17,072 1,714,732 17,693,454 21,652,062 938,427 28,821 2,275,868 6,625,283 4,697,272 I 143,244 65,250 1,681,740 1,681,740 798,294 31,938 31,938 44,60 I I 6,967 6,967 319,245 6,166,936 6,166,936 7,205,001 47,300 47,300 40,700 I 8,895,001 8,895,00 I 7,075,227 9,128,143 9,242,599 5,179,085 5,179,085 4,455,084 5,875,000 5,875,000 7,565,000 I 62,735,803 14,500,628 77,236,431 79,675,384 18,966,753 2,755,797 21,722,550 25,113,077 4,605,354 4,605,354 5,867,916 I 4,954,982 4,954,982 4,769,350 4.797,529 4,797.529 3.615.879 103.679,957 1.402.461 18.529.439 34.967.629 186.223.715 195.748.165 I 63,895,209 63,895,209 62,685,633 143,273,920 143,273,920 124,116,077 I 20,099 20,099 20,099 76,179,799 436,003 76,615,802 62,644,280 I 51,689,088 60,818,155 862,966 2,658,622 1,302,620 217,082 178,123 66,391,882 66,391,882 70,378,891 I 3,252,807 1,739,508 244,053 447,419 4,955,061 4,955,061 I 21.947,551 50.774.174 32,919.287 140,095.1 07 436.003 89.202.399 143,273.920 463.987.799 422.205.153 $243,775.064 $1.838.464 $107.731.838 $143.273.920 $34.967.629 $650.211.514 $617.953.318 I I 6 I I I Fiduciary Totals I Fund Type (Memorandum Only) Expendable Trust 1997 1996 I $ $104,500,175 $ 98,740,666 3,513,016 3,419,548 I 25,173 4,980,594 4,417,532 6,028,268 5,632,262 7,228,185 5,856,652 3,904,950 3,740,024 I 3,798,260 2,903,664 870 1.153.892 562.014 26,043 135.1 07 .340 125.272.362 I 8,296,819 9,211,242 5,804,365 6,084,841 I 5,178,295 4,713,993 7,371,118 7,150,830 43,038,420 41,003,153 I 12,519,988 10,576,760 5,833,040 5,639,753 7,605,078 8,559,535 I 11,463 212,404 595,694 6,345,443 6,848,214 37 .590.485 24.049.600 11.463 139.795.455 124.433.615 I 14,580 ( 4,688,115) 838,747 1,102,173 3,879,886 I 34,948 14,473,018 16,361,791 (15.005.470) ( 9.689.140) 49.528 ( 4.118.394) 11.391.284 I 455,120 100,159,866 93,725,797 14.518 ( 4.541.936) ( 4,642.315) 469,638 95,617,930 89,083,482 I ( 314.900) $519.166 $ 91.499,536 $100.159.866 I I I I 8 I I I I Debt Service Capital Proiects Variance Variance I Favorable Favorable Budget Actual (Unfavorable) Budget Actual (Unfavorable ) I $1,324,200 $1,402,526 $ 78,326 $ 29,156,572 $24,504,512 $(4,652,060) 40,000 52,628 12,628 2,590,400 2,857,405 267,005 I 43,767 329,605 285,838 2,776,039 1,616,326 (1,159,713) I 62,600 (62,600) 23,000 111.073 88,073 1.426,800 1.455.154 28,354 34.589,778 29.418,921 (5.170.857) I I I 1,426,800 1,320,131 106,669 I 54,437,486 37,156,105 17,281,381 38.496.480 38.496.480 1.426.800 1.320.131 106.669 92.933.966 37.156.105 55.777.861 I 135,023 135,023 (58,344,188) (7,737,184) 50,607,004 I 6,000 ( 6,000) ( 940.600) (1.016.973) ( 76,373) I $ 135.023 $135.023 $(59.278,788) (8,754.157)$50.524,631 I 1,739,508 61,265,574 800,000 I 1,739,508 62,065,574 1.378.276 (1,378,276) $3,252.807 $51.933.141 I I 10 I 12 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Combined Statement of Cash Flows - All Proprietary Fund Types and Nonexpendable Trust Funds I Year Ended December 31,1997 Fiduciary Totals Proprietary Fund Types Fund Type (Memorandum Only) Internal Nonexpendable Enterprise Service Trust 1997 1996 Cash flows from operating activities Operating income (loss) $ 9,900,942 $(5.618.186) $ 35.123 $ 4,317.879 $ 7.844.843 Adjustments to reconcile operating income (loss) to net cash provided (used) by operating activities Depreciation 7,252,408 54,617 7,307.025 6.775.960 Amortization 61,689 Bad debts 50,000 Net change in assets and liabilities: Accounts receivable 131,748 196.796 328,544 1,001,185 Intergovernmental receivable 537,044) 537.044) 82,179 Other receivable 2,337) 2,337) 5,707) Prepaid expenses 4,435) 232,796 228,361 76,659) Inventory ( 102,282) 102,282) 145,286 Due from other funds 332,997 1,510,237 1,843,234 873,137) Accounts payable 227,504) ( 250,972) 478,476) 239,319 Accrued salaries and vacation 175,328 ( 74,394) 100,934 465,359 Due to other funds ( 3,196,322) (l,2 13,654) ( 4,409,976) ( 2,793,853) Customer deposits 6,600 6,600 ( 700) Closure/postclosure accrual 850.374 - 850.374 431.376 - Net cash provided (used) by operating activities 14.682.755 (5.265.042) 35.123 9,452.836 13.347.140 Cash flows from noncapital financing activities Other revenue 2,476,025 1,750 2,477,775 348,791 Intergovernmental revenue 9,818,007 9,818,007 1,713,739 Operating transfers (net) ( 4.359.464) 4.264.034 (34.948) 130.378) ( 6.633.852) Net cash provided (used) by noncapital financing activities 7.934.568 4.265.784 (34.948) 12.165.404 ( 4.571.322) Cash flows from capital and related financing activities Acquisition and construction of capital assets (11,122,201) 28,455) (11,150.656) (21.823,368) Principal paid on revenue bonds ( 1,080,000) ( 1,080,000) ( 2,320,000) Principal paid on capital leases ( 250,898) ( 250,898) ( 506,967) Principal paid on notes payable ( 318,964) ( 318,964) ( 356,715) Proceeds from revenue bonds 5,779,147 5,779,147 64.980.940 Bond issuance costs ( 114,449) ( 114,449) ( 1,038,308) Payments to refund debt escrow ( 6,760,198) ( 6,760,198) (24,272,017) Proceeds from notes payable 5.432,033 Interest pai d ( 3,132,519) 68,277) ( 3,200,796) ( 2,815,808) Contributed capital 1.209.576 - 1.209.576 2.154.008 - Net cash provided (used) by capital and related activities (15.790.506) 96.732) ( 15.887.238) 19.433.798 Cash flows from investing activities Interest received 342,096 342,096 1,010,357 Purchase of investment 73.104) 73.104) 1.076.856) Net cash provided (used) by investing activities 268.992 - 268.992 ( 66.499) - Net increase (decrease) in cash and cash equivalents 7,095,809 (1,095,990) 175 5,999,994 28,143,117 Cash and cash equivalents, beginning of year 53.369.821 2.760.156 343.625 56.4 73.602 28.330.485 Cash and cash equivalents, end of year $ 60.465.630 $ 1.664.166 $343.800 $ 62.473.596 $ 56.473.602 I I I I I I I I I I I I I I I See notes to fmancial statements. I I I I I I I I I I I I I I I I I I I )- Notes to Financial Statements 14 I 16 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 Note 1 - Summary of significant accounting policies (Continued) I City of Augusta voted to consolidate into one government named Augusta-Richmond County, Georgia. The officials for the new government were elected and, based on the charter, took office on January I, 1996. The unified government combined all functions and began financial operations January I, 1996. I Augusta-Richmond County is governed by a full-time Mayor, with an initial term of three years, and four years thereafter, and a ten member Commission, who serve on a part-time basis and are elected to staggered terms of two years initially, and four years thereafter. The Mayor and Commission appoint an Administrator who serves as a full-time administrative officer and is responsible for the daily operations of the County. I I For financial reporting purposes, the County includes all funds, account groups, agencies, board, commissions, and authorities that are controlled by or financially dependent upon the County. Control or financial dependence is determined on the basis of the County's obligation for fmance of deficits, guarantee of debts, selection of governing authority, approval of budget, authority to make a public levy, ownership of assets, scope of public service and special financing relationships where there is only partial or no oversight responsibility. I I Utilizing the above criteria, the following agencies and commissions were included using the blending method in the financial statements: Augusta Port Authority, Augusta Canal Authority, Downtown Development Authority, Richmond County Public Facilities, Inc. (see Note 4E), Augusta Public Transit, and the Aviation commissions of Bush and Daniel Fields. I Complete fmancial statements for the individual component units may be obtained at the following address: I Augusta-Richmond County, Georgia Finance Department 501 Greene Street Augusta, Georgia 30901 I The following organization was excluded from the reporting entity because the County's accountability does not extend beyond appointing a voting majority of the organization's board members. Financial statements are available from the organization. I Augusta-Richmond County Coliseum Authority - an authority created to maintain a multiple-use coliseum. I C. Basis of accounting I Governmental fund types, agency funds and the expendable trust fund use a modified accrual basis of accounting. Revenues are recognized when available and measurable. Revenues that are accrued include federal and state grants and subventions, property taxes, transient occupancy taxes, sales taxes collected by the State on behalf of the County prior to year-end, interest, and certain charges for current services. Revenues that are not considered susceptible to accrual include certain licenses, permits, fmes, forfeitures, penalties, and other taxes. Expenditures, other than interest on long-term debt, are recorded when the liability is incurred. I Proprietary fund types and the nonexpendable trust fund and pension trust funds are accounted for on the accrual basis. The accrual basis of accounting recognizes revenues when earned. Expenses are recorded when incurred. I D. Fixed assets and long-term liabilities I The accounting and reporting treatment applied to the fixed assets and long-term liabilities associated with a fund are determined by its measurement focus. Fixed assets used in a governmental fund type operation (general fixed assets) are I 18 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31, 1997 Note 1 - Summary of significant accounting policies (Continued) I 3. The permanent budget is legally adopted by the County Commission on or before the second regular called meeting in February. 4. All budget revisions or changes must be approved as required by Georgia law and administrative policy. Transfer of budgeted amounts between object categories within departments requires the approval of the County Administrator. The Board of Commissioners must approve revisions that alter the total expenditures of any department or fund. All appropriations except for items encumbered at year-end lapse. Encumbrances for items not lapsing at year-end are reappropriated in the ensuing year's budget. 5. Formal budgetary integration is employed as a management control device during the year for the General, Special Revenue, Debt Service and Capital Projects Funds. 6. Budgets for these funds are adopted on a basis consistent with generally accepted accounting principles (GAAP). I I I Budget information for expenditures represent the operating budget (as amended) as approyed by the Augusta-Richmond County Board of Commissioners. I F. Encumbrances I Encumbrance accounting, under which purchase orders, contracts, and other commitments for the expenditure of monies are recorded in order to reserve that portion of the applicable appropriation, is employed as an extension of formal budgetary integration for the General Fund, Special Revenue Funds, Debt Service and Capital Projects Funds. Encumbrances are recorded when purchase orders are issued but are not considered expenditures until liabilities for payments are incurred. Encumbrances lapse at year-end and must be resubmitted in the budget for the new year to be paid with current revenues. Therefore, they are not reported as reservations of fund balance. I I G. Cash and cash equivalents I The County maintains a cash and investment pool in which the General Fund and all funds share. Each fund's portion of the pool is displayed on its respective balance sheet as cash and cash equivalents and includes non-pooled cash and investments separately held. Funds which have an excess of outstanding checks over bank balance have had these balances reclassified as a due to the General Fund for purposes offmancial statement presentation. Interest income is allocated to each fund monthly based on its average monthly balance. I I For the purposes of financial statement presentation, the County considers all highly liquid investments with an original maturity of three months or less, or with insignificant early withdrawal penalties, to be cash equivalents. Exceptions include the County's pension plans which classify only cash as cash equivalents in order to appropriately report investment activity. Cash equivalents include amounts in certificates of deposit, repurchase agreements, and U.S. Treasury bills, and are stated at cost which approximates market. All deposits are stated at cost plus accrued interest, which reasonably estimates fair value. I I The State statutes authorize the County to invest in obligations of the United States government and agencies thereof, general obligations of the State of Georgia or any of its political subdivisions, or banks and savings and loan associations to the extent that they are secured by the Federal Deposit Insurance Corporation. H. Investments I Investments are reported at cost, except for the investments in the County's pension plans and deferred compensation plan which are reported at fair value. For these investments, fair value is determined as follows: short-term investments are reported at cost, which approximates fair value; securities traded on national exchanges are yalued at current prices or current prices of similar securities; securities for which an established market does not exist are reported at estimated fair value using selling prices for similar investments for which there is an active market; fair value of real estate is based on cost. I I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Notes to Financial Statements - Continued December 31, 1997 Note 2 - Stewardship, compliance and accountability A. Excess of expenditures over appropriations Expenditures Budget Actual (Excess ) General $72,869,975 $68,460,985 $ 4,408,990 Canal Authority 795,700 90,932 704,768 State Grants 406,123 333,6] 4 72,509 Port Authority 318,088 251,]64 66,924 Local Law Enforcement Block Grants 213.355 219,505 ( 6.150) Total General Funds $74.603,241 $69.356.200 $ 5.247.041 Urban Services District $ 6,] 06,389 $ 5,305,137 $ 80 I ,252 Emergency Telephone System 2,039,7]9 1,828,140 211,579 Capital Outlay 5,538,108 4,189,667 1,348,441 Law Enforcement 192,174 145,774 46,400 Fire Protection 12,746,977 11,879,]7] 867,806 Occupational Tax Special Assessment 1,071,600 1, I 08,057 36,457) PromotionITourism 2,997,000 3,137,725 ( 140,725) Housing and Neighborhood Development 2,449,034 (2,449,034) Urban Development Action Grant 43,847 ( 43,847) Downtown Development Authority 2,037,174 ] ,865,004 172,170 State Capital Grants Total Special Revenue Funds $32.729.141 $31.951.556 $ 777.585 Debt Service $ 895,200 $ 891,200 $ 4,000 Urban Debt Service 531,600 428.931 102.669 Total Debt Service Funds $ 1.426,800 $ 1.320.131 $ 106.669 Community Development $ 30,216 $ 30,216 $ Special Sales Tax 3,543,084 122,300 3,420,784 General Capital Projects Quasi Capital Projects Special Sales Tax Phase II 38,496,480 17,4 73,444 2] ,023,036 Special Sales Tax Phase III 50.864.] 86 19.530.145 31.334.041 Total Capital Projects Funds $92.933,966 $37.156.105 $55.777.861 Waste Management $ 5,018,492 $ 4,132,973 $ 885,519 Water and Sewerage 66,997,289 19,249,854 47,747,435 Bush Field Airport 12,945,679 6,294,425 6,65] ,254 Municipal Golf Course 458,619 301,941 156,678 Transit 5,402,338 2,929,440 2,472,898 Daniel Field Airport 315,085 128,862 186,223 Old Government House 79,950 65,572 14,378 Newman Tennis Center 125.700 116.195 9.505 Total Enterprise Funds $91.343.152 $33.219.262 $58.123.890 20 21,994,138 24.183.647 $ 51.933.141 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 I Note 2 - Stewardship, compliance and accountability (Continued) Fund Balance/Equity I I Debt Service Urban Debt Service Total Debt Service Funds $ 3,105,847 146.960 $ 3.252.807 I Community Development Special Sales Tax General Capital Projects Quasi Capital Projects Special Sales Tax Phase II Special Sales Tax Phase III Total Capital Projects Funds $ 244,053 5,511,303 I Waste Management Water and Sewerage Bush Field Airport Municipal Golf Course Transit Daniel Field Airport Old Government House Newman Tennis Center Total Enterprise Funds $ 1,542,953 106,315,092 27,974,658 224,281 3,626,355 231,192 181,725 ( 1.149) $140.095.107 I I I Risk management Fleet Operations Central Services Total Internal Service Funds $ 503,018 ( 67,008) ( 7) $ 436.003 I I 1945 Pension Fund 1977 Pension Fund General Retirement Expendable Trust Fund - Joseph Lamar Expendable Trust Fund - Perpetual Care Non-expendable Trust Fund - Joseph Lamar Non-expendable Trust Fund - Perpetual Care Total Trust Funds $ 13,711,309 8,236,242 66,391,882 ( 175) 519,341 5,175 338,625 $ 89.202.399 I I The County plans to fund the preceding deficits through the general operations of the County. Note 3 - Detailed notes on all funds and account groups I A. Deposits and investments I At December 31, 1997, the County's cash and cash equivalents balance on the combined balance sheet included demand deposits, certificates of deposit, repurchase agreements, and local government investment pools. The cash balance was secured by Federal Depository Insurance Corporation (FDIC) or Savings Association Insurance Fund (SAIF) or by collateral held by the agent in the County's name. I I 22 I " AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31, 1997 I Note 3 - Detailed notes on all funds and account groups (Continued) The County's investments are shown by type, carrying amount, market value and level of risk assumed in the holding of the various securities. I The levels of risk assumed in the various investments are categorized as follows: I Category I: includes the investments that are insured or registered or for which the securities are held by the County of its agent in the County's name. I Category 2: includes uninsured and unregistered investments for which the securities are held by the bank's or dealer's trust department or agent in the County's name. I Category 3: includes uninsured and unregistered investments for which the securities are held by the bank or dealer, or by its trust department or agent but not in the County's name. B. Receivables I Property taxes are administered on a calendar year basis subject to the following dates: I Lien date Levy date Collection period Due date January 1 August 15 September 15 - November 15 November 15 I Receivables at December 31, 1997, including the applicable allowances for uncollectible accounts, consist ofthe following: Special Debt Capital Internal Trust and General Revenue Service Proiects Enterprise Service Agencv Total Receivables: Taxes $1,285,925 $ 1,194,461 $149,775 $ $ $ $8,895,001 $11.525,162 Accounts 2,874,391 399,120 855 3,986,254 1,296 7,261.916 Loans 4,543,873 4,543.873 Interest 54,990 36,374 8,327 99.691 Note 700,000 700.000 Intergovernmental 1,872,972 680,773 50,456 885,018 3,489,219 Other - 80.130 127.304 - 6.678 214.112 - Gross receivables 6,733,288 6,873,217 150,630 \30,586 5,034,950 1,296 8,910.006 27,833.973 Less: allowance for uncollectibles 574.811 336.010 \3.841 - 189.440 - 1.114.102 - - Net total receivables $6.158.4 77 $ 6.537.207 $\36.789 $130.586 $4.845.510 $1.296 $8.910.006 $26.719.871 I I I I I In addition to the above loans receivable, a bank maintains records for certain notes receivable that are not recorded in the accounts of the County. These loans represent funds received through HUD's Housing Rehabilitation Prograrn. The Housing Rehabilitation Program is designed to fund improvements to homes owned and occupied by persons in low to moderate income ranges. In 1993, loans were also made to owners ofrental units under a deferred loan arrangement as part of the Housing Rehabilitation Program. Loans made for these projects vary as to amounts and interest rates based on the level of income of the owner/occupiers. Repayments of these loans are recorded as other revenue in the Housing and Neighborhood Development Fund. I I In a prior year, the former City of Augusta entered into an agreement with the Georgia Housing and Finance Authority (GHF A) to aid in the administration of Federal funds granted through the State for HUD's Rental Rehabilitation Program. The County acts only in an administrative capacity and does not directly receive or disburse any funds related to this project. Therefore, the receipts, disbursements and related notes receivable for the GRF A program have not been included in the fmancial statements. 24 I I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 I Note 3 - Detailed notes on all funds and account groups (Continued) I I 5 years. The estimated total current cost of the landfill closure and postclosure care ($10,014,337) is based on the amount that would be paid if all equipment, facilities, and services required to close, monitor, and maintain the landfill were acquired as of December 31, 1997. However, the actual cost of closure and postclosure care may be higher due to inflation, changes in technology, or changes in landfill laws and regulations. The County expects to finance the costs for the estimated landfill closure and postclosure care costs as they become due during the coming thirty years through the regular operations of the County. I E. Long-term debt 1. General long-term debt I Changes in general long-term liabilities During the year ended December 31, 1997, the following changes occurred in liabilities reported in the General Long-term Debt account group (in thousands): Unfunded General Certificates Pension Obligation of Notes Revenue Accrued Capital Benefit Bonds Participation ~ Bonds Vacation Leases ObliQation Total Balance, 12-31-96 $ 6,840 $ 7,565 $ 3,344 $ 9,207 $ 1,208 $ 5,630 $ 4,769 $38,563 Additions 1,227 892 186 2,305 Retirements UW ( 1.690) OM) L22.Q) Ll22) (1.917) - (5.900) - Balance, 12-31-97 $ 5.990 $ 5.875 $ 2.756 $ 8.511 $ 2.276 $ 4.605 $ 4.955 $34.968 I I I I General Obligation Bonds $8,000,000 1981 Public Building Bonds - due in annual installments of$550,000 to $990,000, plus interest at 6.5% to 9.6%, through January 2002. $3,990,000 I $7,020,000 1973 Public Improvement Bonds - due in annual installments of $325,000 to $350,000, plus interest at 4.75% to 5.5% through November 2003. 2.000.000 Total $5.990.000 I Certificates of Participation $33,650,000 Certificates of Participation (Series 1993) issued by Richmond County Public Facilities, Inc. (see N9te 4E) - due in annual installments of$I,325,000 to $1,745,000, plus interest at 3.9% to 4.2% through October 2001. $5.875.000 I I In a prior year, a portion of the Certificates of Participation (Series 1993) was defeased by the creation of an irrevocable trust fund. Original proceeds remaining from the issue were used to purchase U.S. Goyernment securities that were placed in a trust fund. The investments and fixed earnings from the investment are sufficient to fully service the defeased debt until the debt matures. For financial reporting purposes, the debt is considered defeased and, therefore, not included as a liability in the General Long-term Del;>t account group. As of December 31, 1997, the amount of defeased debt outstanding but removed from the General Long-term Debt account group is $7,095,000. I I I 26 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 I Note 3 - Detailed notes on all funds and account groups (Continued) I Notes payable Water and Sewer Fund: State revolving loan - due in quarterly principal and interest installments of $94,668, plus interest at 4%, through May 2016. $ 4,933,420 I State revolving loan - due in quarterly principal and interest installments of $305,904, plus interest at 5.5%, through June 2011. 11,346,759 I State revolving loan - principal and interest at 4% due in quarterly installments beginning 90 days after completion of project. $1,781,686 remaining loan available at December 31, 1997. 4.368.314 I Total $20.648.493 I During 1996, the County issued $66.6 million in Series 1996 Water and Sewer revenue bonds. A portion of the proceeds from the sale of these bonds was used to adyance refund all of the former City of Augusta's Series 1972 and 199] Water and Sewer revenue bonds and the former Richmond County's Series 1987 and 1991 Water and Sewer revenue bonds. Proceeds of $19.4 million plus an additional $4.9 million of sinking fund monies from the defeased issues were used to purchase U.S. government securities. Those securities were deposited in an irrevocable trust fund with an escrow agent to provide for all future debt service payments on the above-mentioned bonds. As a result, the bonds are considered to be defeased and the liabilities for those bonds have been removed from the Water and Sewer Fund. As of December 31,1997, the amount of these defeased debts outstanding but remoyed from the Water and Sewer Fund is $22,696,476. I I I The advance refunding resulted in a difference between the reacquisition price and the net carrying amount of the old debt of approximately $2.5 million. This difference, reported in the accompanying fmancial statements as a deduction from bonds payable, is being charged to operations through the year 2028 using the effective-interest method. The refunding increased the total debt service payments over the next 30 years by approximately $8.6 million and produced an economic gain of a.pproximately $260,000. I In a prior year, the former Richmond County Water and Sewer 1984 revenue bond issue was defeased by the creation of an irrevocable trust fund. New debt was issued and the proceeds were used to purchase U.S. Government securities that were placed in a trust fund. The investments and fixed earnings from the investments are sufficient to fully service the defeased debt until it is called or matures. For financial reporting purposes, the debt is considered defeased and, therefore, not included as a liability in the Water and Sewer Fund. As of December 31, 1997, the amount of this defeased debt outstanding but removed from the Water and Sewer Fund is $300,000. I I In 1997, the County issued $5.9 million in Series 1997 Water and Sewer Revenue Bonds. A portion of the proceeds from the sale of these bonds was used to advance refund all of the former Richmond County's Series 1986 Water and Sewer Revenue Bond. Proceeds of approximately $5.6 million plus an additional $.9 million of sinking fund monies from the defeased issues were used to purchase U.S. government securities. Those securities were deposited in an irrevocable trust fund with an escrow agent to provide for all future debt service payments on the above-mentioned bonds. As a result, the bonds are considered defeased and the liability for those bonds will be removed from the Water and Sewer Fund in subsequent fmancial statements. The defeased debt outstanding that will be removed from the Water and Sewer Fund is $6.2 million. I I I The advance refunding resulted in a difference between the reacquisition price and the net carrying amount of the old debt of approximately $540,000. This difference, reported in the accompanying financial statements as a deduction from I 28 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Notes to Financial Statements - Continued December 31,1997 Note 3 - Detailed notes on all funds and account groups (Continued) The County is lessor of terminal space, land and buildings at Bush Field and Daniel Field under various operating leases, Revenues and related expenses for Bush Field are recorded in the Bush Field Airport Fund while the revenue and related expenses for Daniel Field are recorded in the Daniel Field Airport Fund. Some of the leases proyjde for additional payments based on usage activity in additio,n to non-cancelable amounts of fixed rates. Future minimum lease rentals to the County at December 31, 1997 are as follows: Bush Field Daniel Field 1998 $ 192,278 $ 83,500 1999 198,176 83,500 2000 204,369 83,500 2001 210,872 83,500 2002 217,000 83,500 Thereafter 1.174.186 445.500 Total $2.196,881 $ 863.000 During 1997, rental income totaled approximately $2.5 million and $87,000 in the Bush Field and Daniel Field Airport Funds, respectively. The assets acquired through capital leases as of December 31, 1997 are as follows: General Fixed Assets Enterprise Funds Vehic1es Machinery and equipment $5,689,543 2,731.641 8,421,184 $ 459,841 696.873 1,156,714 ( 388.983) Less: accumulated depreciation Carrying value $8.421,184 $ 767.731 30 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 Note 3 - Detailed notes on all funds and account groups (Continued) I H. Contributed capital I I During 1997, contributed capital in proprietary funds changed as follows: I I I I The County is exposed to various risks ofloss related to torts; theft of, damage to and destruction of assets; errors and omissions; and natural disasters for which the County is self-insured. The Risk Management Fund (an internal service fund) is utilized by the County to account for and finance its self-insured risks ofloss. Future claims can be paid from designated funds established in 1987 from previously unrestricted-unreserved funds. Balances as of December 31, 1997, include the following: I I General Fund Fire Protection Fund Risk Management Fund $ 4,705,061 250,000 503.018 I Total reserve $ 5.458,079 I Related liabilities are reported when it is probable that a loss has occurred and the amount ofthe loss can be reasonably estimated. Liabilities include an amount for claims that have been incurred but not reported (IBNRs). Claim liabilities are calculated considering the effects of inflation, recent claim settlement trends including frequency and amount of payouts and other economic and social factors. I During 1997, changes in the balance of claim liabilities are as follows: I Unpaid claims, December 3 I, 1996 Incurred claims (including IBNRs) Claim payments $ 1,080,000 840,930 (1,795,290) I Unpaid claims, December 31, 1997 $ 125.640 I I 32 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 I Note 4 - Other information (Continued) I Collection of solid waste. yard waste. and bulk waste The County has various contracts related to the privatization of its sanitation operations. The tenns of the contracts are summarized as follows: I 1998 1999 $2,377,000 197.299 $2.574.299 I E. Richmond County Public Facilities, Inc. I The Richmond County Public Facilities, Inc. is a nonprofit organization, tax exempt under Internal Revenue Code. Section 501(c)(3). The purpose of this nonprofit organization is to construct and maintain buildings and equipment to be leased by Augusta-Richmond County, the Department of Family and Children Services, and the Richmond County Board of Education. The Richmond County Public Facilities, Inc. is part of the reporting entity of Augusta- Richmond County, Georgia, due to the degree of control the County has over the Board of Directors of Richmond County Public Facilities, Inc. I I Richmond County Public Facilities, Inc. issued Certificates of Participation to provide funds for the County to refund the 1990 Certificates of Participation issue and for certain capital projects. The related assets are included in the financial statements of the County in the General Fixed Asset account group and the Quasi Capital Projects Fund (a capital projects fund). The liability is included in the General Long-term Debt account group. I In addition, the Richmond County Public Facilities, Inc. issued Certificates of Participation of $13,240,000 for the Richmond County Board of Education in a prior year. These Certificates of Participation are the sole responsibility of the Richmond County Board of Education and the related assets and liabilities have not been included in the fmancial statements of Augusta-Richmond County. I Note 5 - Pension plans I A. Plan descriptions, contribution information and funding policies I The County has eight single-employer pension plans currently in existence. These plans are defined benefit plans. The following is a summary of funding policies, contribution methods, and benefit provisions for each plan. I 1945 Plan The 1945 Plan was available to all former Richmond County employees hired prior to October 1, 1975 that met the Plan's age and length of service requirements. Participants in the Plan who retired at or after age 60 are entitled to a monthly benefit equal to 2% of average earnings multiplied by years of service. Also, the benefit is not to exceed 60% of the average earnings. The Plan provides death and disability benefits. These benefit provisions and all other requirements including amendments are established by County ordinance. The Plan also provides for reduced benefits if the participant elects to retire after attaining age 50 and completing 15 years of service. Employees are required to make contributions to the Plan equal to 5% of earnings. The County is required to contribute the remaining amounts necessary to fund the Plan. If a participant terminates employment prior to completion often years of credited service, the participant receives a lump-sum amount equal to his total contributions to the Plan, with 5% interest computed from January 1, 1997. After completion of at least ten years of credited service, the participant receives a monthly benefit deferred to his normal retirement date, equal to the benefit computed as for normal retirement multiplied by the percentage based on completed years of credited service, as follows: 50% after 10 years, increasing 10% each year to 100% after 15 years of credited service. I I I I 34 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31,1997 Note 5 - Pension plans (Continued) I participant is not classified as public safety personnel; participating public safety personnel may retire at age 65 or age 55 with 25 years of total credited service, whichever is earlier. Early retirement may be taken at age 55 with 10 years of credited service. Benefits vest after 10 years of service. Employees who retire at or after age 55 with 10 or more years of service are entitled to pension payments for the remainder of their lives equal to I 1/4% of their final five-year average salary times the number of years of which they were employed as a participant in the GMEBS. The final five- year average salary is the average salary of the employee during the final five years offull-time employment. Pension provisions include deferred allowances, whereby an employee may terminate his or her employment with the County after accumulating 10 years of service but before reaching the age of 55. If the employee does hot withdraw his or her accumulated contributions, the employee is entitled to all pension benefits upon reaching the age of 55. Employees must contribute 3.5% of their gross earnings to the Plan. In addition, the County must provide annual contributions sufficient to satisfy the actuarially determined contribution requirements as amended by GMEBS. I I I I Periodic employer contributions to the pension plan are determined on an actuarial basis using the entry age normal actuarial cost method. Normal cost is funded on a current basis. The Plan is subject to the minimum funding standards of the Public Retirement Systems Standards Law. Since the County's policy is to contribute the pension expense in each year, the funding strategy should provide sufficient resources to pay employee pension benefits on a timely basis. The significant actuarial assumptions used to compute pension contribution requirements are the same as those used to determine the standardized measure of the pension obligation. I I Membership of the plans are as follows: I Retirees and beneficiaries receiving benefits Terminated plan members entitled to but not yet receiving benefits Active Plan members I 1945 Plan 1977 Plan General Pension Plan Policemen's Pension Plan Firemen's Pension Plan City Employees' Pension Plan General Retirement Plan GMEBS 43 12 6 3 12 23 169 ...ll 1 2 14 386 I 1 ...l 187 383 I Total 339 7 970 The cost of administering the plans are financed through investment earnings. I Actuarial assumptions and other information used to determine the annual required contributions are located in the Supplementary Information section of this report. I B. Summary of significant account policies I Pension trust funds are accounted for on the accrual basis. The accrual basis of accounting recognizes revenues when earned. Expenses are recorded when incurred. Plan member contributions are recognized in the period in which the contributions are due. Employer contributions are recognized when due and the County has made a formal commitment to provide the contributions. Benefits and refunds are recognized when due and payable in accordance with the terms of the plan. For information relating to reported investment values, see Note 1 H. I I 36 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Notes to Financial Statements - Continued I December 31, 1997 Note 7 - Prior period adjustments (Continued) I Enterprise Funds In the financial statements for the year ended December 31, 1996, an error was made in accounting for the closure and postclosure accrual in the Waste Management Fund, resulting in an overstatement of net income of$148,478. The error has been corrected and has had the following effect on the beginning retained earnings: I I Beginning retained earnings/(deficit), as previously reported Adjustment of closure and postclosure accrual $62,664,379 ( 331.276) Beginning retained earnings(deficit), as restated $62.333.103 I Expendable Trust Funds In the financial statements for the year ended December 31, 1996, an error was made in accounting for investments in the Perpetual Care Fund, resulting in an overstatement of net income of $1 0,575. The error has been corrected and has had the following effect on the beginning fund balance: I I Beginning fund balance, as previously reported Adjustment of investments $ 455,120 14.518 Beginning fund balance, as restated $ 469.638 I Pension Trust Funds In the fmancial statements for the year ended December 31, 1996, an error was made in accounting for investments in the General Retirement Fund, resulting in an understatement of net income of$5,394,244. The error has been corrected and has had the following effect on the beginning retained earnings: I I Beginning fund balance, as previously reported Adjustment of investments $70,378,891 7,889.949 Beginning fund balance, as restated $78.268.840 I Note 8 - Subsequent events I The Urban Development Action Grant (UDAG) fund, a special revenue fund, has a non-interest bearing loan receivable with a net present value of approximately $2.2 million, assuming an interest rate of 8.5%. In June 1998, the Augusta- Richmond County Commission approved acceptance of$3.25 million in full payment of the outstanding loan. The County Commission must place the $3.25 million in an escrow account to fund the expansion of the County's Convention Center. All actions are subject to the approval of U.S. Department of Housing and Urban Development. I I I I I 38 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Defined Benefit Pension Trusts - Required Supplementary Information December 31,1997 A. Schedules of funding progress (Continued) Firemen's Pension Plan Actuarial (Funded) (FAAL) Accrued Unfunded UAAL as Actuarial Actuarial Liability AAL a %of Valuation . Value of AAL (FAAL) Funded Covered Covered Date Assets Entry A ge UAAL Ratio Payroll Payroll 12/31/92 $ $ 1,678,386 $ 1,678,386 - % $ -% 12/31/93 1,475,590 1,475,590 12/31/94 1,342,821 1,342.821 12/31/95 1,296,843 1,296,843 12/31/96 1,202,831 1,202,831 12/31/97 1,507,501 1,507,501 City Employees' Pension Plan 12/31/92 $ $ 3,149,994 $ 3,149,994 -% $ - % 12/31/93 - 2,960,183 2,960,183 12/31/94 2,704,129 2,704,129 12/31/95 2,598,066 2,598,066 12/31/96 2,584,786 2,584,786 12/31/97 2,418,723 2,418,723 General Retirement Plan 01/01/92 $44,538,174 $32,563,498 $(11,974,676) 137% $ 7,604,624 (158)% 01/01/93 47,314,256 38,551,529 ( 8,762,727) 123 7,397,577 (119) 01/01/94 49,875,350 36,456,408 (13,418,942) 137 7,243,580 (185) 01/01/95 47,710,074 39,699,516 ( 8,010,558) 120 7,053,091 (J 14) o 1/0 1/96 56,004,033 41,587,715 (14,416,318) 135 6,345,073 (227) 01/01/97 59,413,476 42,712,240 (16,701,236) 139 5,165,172 (323) GMEBS 03/01/93 $ 2,107,098 $ 2,345,501 $ 238,403 90% $ 8,864,510 3.0% 03/01/94 2,754,918 2,903,208 148,290 95 10,375,830 1.0 03/01/95 3,351,907 3,315,936 ( 35,971) 101 10,657,439 ( .3) 03/01/96 3,731,118 3,568,982 ( 162,136) 105 9,369,684 ( 2.0) 03/01/97 4,144,704 5,312,277 1,167,573 78 8,082,062 14.0 03/01/98 4,609,848 5,756,304 1,146,456 80 8,913,934 13.0 40 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Defined Benefit Pension Trusts - Required Supplementary Information December 31,1997 B. Schedules of employer contributions (Continued) City Employees' Pension Plan Annual Required Contribution Fiscal Year Percentage Contributed 1992 1993 1994 1995 1996 1997 $466,306 442,423 415,480 408,999 369,477 409,881 100% 100 100 100 100 100 General Retirement Plan 1992 1993 1994 1995 1996 1997 $ $ GMEBS 1992 1993 1994 1995 1996 1997 $206,321 216,604 232,298 106,440 187,548 197,167 100% 100 100 100 100 100 C. Notes to required supplementary information 1945 Plan 1977 Plan Valuation date Actuarial cost method Amortization method Amortization period Actuarial asset valuation method Actuarial assumptions: Investment rate of return Projected salary increases Post retirement benefit increases Inflation 1/1/96 Attained age aggregate Level percentage of payroll Average future working lifetime Market value 1/1/96 Attained age aggregate Level percentage of payroll A verage future working lifetime Market value 8% 5% None 5% 8% 5% None 5% 42 I GMEBS AUGUSTA-RICHMOND COUNTY, GEORGIA I Defined Benefit Pension Trusts - Required Supplementary I~formation I December 31'j1997 C. Notes to required supplementary information (Continued) I I Valuation date Actuarial cost method Amortization method Amortization period I I Actuarial asset valuation method I I I Actuarial assumptions: Investment rate of return Projected salary increases Post retirement benefit increases Inflation I I I I I I I I I General Retirement Pension Plan 1/1/97 Frozen entry age Level percentage of payroll Various periods to comply with state law The sum of the actuarial value of assets on the preceding valuation date, net contributions and disbursements during the preceding year, interest on the items calculated using the valuation investment return assumption, and 20% of the difference between the market value of assets on the current valuation date and the sum of the first three items. 8.0% 5.5% 4.0% 4.0% 44 3/1 /98 Projected unit credit Level dollar 30 years open Roll forward prior year's actuarial value with contributions, disbursements, and expected return of investments, plus 10% of investment gains (losses) during 10 . prior years. 8% 6% None None I I I I I I I I I I I I I I I I I I Combining and Individual Fund Financial Statements 46 I 48 I General Fund I The General Fund is used to account for all of the County's financial resources except those resources that must be accounted for in a special purpose fund. Current inflows are typically from revenue sources such as property taxes, fmes, and penalties. Current outflows are generally related to the proYision of various governmental services such as health and welfare, public safety, and general governmental administration. I General Fund - This fund is the general operating fund ofthe County. It is used for all financial resources except those required to be accounted for in another fund. I Canal Authority Fund - This fund is a sub-fund of the General Fund. It is used to account for revenues, other financing sources, and expenditures of the Augusta Canal Authority. I State Grants Fund - This fund is a sub-fund of the General Fund. It accounts for expenditures and receipts of general state grants. I Port Authority Fund - This fund is a sub-fund of the General Fund. It accounts for revenues, other financing sources, and expenditures of the Augusta Port Authority. I Local Law Enforcement Block Grants Fund - This fund is a sub-fund of the General Fund. It accounts for receipts and expenditures of a two year grant to fund five deputies and one purchasing clerk. I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA I General Fund I Combining Statement of Revenues, Expenditures and Changes in Fund Balances (Deficits) Year Ended December 31,1997 Local Law Canal State Port Enforcement Totals General Authority Grants Authority Block Grants 1997 1996 REVENUES Taxes $51,325,256 $ - $ - $ - $ $51,325.256 $43.088.753 Licenses and permits 1,737,089 1,737.089 1.548.976 Use of money and property 1,350,234 21,557 12,191 1.383.982 972.559 Charges for services 3,629,620 602,776 78,624 4.3 11.020 4,153.124 Fines and fees 7,228,054 131 7,228.185 5,856.652 Intergovernmental 1,453,955 4,606 1,458.561 1,222.101 Cost reimbursements 2,181,934 2,181,934 1.659.523 Other 274.870 1.494 3.498 279.862 261. 152 Total revenues 69.181.012 625.827 4.606 82.122 12.322 69.905.889 58.762.840 EXPENDITURES Administration 6,840,372 87,173 101,279 155,105 7,183,929 8,557,722 Economic, community and environmental 640,761 640,761 1,250.222 Finance and tax administration 4,961, I 06 4,961,106 4.673.779 Judicial 7,207,635 7,207,635 6,735.494 Public safety 26,916,661 26,916,661 23,156.724 Public works 6,914,503 6,914,503 6.052.745 Health and welfare 5,833,040 5,833.040 5.639.753 Culture and recreation 7,541,909 7.541. 909 8,209.034 Debt service 1,494,442 117,278 1,611.720 1.631.709 Capital outlay 3,759 333,614 32,607 64,400 434.380 Other 110.556 110.556 448.208 Total expenditures 68.460.985 90.932 333.6 I 4 251. I 64 219.505 69.356.200 66.355.390 Excess of revenues over (under) expenditures 720,027 534,895 (329,008) (169,042) (207,183 ) 549.689 (7.592.550) OTHER FINANCING SOURCES (USES) Operating transfers in 7,198,684 260,699 7,459,383 9.368,220 Operating transfers out (4.228.124) ( 299) ( 10.864) ( 4.239.287) ( 115.315) Excess of revenues over (under) expenditures and other financing sources (uses) 3.690.587 534.596 (329.008) 80.793 (207.183) 3.769.785 1.660.355 Fund balances (deficits), beginning of year, as previously reported 20,171,560 490,042 ( 36,268) 8,409 746 20,634,489 23,536,799 Prior period adjustments ( 4.642.315) Fund balances (deficits), beginning of year, restated 20,171,560 490,042 ( 36,268) 8,409 746 20,634,489 18,894.484 Residual equity transfers 79.650 Fund balances (deficits), end of year $23.862.147 $1.024.638 $(365.276) $ 89.202 $(206.437) $24.404.274 $20.634.489 I I I I I I I I I I I I I I I See notes to financial statements. I 50 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Canal Authority Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) Variance Favorable 1996 Budget Actual (Unfavorable ) Actual REVENUES Use of money and property $ $ 21,557 $ 21,557 $ 1,314 Charges for services 475,000 602,776 127,776 479,004 Intergovernmental 320,700 (320,700) 780 Other 1.494 1.494 3.881 Total revenues 795.700 625.827 (169.873) 484.979 EXPENDITURES Administration 104,275 87,173 17,102 62,211 Capital outlay 691.425 3,759 687 ,666 Total expenditures 795.700 90.932 704.768 62.211 Excess of revenues over expenditures 534,895 534,895 422,768 OTHER FINANCING SOURCES (USES) Operating transfers in 16,200 Operating transfers out ( 299) 299) Excess of revenues over expenditures and other financing sources (uses) $ 534,596 $ 534.596 438,968 Fund balances, beginning of year 490.042 51.074 Fund balances, end of year $1,024,638 $490.042 See notes to financial statements. 52 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Port Authority Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) Variance Favorable 1996 Budget Actual (Unfavorable ) Actual REVENUES Charges for services $ 104,300 $ 78,624 $(25,676) $ 79,641 Other 5,700 3.498 ( 2,202) 500 Total revenues 110.000 82.122 (27.878) 80.141 EXPENDITURES Administration 156,109 101,279 54,830 98,235 Debt services 122,279 117,278 5,001 117,278 Capital outlay 39.700 32.607 7.093 Total expenditures 318.088 251.164 66.924 215,513 Excess of revenues under expenditures (208,088) (169,042) 39,046 (135,472) OTHER FINANCING SOURCES (USES) Operating transfers in 261,074 260,699 ( 375) 129,973 Operating transfers out ( 52.986) ( 10.864) 42,122 Excess of revenues over (under) expenditures and other financing sources (uses) $ 80,793 $ 80.793 5,399) Fund balances, beginning of year 8.409 13.808 Fund balances, end of year $ 89.202 $ 8.409 See notes to fmancial statements. 54 I I I I I I I I I I I I I I I I I I I Special Revenue Funds Special Revenue Funds are used to account for the proceeds from specific revenue sources which are legally restricted to expenditures for specified purposes. Urban Services District Fund - This fund accounts for revenue primarily from ad valorem taxes from areas within the former city limits and expenditures related to governmental services such as "Main Street", "Urban Street Lights", and "Sanitation" . Emergencv Telephone System Fund - This fund accounts for the receipt and disbursement of revenues of the emergency telephone response system. Capital Outlay Fund - This fund accounts for the disbursement of revenues for all capital expenditures in General Fund departments. Capital expenditures are defined as any non-disposable item over $500 which includes vehicles, office and computer equipment, communications equipment, building renovations and office furniture. Law Enforcement Fund - This fund accounts for revenue and expenditures of the Sheriff's Department and Jail. Fire Protection Fund - This fund accounts for the receipt and disbursement of tax revenues restricted for fire protection services in the unincorporated area only. Occupational Tax Fund - This fund accounts for the receipt and disbursement of tax revenues restricted for fire protection services in the unincorporated area only. Special Assessment Fund - This fund accounts for the receipt and disbursement of street light assessment taxes for the installation of street lights in the County. Promotion/Tourism Fund - This fund accounts for the receipt and disbursement of hotel/motel and beer/wine tax revenues to the Augusta-Richmond County Convention & Visitors Bureau and the Augusta-Richmond County Coliseum Authority. Housing and Neighborhood Development Fund - This fund accounts for the financing and construction of yarious community development projects from grants received from the U.S. Department of Housing and Urban Development. Urban Development Action Grant (UDAG) Fund - This fund accounts for loan transactions in relation to urban development action grants. Repayments of initial grant revenue loaned to qualified recipients are restricted to additional financing to qualified applicants. Downtown Development Authority Fund - This fund accounts for funding it receives from the County and from special tax on downtown merchants. State Capital Grants Fund - This fund accounts forreceipt and expenditure of the State Capital Grant, which is restricted for capital expenditures only. 56 I I I I Urban Housing and Development Downtown State Special Promotion! Neighborhood Action Grant Development Capital Totals I Assessment Tourism Development (UDAG) Authority Grants 1997 1996 I $208,821 $60,423 $322,428 $ 378,072 $641,096 $ $17,731,766 $18,567,411 106,487 43,355 921,313 1,31 1,323 I 1,086 87,331 384,272 162,885 4,466,824 7,901 4,495,859 ] 0,003,026 52,057 69 54,990 43,936 I 62,332 680,773 27,089 203,343 204,843 - 47,866 - 821.338 3,972,855 - - I $315,308 $61,509 $472.091 $ 4,896,953 $935,660 $7.970 $25.295.154 $34.088.525 I I $ 71,775 $61,509 $ 56,352 $ $ 41,258 $ $ 788,269 $ 459,309 217,653 217,653 239,726 167,167 3,088 7,151 4,820,752 9,223,654 16,779 716,125 588,678 I 55,921 - - 7,362.207 7.51 1,983 - - 127,696 61.509 240.298 3.088 258.911 7.151 13.905.006 18.023.350 I 250,000 250,000 187,612 - 23 1, 793 4,893,865 676.749 .....ill I 1,]40.148 15.815.175 I - 187.612 - 23 1,793 4,893,865 676.749 .....ill 11.390,148 16.065,175 - I $315,308 $61.509 $472.091 $ 4.896,953 $935.660 $7.970 $25.295.154 $34,088.525 I I I I 58 I I I I Urban Housing and Development Downtown State I Special Promotion/ Neighborhood Action Grant Development Capital Totals Assessment Tourism Development (UDAG) Authority Grants 1997 1996 I $1,095,647 $3,137,725 $ - $ $ 180,587 $ - $27 ,267 ,881 $26,602,080 1,775,927 1,870,572 159,342 10,209 661,406 357,504 I 1,717,248 1,479,138 2,116,784 2,116,784 2,200,350 248.835 - 762.087 173.254 - 1.095.647 3.137.725 2,365,619 159.342 190.796 - 34.301.333 32.682.898 - I 306,369 1,112,890 653,520 I 3,137,725 1,970,461 5,163,604 4,834,619 217,189 40,214 163,483 415,336 I 16,121,759 17,846,429 1,108,057 5,605,485 4,524,015 63,169 350,501 I 172,204 1,865,004 3,413,592 4,348,905 43.847 - 90.385 85.574 - 1.] 08.057 3.137.725 2.449.034 43.847 1.865.004 - 31.951.556 33.099.113 - I ( 12,410) ( 83,415) 115,495 (1,674,208) 2,349,777 ( 4] 6,215) I 1,102,173 3,879,886 70,511 1,916,874 6,978,687 6,965,868 I ( 100.000) 8.1 0 1) - (9.749.210) (8.847.245) - I ( 112,410) ( 21,005) 115,495 242,666 681,427 1,582,294 I 300,022 252,798 10,134,824 434,083 819 16,065,175 14,877,431 (5,356.454) - (5.356.454) - 300,022 252,798 4,778,370 434,083 819 10,708,721 14,877,431 I - ( 394.550) - $ 187.612 $ $ 231.793 $ 4.893.865 $ 676.749 $819 $11.390.148 $16.065.175 I I 60 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Emergency Telephone System Fund Statement of Revenues, Expenditures and Changes in Fund Balance (Deficit) - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31, 1996) Variance Favorable 1996 Budget Actual (Unfavorable ) Actual REVENUES Charges for services $1.581.000 $1.511.412 $(69.588) $1.282.342 EXPENDITURES Public safety 2.039.719 1.828.140 211.579 2.027.010 Excess of revenues under expenditures ( 458,719) ( 316,728) 141,991 ( 744,668) OTHER FINANCING SOURCES (USES) Capital leases 259,023 209,698 (49,325) 248,006 Operating transfers out ( 14.514) ( 42.580) (28.066) ( 14.514) Excess of revenues under expenditures and other financing sources (uses) $( 214.210) ( 149,610) $ 64.600 (511,176) Fund balances (deficits), beginning of year ( 734.774) ( 223.598) Fund balances (deficits), end of year $( 884.384) $( 734.774) See notes to financial statements. 62 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Law Enforcement Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) 192.174 145.774 46.400 8,826 67,512 58,686 41,395 (41,395) (50.221) (50.221 ) 17,291 $ 17.291 122,629 $139.920 Budget REVENUES Use of money and property Charges for services Total revenues $ 3,000 ] 98.000 20 I ,000 EXPENDITURES Public safety Excess of revenues over expenditures OTHER FINANCING SOURCES (USES) Operating transfers in Operating transfers out Excess of revenues over expenditures and other financing sources (uses) $ Fund balances, beginning of year Residual equity transfers Fund balances, end of year See notes to fmancial statements. 64 Variance Favorable Actual (Unfavorable) $ 9,025 204.261 213.286 $ 6,025 6.261 12,286 1996 Actual $ 5,098 120.000 125.098 53.294 71,804 (16.388) 55,416 67.213 $122.629 I I I I I I I I I I I I I I I I I I I AUGUSTA-RIcHMOND COUN'ry, GEORGIA Occupational Tax Fund Statement of Revenues, ExpeIljditures and Changes in Fund Balance - Budget (GA14..P Basis) and Actual Year Ended December 3t 1997 (With Comparative Totals for the Year Endjd December 31,1996) REVENUES Licenses and permits Use of money and property Total revenues OTHER FINANCING USES Operating transfers out Fund balance (deficit), beginning of year Excess of revenues over financing uses Fund balances, end of year See notes to financial statements. Budget I $ 2,352,253 $ I 20.000 2.372,253 (2.372.J31 1 $ 66 Variance Fayorable 1996 Actual (Unfavorable ) Actual 1,775,927 $(576,326) $ 1,870,572 22.307 2.307 36,033 1.798.234 (574.019) 1.906,605 (1.798.234) 574,0 I 9 $ $ ( 1.885.491) 21,114 2L114) $ I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Promotionrrourism Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31, 1996) Actual Variance Favorable (Unfavorable) Budget REVENUES Taxes $ 2.997.000 $ 3.137.725 $ 140.725 EXPENDITURES Economic, community and environmental 2.997,000 3.137.725 (140.725) $ $ Excess of revenues over expenditures Fund balances, beginning of year $ Fund balances, end of year See notes to fmancial statements. 68 1996 Actual $ 2.975,185 2.975.] 85 $ I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Urban Development Action Grant Fund (UDAG) Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31, 1996) REVENUES Use of money and property Variance Favorable 1996 Budget Actual (Unfavorable ) Actual $ - $ 159.342 $159.342 $ 58.956 43.847 (43,847) 49.174 $ 115,495 $115.495 9,782 10,134,824 10,125,042 (5.356.454) 4.778.370 10.125.042 $ 4.893,865 $10.134.824 EXPENDITURES Other Excess of revenues over expenditures Fund balances, beginning of year, as previously reported Prior period adjustment Fund balances, beginning of year, as restated Fund balances, end of year See notes to fmancial statements. 70 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA State Capital Grants Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31, 1996) REVENUES Use of money and property Variance Favorable 1996 Budget Actual (Unfavorable ) Actual $ $ $ $ ..!l2 ~ - - $ 819 $ 819 Fund balances, beginning of year Fund balances, end of year See notes to financial statements. 72 I I I I Debt Service Funds I The Debt Service Funds are used to account for resources that will be used to service general long-term debt that is recorded in the General Long-Term Debt Account Group. In general, Debt Service Funds are established only iflegally required or when resources are being accumulated to meet principal and interest payments that will be made in future periods. I I Debt Service Fund - This fund accounts for general obligation bonds and notes payable and any other debts not recorded in the Enterprise Funds. Urban Debt Service Fund - This fund accounts for general obligation bonds related to the former City of Augusta. I I I I I I I I I I I I 74 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Debt Service Funds Combining Statement of Revenues, Expenditures and Changes in Fund Balances Year Ended December 31,1997 Urban Debt Debt Totals Service Service 1997 1996 REVENUES Taxes $ 826,635 $575,891 $1,402,526 $ 789,892 Use of money and property 52,628 52.628 53.386 Total revenues 879.263 575,891 1.455,154 843.278 EXPENDITURES Debt service 891.200 428.931 1.320.131 867 ,600 Excess of revenues over (under) expenditures ( 11,937) 146,960 135,023 ( 24,322) Fund balances, beginning of year 1,739,508 1,739,508 1,763,830 Residual equity transfer l.378.276 1.378,276 Fund balances, end of year $3.105,847 $]46.960 $3.252.807 $1.739.508 See notes to fmancial statements. 76 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Urban Debt Service Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) REVENUES Taxes Variance Favorable 1996 Budget Actual (Unfavorable ) Actual $531.600 $575.89] $ 44.291 $ 531 ,600 428.931 102,669 $ 146.960 $146.960 EXPENDITURES Debt service Excess of revenues over expenditures Fund balances, beginning of year Residual equity transfer Fund balances, end of year $146.960 $ , See notes to fmancial statements. 78 I I I I Capital Projects Funds I The acquisition or construction of capital projects, other than those financed by Enterprise Funds, Internal Service Funds, or Trust Funds, may be accounted for in a Capital Projects Fund. Usually a Capital Projects Fund is used to account for major capital expenditures such as the construction of civic centers, libraries, and general administrative service buildings. The acquisition of other capital assets, such as machinery, furniture, and vehicles, is usually accounted for in the fund that is responsible for the financing of the expenditure. I I Community Development Fund - This fund accounts for the financing and construction of various community development projects. Financing is provided by grants received from the U.S. Department ofHUD. I Special Sales Tax Fund - This fund accounts for financing and construction of various road improvement projects. Financing is provided by receipts from a 1987 special one percent local option sales tax referendum. I General Capital Proiects Fund - This fund accounts for financing and construction of the Department of Family and Children Services facility and other future projects. I Ouasi Capital Proiects Fund - This fund accounts for the County's portion of fmancing activities of the Richmond County Public Facilities, Inc., a nonprofit corporation. I 80 I Special Sales Tax Phase II Fund - This fund accounts for fmancing and construction of various construction and road improyements, drainage, jail improvements and museums. Financing is to be provided by receipts from a 1991 special one percent local option sales tax referendum. I Special Sales Tax Phase III Fund - This fund was established to account for expenditures specifically budgeted from revenues from the one cent sales tax (Phase III) collected from the years 1996 - 2000 to be used primarily for public works, recreation and outside agency projects. I I I I I I I I I I General Quasi Special Special Capital Capital Sales Tax Sales Tax Totals Proiects Proiects Phase II Phase III 1997 1996 I $ $ $23,262,027 $26,541,973 $55,788,931 $60,564,986 I 2,716,995 49,618 50,456 40,106 80,130 80,130 I 134,269 134,269 1,599,573 1,163,877 1,163,877 1,121,019 - 10.000 10.000 1.427.837 - I $ - $1.378,276 $23,321.645 $26.541.973 $57 ,227 ,663 $67,470.516 - I $ $ $ 392,121 $ 125,955 $ 518,076 $ 3,560,514 I 1,378,276 935,386 2,176,008 4,720,083 1,809,671 56,363 56,363 34,757 - 800.000 - I - 1.378.276 1.327,507 2,358.326 5.294.522 6,204.942 - 21,994,138 24,183,647 51,689,088 60,818,155 I - 244.053 447,419 - - 21,994.138 24,183.647 51.933.141 61.265.574 - I $ - $1.378,276 $23,321,645 $26,541,973 $57.227.663 $67.4 70.516 - I I I I I I 82 I I I I General Quasi Special Special I Capital Capital Sales Tax Sales Tax Totals Pro i ects Proiects Phase II Phase III 1997 1996 $ $ $ 864 $24,503,648 $24,504,512 $28,259,941 I 1,491,397 1,089,724 2,857,405 3,012,489 329,605 317,573 1,354,307 1,616,326 1,244,141 I 75.52] 23.000 12.552 111,073 121,658 75,521 2.869.568 25,605.924 29.4] 8.921 32.955,802 I 17,473,444 19,530,145 37,156,105 24,049,600 28.146 I 17.473.444 19,530.145 37,156.105 24.077.746 75,521 (14,603,876) 6,075,779 (7,737,184) 8,878,056 I 4,500 ( 968.863) (1,0]6,973) 726.580) I 75.52] (]4,603.876) 5.1 06.9] 6 (8.754.157 ) 8.155.976 I (800,000) 1,302,755 36,598,014 19,076,731 61,265,574 53,109,598 800,000 800.000 I 1,302,755 36,598,014 19,076,731 62,065,574 53,109,598 (1.378.276) ( 1.378.276) I $ $ $ 21.994.138 $24.183.647 $51.933.14] $61.265.574 I I I I I 84 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Special Sales Tax Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31, 1996) REVENUES Use of money and property Cost reimbursements Total revenues Variance Favorable 1996 Budget Actual (Unfavorable) Actual $ 195,000 $ 276,284 $ 81,284 $ 285,770 204,673 262.019 57.346 361.544 399.673 538.303 138,630 647.314 EXPENDITURES Capital outlay 3.543,084 989.908 122.300 3.420.784 Excess of revenues over (under) expenditures (3,143,411) 416,003 3,559,414 ( 342,594) OTHER FINANCING USES Operating transfers out (48.110) (48.110) Excess of revenues over (under) expenditures and other financing uses $(3,143.411) 367,893 $3.511.304 ( 342,594) Fund balances, beginning of year 5,143.410 5.486.004 Fund balances, end of year $5.5] 1.303 $5.]43.410 See notes to fmancial statements. 86 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA. Quasi Capital Projects Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) Variance Favorable 1996 Budget Actual (Unfavorable ) Actual REVENUES Other $ - $ 75,521 $75.521 $ 133,74] EXPENDITURES Capital outlay 144,986 Other - 9.770 - Total expenditures - 154.756 - Excess of revenues over (under) expenditures $ 75,521 $75.521 21,015) Fund balances, beginning of year, as previously reported 1,302,755 2,920,230 Prior period adjustment ( 1.596.460) Fund balances, beginning of year, as restated 1.302.755 1.323.770 Residual equity transfer (1.378.276) Fund balances, end of year $ $ 1.302.755 See notes to fmancial statements. 88 Excess of revenues over (under) expenditures Variance Favorable 1996 Budget Actual (Unfavorable ) Actual $ 29,154,572 $24,503,648 $(4,650,924) $26,051,757 1,095,400 1,089,724 ( 5,676) 323,994 13.551 12,552 ( 999) 229 30.263.523 25.605.924 (4.657 .599) 26.375.980 50.864,186 19.530.145 31.334.041 6.716.715 (20,600,663) 6,075,779 26,676,442 19,659.265 I. I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Special Sales Tax Phase III Fund Statement of Revenues, Expenditures and Changes in Fund Balance - Budget (GAAP Basis) and Actual Year Ended December 31,1997 (With Comparative Totals for the Year Ended December 31,1996) REVENUES Taxes Use of money and property Other Total revenues EXPENDITURES Capital outlay OTHER FINANCING SOURCES (USES) Operating transfers in Operating transfers out 6,000 ( ( 940.600) ( 968.863) ( 6,000) 28.263) ( 582.534) Excess of revenues over (under) expenditures and other financing sources (uses) $(2L535,263) 5,106,916 $26.642.179 19,076,731 Fund balances, beginning of year 19.076.731 Fund balances, end of year $24.183.647 $19.076.731 See notes to financial statements. 90 I Enterprise Funds I I I I Enterprise Funds are generally established if the intent of the governing body is that the cost of providing goods or services is financed or recovered primarily through user charges or if the governing body has decided that periodic determination of revenues earned, expenses incurred, and/or net income is appropriate for capital maintenance, public policy, accountability, or other purposes. I Waste Management Fund - This fund accounts for the provision of landfill services to residents and industries of the County. All activities necessary to provide such services are accounted for in this fund including, but not limited to, administration, operations, billing and collection. I I Water and Sewer Fund - This fund accounts for the provision of water and sewer services to residents of the County. All activities necessary to provide such services are accounted for in this fund, including, but not limited to, administration, operations, maintenance, financing and related debt service and billing and collection. I Bush Field Airport Fund - This fund accounts for the operations of Bush Field Airport, the only airport within the County from which service from the major airlines is available. I Municipal Golf Course Fund - This fund accounts for the operation of the Municipal Golf Course, an 18-hole golf course located within the city limits. I Transit Fund - This fund accounts for the operations of the Augusta Public Transit which provides scheduled bus service within Richmond and Columbia counties. Daniel Field Airport Fund - This fund accounts for revenue and expenditures related to Daniel Field Airport. I Old Government House Fund - This fund accounts for the operations of the Old Government House, a historic building within the city limits. The house is available for short-term rentals. I Newman Tennis Center Fund - This fund accounts for receipt and expenditures related to the operations at Newman Tennis Center. I I I I I I 92 I I I I I Old Newman Municipal Daniel Field Government Tennis Totals Golf Course Transit Airport House Center 1997 1996 I $128,236 $ 1,150 $333,633 $ $7,633 $ 14,499,831 $ 7,935,567 I,] 49,960 1,076,856 I 1,223 7,416 3,796,814 3,928,562 683 36,374 44,994 543,910 885,018 347,974 I 17,829 109,475 127,304 116,347 500 4,435 4,935 500 13,726 120,300 1,330,529 1,330,529 34.238 18.551 - 2.181.260 2.514,257 - I 195,752 691,327 338.751 109.475 7.633 24.012.025 17.295.586 I 42,149,835 40,041,041 2,324,792 5,003,918 88,451 256,009 I 1,355,421 92,586 - 47,300 40.700 - - 45.965.799 45.434.254 - I 56,668 3.865.786 79.886 171,792 170.641.811 166.772.018 - - I 1,365,516 1,251,067 - 1.789.913 1.659.060 - I - 3.155.429 2.910.127 - $252.420 $4.557.113 $418.637 $281.267 $7.633 $243.775.064 $232.411.985 I I I I I 94 I I I I Old Newman Municipal Daniel Field Government Tennis Totals I Golf Course Transit Airport House Center 1997 1996 $417,602 $ 707.041 $ 87.334 $ 48,744 $ 71.740 $43.120.204 $40.955.743 I 119,683 1,906,375 28,757 36,669 36,158 ]0,053,766 10,323,403 9,434 45,568 5,977 7,593 9,510 2,658,231 2,525,505 I 31,804 120,748 11,529 ] ,515 1,229 3,051,45] 3,291,317 21,929 184,342 1,085 6,715 43,439 3,977,2]9 2,0] 0,280 9,854 8,028 2,490 22,159 ],94],812 1,037,132 86,997 19,063 40] 110,396 87,907 I 50,000 31,376 48,378 73,486 3,299 3,323,605 3,569,0]9 718 595,112 10,590 7,252,408 6,719,800 I 710,051 850.374 585.527 301.94] 2.929.440 128.862 65.572 ] ]6.195 33.219.262 30.909,941 115.661 (2,222.399) (41.528) (16.828) (44.455) 9.900,942 10.045.802 I 7,595 9,563 342,096 885.461 I 9,525 22,391 2,476,025 348,791 (4,310,811) (1,994,744) ( 35,262) I 97.263 9,818.007 I. 710.245 17.120 97 .263 9.563 22.391 8.325.317 914.491 132,781 (2,125,136) (31,965) (16,828) (22,064) 18,226,259 10,960,293 I 1,321,551 16,135 22,084 5,142,304 1,612,244 (13.360) ( 74.677) ( 177) ( 1.169) (9.501.768) (9.436.645) I 119,421 ( 878,262) (31,965) ( 870) ( 1,149) 13,866,795 3,135,892 104,860 (4,429,010) (51,743) 154,396 62,664,379 59,530,463 I ( 33] .276) 1.976) I ] 04.860 (4.429.010) (51.743) 154.396 62.333.] 03 59.528.487 $224.281 $(5.307.272) $(83,708) $153.526 $( 1.149) $76.199.898 $62.664.379 I I I 98 I I I I Old Newman Municipal Daniel Field Government Tennis Totals Golf Course Transit Airport House Center 1997 1996 I $115,661 $(2,222,399) $(41,528) $( 16,828) $(44,455) $ 9,900,942 $ 10,045,802 I 718 595,112 10,590 7,252,408 6,719,800 61,689 50,000 I ( 1,223) ( 7,416) 131,748 272,560 ( 217,062) ( 537,044) 82,179 (17,829) 3,729 (109,475) ( 2,337) 5,707) I ( 4,435) ( 4,435) 500) 145,286 332,997 637,100 I ( 64) ( 27,432) 185,205 ( 2,327) 4,124 227,504) 697,164) 5,212 49,485 (11,011) ( 3,422) 4,658 175,328 415,318 (10,258) 511,282 96,230 ( 3,196,322) ( 3,454,957) 6,600 ( 700) I 850.374 431.376 92,217 (1.318.430) 131.960 ( 25.232) (35.673) 14.682.755 14.702.082 I 9,525 22,391 2,476,025 348,791 97,263 9,818,007 1,713,739 I (13.360) 1.246.874 15,958 20,915 ( 4.359.464) ( 7,824.401) ( 3,835) 1.344.137 15,958 43.306 7,934.568 ( 5.761.871) I (14,280) ( 229,989) (79,886) ( 4,652) (11,122,201) (21,769,814) ( 1,080,000) ( 2,320,000) ( 250,898) ( 506,967) I ( 318,964) ( 356,715) 5,779,147 64,980,940 ( 114,449) ( 1,038,308) ( 6,760,198) (24,272,017) I 5,432,033 ( 3,132,519) ( 2,766,708) 205.432 1.209.576 2.154.008 I (] 4.280) ( 24.557) (79,886) 4.652) (]5,790.506) 19.536.452 I 7,595 9,563 342,096 888,689 73.104) 1.076.856) 7.595 9.563 268.992 ( 188.167) I 81,697 1,150 61,637 ( 13,926) 7,633 7,095,809 28,288,496 46.539 271.996 13.926 53.369.821 25.081.325 $128.236 $ 1.150 $333.633 $ $ 7.633 $ 60.465.630 $ 53.369.821 I 100 I Internal Service Funds I I I I Internal service funds are used to account for goods or services provided by a central service department or agency to other departments, agencies, or component units of the governmental unit, or to other unrelated governmental units, usually on a cost reimbursement basis. I Risk Mana!.!:ement Fund - This fund accounts for the receipt and disbursement of worker's compensation claims, settlement exposure and damage expense claims, unemployment benefits, commercial insurance premiums, bond on certain employees and elected officials and employee insurance benefits for health and dental claims. I Fleet Operations Fund - This fund accounts for the operation and maintenance of County vehicles. The Fund bills other County funds at amounts that will approximately recover all the cost of the services provided. I Central Services Fund - This fund accounts for maintenance and printing services provided to other County funds. The Fund bills other County funds at amounts that will approximately recover all the cost of the services provided. I I I I I I I I I I I 102 104 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Internal Service Funds Combining Statement of Reyenues, Expenses and Changes in Retained Earnings (Deficits) Year Ended December 31,1997 Risk Fleet Central Totals Management Operations Services 1997 1996 OPERA TING REVENUES Charges and fees $ 7,296,985 $3,664,351 $ $10,961,336 $ 9.873,854 Other revenue ] 53.869 Total operating revenues 7.296.985 3.664.351 10.961.336 10.027.723 OPERATING EXPENSES Personal services 201,843 201,843 1,466,263 Utilities and telephone 3,201 1 02,272 105,473 Maintenance and repairs 3,010 9,090 12,100 Materials and supplies 4,627 43 4,670 4,060,883 Professional services 137,781 3,661,151 3,798,932 Other 202,456 222 7 202,685 1,139,034 Depreciation 5,293 15,979 33,345 54,617 56,160 Risk benefit charges 12,199.202 12.199,202 5.529.560 Total operating expenses 12.757.413 3.788.757 33,352 16.579.522 12.251.900 Operating income (loss) (5,460,428) ( 124,406) ( 33,352) (5,618,186) (2,224,177) NONOPERA TING REVENUES (EXPENSES) Interest revenue 121,668 Other revenue 1,750 1,750 Interest expense ( ]7.] 11) 51.166) 68.277) ( 49,1 00) Income (loss) before operating transfers (5,477,539) ( 173,822) ( 33,352) (5,684,713) (2,151,609) Operating transfers in 4,343,253 4,343,253 1,3]1,553 Operating transfers out ( 2.264 ) ( 76.955) ( 79.219) ( 97.801) Net income (loss) (1,134,286) ( 176,086) (I ] 0,307) (1,420,679) ( 937,857) Retained earnings, beginning of year 1,637,304 109,078 110,300 1,856,682 2,889,463 Residual equity transfer 94.924) Retained earnings (deficits), end of year $ 503.0]8 $( 67.008) $( 7) $ 436.003 $ 1.856.682 See notes to financial statements. I 106 I I I I Trust and Agency Funds I Fiduciary funds are used to account for assets when a governmental unit is functioning either as a trustee or as an agent for another party. Because the County is functioning in a fiduciary capacity, the authority to employ, dispose of, or otherwise use the assets is not determined by a legislative body or oversight board, but by the public laws and private agreements that created the trustee or agency relationship. I I Agency Funds - An agency fund is created to act as custodian for other funds, governmental units, or private entities. Assets are recorded by the agency fund, held for a period of time as determined by legal contract or circumstances, and then returned to their owners. The County utilizes agency funds to account for the following: I Tax Commissioner - This fund accounts for tax billings, collections and remittances made by the Tax Commissioner on behalf of the County and other governmental agencies. I Probate Judge -This fund accounts for the receipt and disbursement of licenses and other fees collected by the Probate Judge. I Sheriffs Department - This fund accounts for the receipt and disbursement of funds collected by the department from individuals posting bond. I Civil Court - This fund accounts for the receipt and disbursement of court-ordered fmes, fees and garnishments made on behalf of third parties and traffic violation fmes. Clerk of Court - This fund accounts for the receipt and disbursement of court-ordered fines and fees made on behalf of third parties. I Municipal Court - This fund accounts for receipt and disbursement of funds collected by the Municipal Court. I Deferred Compensation - This fund accounts for monies voluntarily deducted from employee's pay checks which is then invested for the employee's future use. I Expendable Trust Funds - Those trust funds whose principal and income may be expended in the course of their designated operations so that they are depleted by the end of their designated life. An expendable trust fund is accounted for in the same manner as governmental funds. I Joseph R. Lamar Fund - This fund accounts for the receipt of investment earnings from the Joseph R. Lamar Principal Fund and payment of the annual award. I Perpetual Care Fund - This fund accounts for monies collected from sale of perpetual care contracts at County-owned cemeteries after October 1, 1970, as well as receipt of investment earnings on all perpetual care investments and payment of cemetery maintenance expenditures. I Nonexpendable Trust Funds - Trust funds that allow the earnings to be used to achieve the objectives of the fund, but require that the principal be preserved intact. A nonexpendable trust fund is accounted for in essentially the same manner as a proprietary fund. I Joseph R. Lamar Fund - This fund accounts for monies provided by a private donor to finance awards for children attending Joseph R. Lamar School. The principal amount ofthe gift is to be maintained intact and invested. Investment earnings are used for the awards. I 108 I I Perpetual Care Fund - This fund accounts for monies collected from the sale of perpetual care contracts at County- owned cemeteries before October I, 1970. The principal must be maintained intact and invested. Investment earnings are used for cemetery maintenance. I Pension Trust Funds - Pension trust funds account for the assets of the County's employees' retirement plans. I 1945 Pension Trust Fund - This fund accounts for the accumulation of resources to be used for retirement annuity payments to participants of the 1945 Plan at appropriate amounts and times in the future. Resources are contributed by the County at amounts determined using actuarial assumptions and calculations. Resources contributed by employees are based on a percentage of an individual's gross salary. I 1977 Pension Trust Fund - This fund accounts for the accumulation of resources to be used for retirement annuity payments to participants of the 1977 Plan at appropriate amounts and times in the future. Resources are contributed by the County at amounts determined using actuarial assumptions and calculations. Resources contributed by employees are based on a percentage of an indiyidual's gross salary. I I General Retirement Fund - This fund accounts for contributions to the County's pension plan that are to be used for retirement payments at appropriate amounts and times in the future. I I I I I I I I I I I I I I I I I I I Expendable Trust Funds Nonexpendable Trust Funds Pension Trust Funds Joseph R. Perpetual Joseph R. Perpetual 1945 1977 General Totals Lamar Care Lamar Care Plan Plan Retirement 1997 1996 $ $511,334 $5,175 $338,625 $ 586,336 $2,030,404 $ 2,395.878 $ 8,982.206 $ 7.794.261 12,603,665 6,202,242 63,764,178 82,570.085 64.764.143 8,895,00 I 7.075,227 8,327 8,327 128.696 800,000 3,082 3,596 6,678 5,179,085 4.455,084 975,095 975,095 975,095 - - 700.000 1.115.361 287.127 - - $ $519.661 $5,175 $338.625 $13.893.083 $8.236.242 $67.135.151 $107.731.838 $86.279.633 I I $ $ 320 $ $ $ $ $ 4,438 $ 4,758 $ 7.086 2,735,863 3,064,407 175 181,774 738,831 1,714,732 500,193 8,895,00 I 7.075,227 - - - 5.179.085 4.455.084 - - - 175 320 - - 181.774 743.269 18.529.439 15.101.997 - - 175) 519,341 5,175 338,625 862.966 798.745 66,391,882 66,391,882 70.378,891 - - 13.711.309 8.236.242 21.947.551 - - 175) 519.341 5.175 338.625.. 13.711.309 8.236.242 66.391.882 89.202.399 71.177.636 $ $519.661 $5.175 $338.625 $13.893.083 $8.236.242 $67.135.151 $107.731.838 $86.279.633 I I I I I I I I I 110 112 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Agency Funds Combining Statement of Changes in Assets and Liabilities - Continued Year Ended December 31,1997 See notes to fmancial statements. I I I I I I I I I I- I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Expendable Trust Funds Combining Statement of Revenues, Expenditures and Changes in Fund Balances (Deficit) Year Ended December 31,1997 Joseph R. Perpetual Totals Lamar Care 1997 1996 REVENUES Interest $ $ 25,173 $ 25.173 $ 21.594 Other 870 870 5.950 Total revenues 26.043 26.043 27.544 EXPENDITURES Operating supplies and materials 11,288 11,288 33,168 Other 175 175 598 Total expenditures 175 11.288 11.463 33.766 Excess of revenues over (under) expenditures ( 175) 14,755 14,580 ( 6,222) OTHER FINANCING SOURCES Operating transfers in 34.948 34.948 23.203 Excess of revenues over (under) expenditures and other financing sources 175) 49,703 49,528 16,981 Fund balances, beginning of year, as previously reported 455,120 455,120 438,139 Prior period adjustment 14.518 14.518 Fund balances, beginning of year, restated 469.638 469.638 438.139 Fund balances (deficit), end of year $( 175) $519,341 $519.166 $455.120 See notes to fmancial statements. 114 I I I I I I I I I I I I I I I I I I I AUGUSTA-RICHMOND COUNTY, GEORGIA Pension Trust Funds Combining Statement of Revenues, Expenses and Changes in Fund Balances Year Ended December 31,1997 1945 1977 General Totals Plan Plan Retirement 1997 1996 OPERA TING REVENUES Contributions $ 6,954 $1,549,642 $ 330,992 $ 1,887,588 $ 1,138,426 Interest 2,147,736 955,444 10,068,362 13,171,542 7,361,278 Other 9.819 Total revenues 2.154.690 2.505.086 10.399.354 15.059.130 8.509.523 OPERATING EXPENSES Administration 171,704 77,358 480,101 729,163 612,653 Benefit payments 824,672 279,593 3,681,248 4,785,513 2,662,294 Refunds 1.383 102.723 32.585 136.691 198.258 Total operating expenses 997.759 459.674 4.193 .934 5.651.367 3.473.205 Operating income 1,156,931 2,045,412 6,205,420 9,407,763 5,036,318 Operating transfers in 947,525 947,525 Operating. transfers out ] 40.928) 60.147) ( 83.620) 284.695) 38.799) Net income 1.0] 6.003 1.985.265 7.069.325 ] 0,070.593 4.997.519 Fund balances, beginning of year, as previously reported 12,695,306 6,250,977 51,432,608 70,378,891 65,381,372 - --Prior period adjustment 7 .889.949 7.889.949 Fund balances, beginning of year, restated 12.695,306 6.250.977 59,322.557 78.268.840 65.381.372 Fund balances, end of year $13.711.309 $8.236.242 $66.391.882 $88.339.433 $70.378.891 See notes to fmancial statements. 116 118 I I I I I I I I I I I I I I I I I I I Compliance Section I 120 I I I I INDEPENDENT AUDITORS' REPORT ON SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS I I To the Board of Commissioners Augusta-Richmond County Augusta-Richmond County, Georgia I We have audited the general-purpose financial statements of Augusta-Richmond County, Georgia, as of and for the year ended December 31, 1997, and have issued our report thereon dated June 12, 1998. These general-purpose financial statements are the responsibility ofthe Augusta-Richmond County's management. Our responsibility is to express an opinion on these general-purpose fmancial statements based on our audit. I I 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. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures used and significant estimates made by management, as well as evaluating the oyerall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion. I I In our opinion, the general-purpose fmancial statements referred to above present fairly, in all material respects, the fmancial position of Augusta-Richmond County, Georgia, as of December 31, 1997, and the results of its operations and the cash flows of its proprietary fund types and nonexpendable trust funds for the year then ended in conformity with generally accepted accounting principles. I In accordance with Government Auditing Standards, we have also issued our report dated June 12, 1998 on our consideration of Augusta-Richmond County's internal control over financial reporting and our tests of its compliance with certain provisions of laws, regulations, contracts and grants. I Our audit was conducted for the purpose offorming an opinion on the general-purpose financial statements of Augusta- Richmond County, Georgia taken as a whole. The accompanying schedule of expenditures of federal awards is presented for purposes of additional analysis as required by U.S. Office of Management and Budget Circular A-133, Audits of States. Local Governments. and Non-Profit Organizations, and is not a required part of the general-purpose financial statements. Such information has been subjected to the auditing procedures applied in the audit ofthe general- purpose fmancial statements and, in our opinion, is fairly stated, in all material respects, in relation to the general- purpose fmancial statements taken as a whole. I I I ~ ,~.J-7~, l.l.P. I Augusta, Georgia June 12, 1998 I I 122 I AUGUSTA-RICHMOND COUNTY, GEORGIA I Summary Schedule of Prior Audit Findings I Year Ended December 31,1997 U. S. Department of Housing and Urban Development I Condition: During 1996, the U. S. Department of Housing and Urban Development issued a rnonitoring report with several fmdings. I Current Status: Corrective action on the above findings was taken. I U. S. Department of Transportation Federal Aviation Administration (Findings related to audit-performed by the Office of the Inspector General) FINDING A: Need to Restrict the Use of Airport-Generated Revenue to Airport Related Purposes I Condition.' During 1996, the Office of the Inspector General (the "OIG") audited the County due to a prior year diversion of airport funds by the former City of Augusta. As a result of the audit, a general fund payable and its corresponding airport receivable was recorded in the current consolidated general fund of Augusta-Richmond County (the "County"). I I Recommendations: la. The auditor recommended the County reimburse the airport fund for $1,868,660 for expenditures prohibited for non-airport use. 1 b. The auditor recommended the County reimburse the airport bond sinking fund $274,881 plus interest for transfers made from the bond sinking fund in violation of Federal guidelines and bond restrictions. 1 c. The auditor recommended the County remoye outstanding charges in the amount of $619,702 charged to the airport fund for items related to acquisition of land for non-airport related purposes. 2. The auditor recommended the County provide airport management with an invoice for all remaining outstanding unreimbursed charges that can be supported with documentation and to schedule regular meetings between the County and the airport fmance divisions to prevent future financial disputes. 3. The auditor recommended the County monitor transactions between the County and the Airport by reviewing airport fmancial reports required to be submitted annually to the Federal Aviation Administration (the "FAA "). 4. The auditor recommended the County develop an indirect cost allocation plan consistent with FAA policy (OMB A-87) and assure that cost for duplicative functions are excluded. I I I I Current Status: I a. Corrective action was taken. 1 b. Corrective action was taken. I c. Corrective action was taken. 2. As recommended, the County has billed the Airport for all outstanding unreimbursed charges through 1996 and was subsequently paid by the Airport. However, the County has failed to comply with the recommendation of scheduling regular meetings to reconcile charges to the Airport. There have been several "irregular" meetings in an attempt to reconcile costs. It has also been noted that certain 1995 charges which were disallowed by the OIG remain payable to the County. Also, during 1997, certain amounts have been charged to the Airport which represent ineligible charges based on their nature. The amount of charges from 1995 to 1997 which are ineligible is $167,073. In addition to this amount, other amounts have been charged to the Airport of which an amount cannot be determined as ineligible at this time. 3. Corrective action was taken. 4. The County has implemented an indirect cost allocation plan consistent with FAA policy, however, certain costs being charged to the Airport have not been included in the cost allocation plan. This resulted in ineligible charges as indicated in item 2. I I I I I 124 I RT OF INDEPENDENT CERTIFIED PUBLIC ACCOUNT ANTS ON COMPLIANCE AND ON INTERNAL CONTROL OVER FINANCIAL REPORTING BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS I I I I I To the Board of Commissioners Augusta-Richmond County Augusta-Richmond County, Georgia I We have audited the financial statements of Augusta-Richmond County as of and for the year ended December 31, 1997, and have issued our report thereon dated June 12, 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. I Compliance As part of obtaining reasonable assurance about whether Augusta-Richmond County's financial statements are free of material misstatement, we performed tests of its compliance with certain proyisions oflaws, 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. I I I Internal Control over Financial Reporting In planning and performing our audit, we considered Augusta-Richmond County's internal control over financial 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. Our consideration of the internal control over fmancial reporting would not necessarily disclose all matters in the internal control over fmancial reporting that might be material weaknesses. 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. We noted no matters involving the internal control over financial reporting and its operation we consider to be material weaknesses. I I I This report is intended for the information of the audit committee, management and federal awarding agencies and pass- through entities. However, this report is a matter of public record and its distribution is not limited. I C/u; I~.J- 7~/L.L.P. I Augusta, Georgia June 12, 1998 I I I I 126 I I This report is intended for the information ofthe audit committee, management and federal awarding agencies and pass- through entities. However, this report is a matter of public record and its distribution is not limited. I ~ I ~ "j 7~1 L.L.I'. I Augusta, Georgia June 12, 1998 I I I I I I I I I I I I I I