Filed FY2010
Total Page:16
File Type:pdf, Size:1020Kb
City of Springfield Annual Treasurer's Report FISCAL YEAR 2010 James O. Langfelder, CTP Treasurer ,tLE AUG 1 2010 AUG 31 2010 City Clerk's O ffice AFFIDAVIT OF CECILIA K. TUMULTY Cecilia K. Tumulty states on oath as follows: 1. I am the City Clerk for the City of Springfield, Illinois. 2. As City Clerk, I am the keeper of records for the City of Springfield. 3. I have reviewed the Annual Treasurer's Report for the Fiscal Year ending February 28, 2010, provided by the City Treasurer Jim Langfelder and hereby certify that the attached document is true and correct copy. S Sworn and subscribed before me this I 3/ day of August 2010. Cecilia K. Tumulty, C.M.C ^h^h^ Springfield City Clerk }1! t?PFICIt1l. SEp1L.^yk10y REX A. RANGE s Municipal Center West * NOTARY PUBLIC, STATE OF ILLINOIS: 300 So. Seventh Street, Room 106 MY COMMISSION EXPIRES 7-15-2012 z• Springfield, IL 62701 217-789-2216 AUG 3 1 2010 L Sangamon County Clerk Table of Contents TABLE OF CONTENTS 1. Revenue Summary - shows all moneys received by the municipality. 2. Expenditure Summary - shows moneys paid out by the municipality where the total amount paid during the fiscal year exceeds $2,500 in the aggregate. 3. Compensation Summary - shows moneys paid out by the municipality as compensation for personal services. 4. Combined Statement of Conditions as extracted from the Comprehensive Annual Financial Report (CAFR). This Annual Report is not an audited report. Revenue Summary Shows all moneys received by the municipality RUN DATE: 03/23/10 ** CITY WATER LIGHT & POWER ** REPORT PAGE: REPORT ID: A270 REVENUE SOURCE SUMMARY OF REVENUES RECOGNIZED VS BUDGETS ACROSS AGENCIES FOR BUDGET FISCAL YEAR 2010 AS OF 02/28/10 FUND: 101 WATER ENTERPRISE FUND REVENUES CASH UNRECOGNIZED RECOGNIZED COLLECTED BUDGETED BUDGET REVENUE SOURCE FY-TO-DATE FY-TO-DATE AMOUNT BALANCE PERCENT ---------------------------------- ------------------ ------------------ ------------------ ------------------ -------- REVENUE CATEGORY: ---------------------------------------------------- REVENUE CLASS: CO1 CUSTOMER BILLING - --------------------------------------------------- CW10 REVENUE FROM COMPUTER BILLING 23,561,007.19 64,539.28 25,320,576 1,759,568.81 6.94 CW15 REVENUE ADJ FROM COMP BILLING 2,057.05 0.00 0 2,057.05- 0.00 CW16 TAX ADJ FROM INFINITY 0.00 0.00 0 0.00 0.00 CW74 SERVICE RECONNECT CHARGES 72,695.00 0.00 60,443 12,252.00- 20.27 - REVENUE CLASS TOTAL C01 23,635,759.24 64,539.28 25,381,019 1,745,259.76 6.87 REVENUE CLASS: C02 LICENSES - --------------------------------------------------- CW20 LICENCES & PERMITS 75.00 75.00 8,716 8,641.00 99.13 CW21 BEACH HOUSE RENTALS 9,275.00 9,275.00 0 9,275.00- 0.00 CW22 BRIDGEVIEW HALL RENTALS 8,070.00 8,070.00 16,488 8,418.00 51.05 CW23 BOAT LICENSE-- LINDSAY 165,572.00 165,572.00 221,030 55,458.00 25.09 CW24 BOAT LICENSE-- 1-55 71,224.00 71,224.00 0 71,224.00- 0.00 REVENUE CLASS TOTAL C02 254,216.00 254,216.00 246,234 7,982.00- 3.24- REVENUE CLASS: C03 RENTALS ---------------------------------------------------- CW30 RENTAL INCOME 1,574,973.94 0.00 1,553,770 21,203.94- 1.36- REVENUE CLASS: C05 REIMBURSEMENTS - --------------------------------------------------- CW59 FEMA REIMBURSEMENTS 0.00 0.00 0 0.00 0.00 CW60 INSURANCE REIMBURSEMENTS 1,033.47 0.00 0 1,033.47- 0.00 CW67 TOWER RENTAL--PRIMCO 28,357.86 28,357.86 28,358 0.14 0.00 CW70 BILLINGS FOR DAMAGES 2,850.66 950.98 0 2,850.66- 0.00 CW71 CHARGES FROM STOREROOM 197.16 197.16 0 197.16- 0.00 REVENUE CLASS TOTAL C05 32,439.15 29,506.00 28,358 4,081.15- 14.39- REVENUE CLASS: C06 MISCELLANEOUS ---------------------------------------------------- 750.00 750.00 q 750.00- 0.00 C150 PERMIT FEES-RIP RAP q C151 RIP RAP-SALE OF MATERIAL 13,757.13 13,415.58 13,757.13- 0.00 10.75 10.75 q 10.75- 0.00 CW72 PAYROLL DEDUCTIONS-EMPL REQUES 481.46- CW75 REFUNDS/ ADV.MONIES 6,105.41 7,547.95 1,050 5,055.41- 4,200.00 4,200.00 3,864,474 3,860,274.00 99.89 CW76 ASSESSMENT FEES q CW77 GRANT PROCEEDS 332,023.68 93,123.68 332,023.68- 0.00 6,052.70 2,316.20 665 5,387.70- 810.18- CW78 OTHER RECEIPTS 6,278.42 7.17 CW79 OTHER RECEIPTS-BILLED 81,221.58 0.00 87,500 750.00 675.00 766 16.00 2.08 CW82 LAKE CITATION RECEIPTS 88.75 REVENUE CLASS TOTAL C06 444,871.25 122,039.16 3,954,455 3,509,583.75 REVENUE CLASS: C08 INVESTMENT INCOME ---------------------------------------------------- RUN DATE: 03/23/10 ** CITY WATER LIGHT & POWER ** REPORT PAGE: 2 REPORT ID: A270 REVENUE SOURCE SUMMARY OF REVENUES RECOGNIZED VS BUDGETS ACROSS AGENCIES FOR BUDGET FISCAL YEAR 2010 AS OF 02/28/10 FUND: 101 WATER ENTERPRISE FUND REVENUES CASH UNRECOGNIZED RECOGNIZED COLLECTED BUDGETED BUDGET REVENUE SOURCE FY-TO-DATE FY-TO-DATE AMOUNT BALANCE PERCENT ---------------------------------- ------------------ ------------------ ------------------ ------------------ -------- CW80 INVESTMENT INTEREST 11,083.55 0.00 67,972 56,888.45 83.69 REVENUE CLASS: C09 CITY BILLINGS ---------------------------------------------------- CW90 BILLINGS TO CITY DEPTS. 65,210.77 429.10 235,928 170,717.23 72.35 REVENUE CLASS: C11 EXTRAORDINARY GAIN ---------------------------------------------------- C115 AMORTIZATION OF PREMIUM 30,069.96 0.00 0 30,069.96- 0.00 REVENUE CLASS: C13 TRUST OPERATIONS ---------------------------------------------------- C130 FARMING REVENUES 71,299.00 0.00 81,000 9,701.00 11.97 C131 RESIDENTIAL INCOME LAKE II 407,783.19 0.00 415,601 7,817.81 1.88 REVENUE CLASS TOTAL C13 479,082.19 0.00 496,601 17,518.81 3.52 REVENUE CLASS: C14 LAKE MAINTENANCE CONTRIBUTION ---------------------------------------------------- C141 CONTRIBUTION IN AID OF CONSTRU 1,146,472.69 1,140,163.84 0 1,146,472.69- 0.00 REVENUE CATEGORY TOTAL 27,674,178.74 1,610,893.38 31,964,337 4,290,158.26 13.42 FUND TOTAL 101 27,674,178.74 1,610,893.38 31,964,337 4,290,158.26 13.42 RUN DATE: 03/23/10 ** CITY WATER LIGHT & POWER ** REPORT PAGE: 3 REPORT ID: A270 REVENUE SOURCE SUMMARY OF REVENUES RECOGNIZED VS BUDGETS ACROSS AGENCIES FOR BUDGET FISCAL YEAR 2010 AS OF 02/28/10 FUND: 102 ELECTRIC ENTERPRISE FUND REVENUES CASH UNRECOGNIZED RECOGNIZED COLLECTED BUDGETED BUDGET REVENUE SOURCE FY-TO-DATE FY-TO-DATE AMOUNT BALANCE PERCENT ---------------------------------- ------------------ ------------------ ------------------ ------------------ -------- REVENUE CATEGORY: ---------------------------------------------------- REVENUE CLASS: CO1 CUSTOMER BILLING ---------------------------------------------------- CW07 REV WIND ENERGY PREM STATE 800,779.43 0.00 0 800,779.43- 0.00 CW08 REV ADJ WIND ENG PREM STATE 1,084,117.83 0.00 0 1,084,117.83- 0.00 CW10 REVENUE FROM COMPUTER BILLING 209,660,578.45 0.00 261,941,912 52,281,333.55 19.95 CW13 CWLP PROFITS FROM RELIANT ENGY 0.00 0.00 0 0.00 0.00 CW15 REVENUE ADJ FROM COMP BILLING 72,893.90- 0.00 0 72,893.90 0.00 CW16 TAX ADJ FROM INFINITY 333.02- 0.00 0 333.02 0.00 CW74 SERVICE RECONNECT CHARGES 137,970.00 0.00 103,809 34,161.00- 32.90- REVENUE CLASS TOTAL CO1 211,610,218.79 0.00 262,045,721 50,435,502.21 19.24 REVENUE CLASS: C02 LICENSES ---------------------------------------------------- CW20 LICENCES & PERMITS 3,558.17 3,558.17 3,200 358.17- 11.19- REVENUE CLASS: C05 REIMBURSEMENTS ---------------------------------------------------- CW59 FEMA REIMBURSEMENTS 101,591.56 0.00 q 101,591.56- 0.00 CW60 INSURANCE REIMBURSEMENTS 5,856.34 0.00 q 5,856.34- 0.00 CW67 TOWER RENTAL--PRIMCO 78,108.25 78,108.25 77,500 608.25- 0.78- CW69 JOINT POLE AGREEMENTS 87,952.79 87,912.54 79,700 8,252.79- 10.35- CW70 BILLINGS FOR DAMAGES 69,345.24 53,819.80 q 69,345.24- 0.00 CW89 JOINT TRENCH AGREEMENTS 6,620.00 - 120.00 q 6,620.00 0.00 CW99 JOINT BORE AGREEMENTS 40,410.00 32,430.00 q 40,410.00- 0.00 REVENUE CLASS TOTAL C05 376,644.18 252,390.59 157,200 219,444.18- 139.59- REVENUE CLASS: C06 MISCELLANEOUS ---------------------------------------------------- C154 ROUND UP SERVICE FEES 6,545.95 0.00 q 6,545.95- 0.00 CW62 SALE OF FLY ASH 28,095.15 28,095.15 q 28,095.15- 0.00 CW63 SALE OF GYPSUM 216,626.51 191,856.99 q 216,626.51- 0.00 CW65 SALE OF SO2 ALLOWANCES 13,149.97 0.00 q 13,149.97- 0.00 CW72 PAYROLL DEDUCTIONS-EMPL REQUES 60.94 60.94 q 60.94- 0.00 134.33- CW75 REFUNDS/ ADV.MONIES 154,547.00 1,513.32 65,950 88,597.00- 0.00 0.00 615,000 615,000.00 100.00 CW76 ASSESSMENT FEES q CW77 GRANT PROCEEDS 850.93 0.00 850.93- 0.00 703,639.79 91,923.24 961,200 257,560.21 26.79 CW78 OTHER RECEIPTS 926.64 - CW79 OTHER RECEIPTS-BILLED 897,291.67 1,324,249.01 87,400 809,891.67- 24,920.26 24,686.26 q 24,920.26- 0.00 CW93 SALE OF BOILER SLAG 18.28- REVENUE CLASS TOTAL C06 2,045,728.17 1,662,384.91 1,729,550 316,178.17- REVENUE CLASS: C08 INVESTMENT INCOME ---------------------------------------------------- 78.55 CW80 INVESTMENT INTEREST 248,909.67 0.00 1,160,529 911,619.33 REVENUE CLASS: C09 CITY BILLINGS - --------------------------------------------------- RUN DATE: 03/23/10 ** CITY WATER LIGHT & POWER ** REPORT PAGE: 4 REPORT ID: A270 REVENUE SOURCE SUMMARY OF REVENUES RECOGNIZED VS BUDGETS ACROSS AGENCIES FOR BUDGET FISCAL YEAR 2010 AS OF 02/28/10 FUND: 102 ELECTRIC ENTERPRISE FUND REVENUES CASH UNRECOGNIZED RECOGNIZED COLLECTED BUDGETED BUDGET REVENUE SOURCE FY-TO-DATE FY-TO-DATE AMOUNT BALANCE PERCENT ---------------------------------- ------------------ ------------------ ------------------ ------------------ -------- CW90 BILLINGS TO CITY DEPTS.