Loading...
07 - Monthly Financial ReportItem No. 7 ��M 0-0 Mnl 11 M TO: Mayor & City Council Grayson Path, City Manager FROM: Gene Anderson, Finance Director SUBJECT: JUNE 2020 FINANCIAL REPORT DATE: July 27, 2020 I BACKGROUND: Section 69 (33) of the Paris City Charter requires the Finance Director to submit to the City Council. through the City Manager a monthly statement of all receipts and disbursements. The attached report satisfies that requirement, STATUS OF ISSUE: This report updates the City Council on the City's financial activities through the month stated in the subj;ect line. BUDGET: Not affected by this report. RECOMMENDATION: Motion to receive the monthly financial report, City of Paris June 2020 Financial Report Comments Net to Date Comparison of Revenues: L The operations and maintenance property tax and related collections are 2.81% less than this time last year ($210,328). This decrease is due to lower current and delinquent tax collections to date plus the lower penalty & interest collected on the delinquent taxes. Current tax collections are 96.43% of the tax levy vs. 97.02% last year. 2, Sales taxes are up 4.17% from last year ($228,570). I Hotel occupancy taxes are down 1.4810 compared to last year. 4, Franchise fees are down 0.7210 compared to last year ($18,317). 5. Permit fees are down 27.1810 from last year. This amounts to $63,850. May 2019 had unusually large dollar permits issued, 6. Municipal Court fines and related fees are 24.33% ($57,782) below last year's collections, 7. Other revenue includes leases, interest, copy fees, birth & death certificates, library fees, mixed beverage tax, and other minor revenues. This revenue up 15.62% ($91,108) caused by HHS Stimulus payment, increased T -Mobile lease payments, hanger rentals, event center lease, fuel flowage fees, and credit card fees, 8. Sanitation fees are down 11.30% compared to 2019 collections. This is only $28,100 and was expected with more of these fees going directly to the Sanitation Fund in this budget. 9, EMS fees are up 4.61% compared to last year. 10. Total General Fund revenues are 0.18% more than last year. General Fund revenues equal 85.651 of the budget with the City being 75.00% through the budget year. 11. Total General Fund expenditures are up 1.1110 ($185,171) compared to last year. General Fund expenditures to date equal 70.931® of budget with the City being 75.00% through the budget year. 12, Sewer revenue is up 8.09% ($351,908). 11 Water revenue is up 3.8710 ($209,944). 14. Other revenue sources are down 24.4910 ($106,408). This decrease caused by increased charge offs, lower interest rates, suspension of credit card fees, and lower industrial surcharges. 15. Total Water & Sewer revenues, ignoring transfers and adjustments, are 4.46% above last year, 16. Total Water& Sewer expenses are 3.27% below last year at this point and represent 47,81% of the total budget (73.2510 adjusted for debt payments)while the City is 75,0010 through the budget year. Departmental Expenditure Summary: At this point the City is nine months or 75.00% through the budget year. It is important to remember that expenditures do not occur equally throughout the year. For example, capital expenditures and b E 1, City Council -130,921. The overage amounts to $45,106. This overage is due mostly to expenses related to the City Manager search and the TIRZ consultant. 1 EMS -93,940. The overage amounts to $494,571 and is primarily due to overtime, medical supplies, equipment, and the purchase of an ambulance, 1 Airport -98,14%. The overage amounts to $34,454 and is due to maintenance work at the airport (half of which will be reimbursed by the State). 4. Sanitation -79,23%. The overage amounts to $50,273 and is due to a sanitation truck purchase made in 2019-20 that should have been made out of the 2018-19 budget. These trucks are made after they are ordered and take months to complete. The truck was delivered too late to be charged to the correct budget, General comments to the City Council: L Over 99% of all of the City operational activity takes place in the General Fund, the Water & Sewer Fund, or the Sanitation Fund, The other funds are special purpose funds with limited activity and usually with legal restrictions on what their money can be spent on. For that reason, I normally only comment on the activity of the General Fund, Water & Sewer Fund, and the Sanitation Fund. However, if circumstances merited it, I would make comment on activity in one of the other funds, 2. 1 try to anticipate questions you might have about the report and comment on those points. After you receive your packet and review the monthly report, if you have questions about the report, please let the Manager know (or me if you can't reach the Manager) before the Council meeting if possible in case I have to research the answer to your question, That does not prevent you from asking the question at the meeting if you wish to make a point, but it does help prevent questions coming up that I can't answer on the spot and possibly delaying the Council in making a decision. 3. The activity of the Paris Economic Development Corporation is reflected in the monthly report. This is a result of the City performing the bookkeeping functions for this agency. PEDC has its own managing board, N T tko c 0 E CL M C U. M M %0- 0 A- 1* M m 1* 0 m C14 w m 0 oq N L'i c71 N oq Lr) Cl! " q w 0 N r, C,4 -4 Ln W 0 0 r4 0 to "� "I O0 r,� r -t '-t r,� r; M U� M N Z 0 0 1-4 I- - wrl" M to 0 rq r- 0 Lo zT ;r m M M w zr a w q (3) C) Lr! ui r-, r-: c6 6 6 4 w o " d w -i M 1* m to IN M 4D Ifft I- a- 'I 'R " *,Z I t 0,1 R Lr' L'! 0)0 . W2 Mmw 1,-,' wv) am' Mr` mw ot40, WM N �t -Z3� %r to N C4 to N N f', r- LM rl� N c; 04 in M to N w r, N w w r" m O -1 N 'it c0 0) t,I - - - N r w w a M tD C14 o6 06 ,i 09 r-4 Ln cn 11* 00 Ln r" rqj.0 L 00 Ft O -t a) l0 - --i -'0)0(i M (N do) W r� 5 K N F- N r-, N m cq r,� n, -t Ln -4 r -i z rq m r, r, to c; "a Nam J MX LL > c 0 OX C(VOW (L) M LL cr- :;: t M LL IV x 0 c E M (D 0 M M Ln I LL 0 US Lu O 1-4 (N m to r, 00 cm rl r, rl r, r rl rl rl rl L.L E 04 3: It 00 A A' M O C� o o C� te x x W 0) 0 *Z; c a) :te E Q) M UT '7-- > cu a) W E (D — 0 V ) w 0 x 0 0 M x I qqqqqqq qqq 10 m N t000 0 M LA O Qi g g .6 g rq g g q g .6 "i .6 "; 4 'g w m -qt 'T m w ul " m a h ID Kn m N N to Ui O �r -,r rj IL 46- 'R LQ c� "I w w m w C4 O to Qi 4 o� 4 P.� L6 f6 c,� .4� ke .6 16 rl� d o6 fli o6 d m m -T Ln m m N �t m a kR 'I Lfl cr N 'I 'R US m kf� Im Al Ln r- cq 1p cli M to V -i mli q q 0 O (n i 00 4 c5 6 mw -1 m kR M m rl� to k6 ch N rq Iq �i m li ui 1p li oq �i ci IR q oq a,N m Q. loom om, rm a; o6 o6 c4 m N w O o c) m m m w m m m v-1 10 cq 't Qq oN j0 00 ,I Lr lz� (71 r%� R � rl o� %I kR cl ri cq q al 71 r%i ti r, Ln N 'D w 06 w -;r t, v tri 1 o m N Ln N m N N N o ID N m m N N 4fi tt w t; `04 .c C Ln IL P't W N 10 O' r m m m 10 w w 0 N 0 V 0 N m 0 0 0 -A4 m 0 m T Iq Cli � c; of O' V` C5 (Ti 06 a� n k6 zF "i w N C 0 m w � m r U. C6 a -a e to J o 71 41 4) 4) 4) via V 0 CL m mcu Im m IZE c m I-V c V U. E IL E Ct C Ul 0— c C co 0 r 'FM 1 4, A M - B� B. E c a E x c .0 c c 0 C. k § a 2 1 0 0 ZU00 Z v -ca. ir us CL 12 0 IL IML i-ei wo 4v MH " - " m m -tr -T E t: E 7i r, 0 0 I:t Ui Ln ;r 00 00 40 4.0 m cr� CYI �t 0 0) —Ln 1 aID z 0 C'j cn '71 a) Lr) oq q I- —m1 r, 00 r, LM m cf� 6 (U C'j Ln M". ro MI � t v t5 3 is 0 coaccoo qqqqqqqc t P, r, t, m 0 cc rn N M r4 00 0 to . m 00 v w 0 " 4. 06 6 m (,i d P-� to (D M ti LO >- al in L cc ft IL cz irr 0 0 0 0 0 C> 0 q q q q q q q 0 I—TOMMNrq mmm V m N" m 11z, rl� rl� rl� C� rl� g t m kD co 0 CA 0 LA co -t co w %0 c 13 chN 14 14 4 COO m Ph N (n oq m to w ko w ko m m 4 l2wwwowmwca 09 r1t. lyi (, 'D U) V) m Lh P, m Ln w 00 10 P -t -T C C� 0) -�t , li H Ln �4 Li m r, ID m -W c dz CL E z N 00 IV h N tH .� H 00 n N rl di h n d d N CN d ® h ri ® m N °' .d A �s .EL1 In A N is N A A c z LL 000 (-j rl� f4 N z 'o tL F 00N O Ot N 01 N 4i V � M M d7 ... 41 z z z z i/! 4& v> V! of ih Ark t/! All. A+ th i/f. w U9 t�0 t�G O vq h vq f"avi- fO Q O , 00 co LQ co in O 11$ Ln % N 10 R N .4 IL13 , N t1'} h M d 00 t0 God ri 4? Ot rl t6 i0 L O M p ,y ,y .L N VO L -L t0 g ."1 qt M L O L O L O L L O N N CL L CL 'L a 'L d L ®. 'c CL aL LQ M ! LA LL= tD ID 0: Ld LQ n h L L N Lq d7 M O of 00 N M 47 t1i N M d tD N ' i VN' M O Y' VM Qi i' i' LA y i' i' M M = h d' 01 h N = N eY h b v = C V = = 60 C L L L L i a rl a a a a a a LL L6 c C U. E 3 N L: C IA C O u' C m d t; }I L y d L ,},� ++ L i.r Q L = L B G u a L0 a to a L0 C a Lp V a �p �0 a M O += E a A a d a A U) d A d a► *' A o d A O as = A U d C O F S d U e� a V N d F E O' v H N =y F m = y O c > Ls W OC W Z y a > C u 9 LXU L.+ Z > CL CC W Z S > CL Lu CC W Z > o. 8� 11 r.+ Z Ay�r > L� � W F ++ Z �- > J OC Ly ,1 rl N rl M rl eF ti LO ri h ri E G lL .� (!y z LL �s .EL1 In z C AA.. is N z c U. Sn c z LL O to z .a tl O t11 z 'o tL N N06 i p p m Ni pw +o M L pttoo pr. In ... 4 0 F F H v v v v v Qi z z z z z z 4h At Mt 4A 4t 4fi 46 4t 4A 46 4t Nt 46 0- 4n 40. 41- L L L t L^ LA i N N L v v v t1I N v v O 13 O O O L a a a a a a 4A 4t 01. 4^ 4t tf} Ut 4t Oft 4h 0. in Vf 4t 4h Off 4t (Q l0 ip 01 N L 41 m h L00 n L N41 co 41 N ~ c c c c c c Iv 'Sh 4t V tft 4A 4t V 'fft � 4t V Vt 4/t 4t V 4h... 4ft 4t V '1/t 'tf} 4t C C tL 1=L c C= LL a > o> v > c u. ul > > v v 3 m v R = c o U) co c c c o L c c c o � c c c c o o c c c o 3 = c c c o s CL > a ~ > a~± ° > a e++a > 06 K v v K +~+ v v K ami CL v k 0f C v v v v v t9 to Z OL 1Y Z ` GC W Z 0 OC W Z x V OC W z �( i 0C LY z W O. N N +Go -1 rel N N a D a a o a > z c o 9 > z G o a E Z c o a > z c o Z o Z aim za r N eq N N d Ol d d 9 Z Z Z O Z O Z Z C Q LL LL LL LL LL V) LL 3' f. l m fm f 4 Y h: N eq N N d Ol d d 9 Z Z Z O Z O Z Z C Q LL LL LL LL LL V) LL 0 4± 00 0 co 0o N Oo t0 0 t0 to M u1 N .4ev P. N n a 1 M 41 o o a M o N N 0 N ei 0 n h ^ ® N n 0 h N O a a u Q m LM ej ' o Lr;ti I:td' t�0 0�1 v 0 14 41 0 H F� � q z Fy i1' D 10 4 c If N c L 41 O L Ci O L G7 O L � O L N a 0? Z ifT V/ tJ► 4 Z 't/i ti Z ti to Z cn z ii - 1M1 ti cn iR i,A tlt VI. V! w aM q^ 4& t? V► +/t V N 00 M Vq w d' N LM U! a Im N M W O~0 O m r w >- 00 R !- U i u IMMKII©I©IKaI©I©INMI©I©INMI©I©IlmI�r71L�.71tC! ISO 09 COD, V-4 R 01 Ln Ii n to tL. QC OM1 le R � vOL. m N O N L. N N %' to . h i' M O N % 00 N i` M � a i' VY Of O ej ' I:td' 14 41 = Ln rl H c 1A � q z = to i1' D c 4 c If _ Z c L c O L O L O L O L a c a c a ti cn ti to ti cn U- ii in ti cn V '{/Y ' Vr dt �"'� aR Vf yr v V Im m t S R !- U i u GT O �4 CL 3 nZ ° O R a O !0 3 Ip = O M >. o y c .o c a 3 v c v c a o v_ c Q c a v c .o c o a s 'v_ c .a c a v o d c a c o c> 3 �~ t _> = a _> o 936 _> CL t _ o CL => st of O 0: x W Z d L GC x W ar Z d g D: K W v Z a� DC K W Z a} OC x W Z CL GG x as 6 Z M M M M M M z 6 z D z 4 z Z Z c O c O O O O O a c a c a ti cn ti to ti cn U- ii in ti cn hM O It o m h ai O t0 M Q? � � 4i � � � O Qi � � 01 01 MLnLnO lowd rl d 01 ri {fl en ® M t" ^ � 01 ®n LMM M v � B t! If1 L � B ON)ce L � B v L v B "' o N a L uM1 L 00 Ln ehrf V-4 Lo dl 01 L %D M Qi L z ° Q? 3 4i ° aq N M z .o o v o p o L o a L o L c .o VI c N c L a U1 c a c a c a U- tL LL (n U- W UJ U - = z z T.. V z z ar Z �i t7 S? V1 W c C 4^ NS Vf G Gni V014^11 VF I V., V1 11 in •d' O h m h h O N l0 L to � O O� 47 LM H 01 01 MLnLnO d 01 ri M 01 h V d di m Q7 v 41 tD t! If1 L O ON)ce L v L L L L 00 h M dl 01 L %D M Qi L z ° Q? 3 4i ° aq N� r4 wi '%int i malK31 I©IKal l©lm3l i0 O h M m h tD 'y (Q l0 L to L t�0 m tN0 O O1 MLnLnO V m v d O Clt it ON)ce M m n h M dl 01 L %D M Qi L z ° Q? 3 4i ° z 4W Q=E 14 r4 z .o o v o p o L o a L o L c .o VI c N c L a U1 c a c a c a U- tL LL (n U- W UJ U - = V ar �i t7 O c C 0 G Gni CU.1 N f6 2 i tC6 isA d :�3 H •� d U Qi O N i d rMi eqL 'G a tp a M a M > a M y d a R p y d= a (gyp p c v d H d d d F d qa�� d H - > ++ ��- a > CL ++ > Obi a ++ K > d a {/j > ou a m v > 4) CL 4.+ CL OG uj Z W OC LUZ u OC Ixu Z h GG W Z OC Ixu Z (D CG Z M M d V m v d d m m z° z ° z 3 z ° z O z .o o v o p o 'o o a o 0 c .o VI c N c L a U1 c a c a c a U- tL LL (n U- UJ U - V) Lni� M trf 00 47 Ui O et N 4i 10 d N o (p O Me R erf C p M ,M tC p l0 N to p N M Imp N p~ppp tots co qr z z z z z z V} V! tlY VY VS 4& V} VF A* V1 V4 b i/f V► v. Vl. in w m Ln aq a � .M+ M o M to m n to M to 0 frf M Ri 10 C m * Oaf i0 X rf N t0 Oil d' Lnh Ca 3 Rt .�.. C 06 w co Q N N" L M to Q ei ri v L Q L r1 cy C N N L Q L. d OL. aL d V� V� is V> Vr in- V> V). mw in V1, yr ,h ih « CM1 O +'� tp O toi ? L OMf h L Q1 �-I Ct !' h w N M i' !i N M to i• to it a, d a' 4t to 00 i' to M of 4i N a-1 ei O O to d C t. Ct OD m C 00 N C V4 Lm Ot t0 v C C t!! to a C 3 z 3 Vt u V? V} W L6 LL ch c C c N C N O d Q 41 H d d 0V V 4t ai H d —_ Qa +_ p v ' to p O V as = e�'a p O w '= m p a d= R p m a w= p C o s 'a d d a � �a w 1 �v d eC o 'o d � 'o C y > F' 44) (' N d F 4) H y H CL �G�p ++ a a a W +f o�yyi�i� a CL +•r ri M a C. W k a O, F W ++ a CL a.+ W .i CC {J Z GG Z F- OC {Y Z OC Z 4{ Z U Z �t Ln {A IA Ln {H E _ E E_ E E E Z Z _ @ Z .9 Z _ Z _ @ Z .ca _ O tL VJ LL to LL W LL (n LL U) ti .o N zalmalKal loalgal IMIK31 Imilml 19 IMIM11r. L- %D L. r% L. L. Ch L. q* I,: to 0 Li 40 Lq q V!q 0 vq i .NC! Ln 0 ZD .4 m N 0o M N Lo vi w co 0 t In E m E m E .0 E C; Rt 0 M M Qt d Im co C4 M ig I - IL Z) C C IL CEP Ll A 5 Zo B 0 z z ED Ic! :3 :3 C =$ 1 5 :08 m LL (n LL to U- U- V) Z z Vi Cc c ;a zalmalKal loalgal IMIK31 Imilml 19 IMIM11r. L- %D L. r% L. L. Ch L. q* I,: &- MD pt L. 0 IR Ch a v4 m10 Ln Ln 0 ZD .4 m N 0o Im N N to LF Ln 0 co 0 t In E m E m E .0 E C; Rt 0 M M Leal r4 14 0 41 ig I - IL Z) C C IL CEP Ll A 5 Zo B 0 zalmalKal loalgal IMIK31 Imilml 19 IMIM11r. L- %D L. r% L. L. Ch L. q* I,: 0 Li MD pt L. 0 IR 0 q 0 Ln Ln Ln 0 ZD .4 m N 0o Ln 4m Ln Ln h41 t t t In E m E m E .0 E 41 E C ig Z) C C CEP Ll A 5 Zo B 0 z z ED Ic! :3 :3 C =$ 1 5 :08 m LL (n LL to U- U- V) Vi Cc c ;a N 0 c eq CD v 94 c cd v to c 0 0 0 V a i y 4) mL. z & a > z & ns a o 3 :w na a 19cm 0 4w 0 Aj 0 X C c 9 c (D c c w Cc c c c c 0 X :0 cc) 0. t x > 4) CL 4) c O. 0 4v > M6 0 W 4) O. = W 4- :0 4) CL IJD N OC x Lu Z x uj z 0 X u LU z Al 19 W A LYz lz z Ln %D r% co Ch 0 in Ln Ln Ln Ln 0 ZD t t t t t In E m E m E .0 E E E ig Z) —0 5 Zo B 0 z z 0 m :3 :3 C =$ 1 5 :08 m LL (n LL to U- U- V) Im %0 '! %D fq %0 00 a IS 0) 0 co C� Ln tD (" Lf? v4 1* LO L11 to Lot m cd LA 0 0 N E z LL od ci im LM E Z -0 r_ LL m kd en 00 00 at 1,04 E ZC LLm m al B V) N vO , ,0 N LnLn E :3 z 'a c L? M t*4 00 01 N 9 z z z z Ai V), 46 401. vi- vv- 46 46 vi- z V). t4 z 14 4f). N V-1 ul 4m eq a &. co Cl oq R to vi rq cl OR N M 47;K R 0 LM M of M IZ 0, 0 �q 0000 0 cn Ch at (n Ma 0 0 pt. m W 0 0 Ul N. m .4 — 0 to w 0 C �f CL . L. •L c 0 c IL CL IL 44 VV 40)- V$. 4A 4t 4A 46 Ni V1. 44 40 rq m LM Y) L. 0 Cl M 460 0 o a L tz 0 m 09 q q L Lrj %D O N N 01 P,M Ln 00 to N co C; LM 0 V-10 C4 to Go m en to %0 QOy LA 00 b dd M 00 im I ca N to vl c NL. C 4) c h ,i In C co CE to u 4A VI- 4& 4) c C E ca OJ cLL CZ Tq V4 z E 0 0 Vq 0 N 0 N 0 ul M c m 1 v 0 & M a U) m 0 = -C CICU V c 0 V 0 c c c v c 2 v 1 0 w MWIV 9 0 c WWW 9 c C M c 0 xi 0 CL W X > CL 0 v :0 CL 0 0 X 06 E t = 1 U z 0 LU z u z u cd ui Z I & lz z c x pq ui Z Im %0 fq %0 m 1* 0 "1 E z LL b 0 Z m Lf) E Z -0 r_ LL il In E ZC LLm — z r_ B V) Z LL (n E :3 z 'a c L? 105 to M M M O Ln 0 fm Ln 0 Ln In 0 0 z tII z L° z f0 z .,� z SR. z o 0 0 .o 0 0 0 0 0 0 c .fl c .fl c z c z a c z a c a z to LL z LL z vil 01, V}t L% V! ih 4t N 4/1 4^ Y► M? 4^ Yt NY N N 'N}. A6 iA LPI LO d 00 LD AL'LA W N O O O O O L O aL a a a` a � in in 4f in VD 4► 46 in 4i- in of 4L- V1 ih 4} in v> 41 L IT N 0 L L L L L Gi w o► 10 d ' d I L L L L L L U iP} ih 4t V i/D N 4t N! L► 4f �"� V} U} V 4A iA iA- V in V1. .IA C O L6 C c 7 Im R c � pr H i c O G E L Qi d Qa L Qi d z R d o eo (o t0 C c o o c c o a c c o a c c o y c c o= c o ;a w °xc�( F +v d �- a d d �- 0 �- o .o c C ami a c a c a ®> a ++ m> 0. 1Y z P9 W Z n Cd W z OC W z (7 W z W z Ln 0 z tII z L° z f0 z .,� z SR. z o 0 0 .o 0 0 0 0 0 0 c .fl c .fl c a c a c a c a LL to LL to LL (n LL L% U- N U- LJ=J '91111 Mmip Z1319531wil 1n -3197i ""IMIW7 co E E E z z 0 LL ¥ LL LL