PAGE
INDEPENDENT AUDITORS’ REPORT 2
Combined Balance Sheet - All Fund Types and
Account Groups 4
Combined Statement of Revenues, Expenditures, and
Changes in Fund Balance – All
Governmental Fund and
Expendable Trust Fund Types 5
Statement of Revenues, Expenditures, and Changes in
Fund Balance - Budget to
Notes to Financial Statements 7
Houston Walker & Associates
CERTIFIED PUBLIC ACCOUNTANTS
JAMES
A. GRAY
KATHY B. HOUSTON
BRIAN
R. WALKER
INDEPENDENT AUDITORS’ REPORT
Board
of Supervisors
Township
of Union
Finleyville,
Pennsylvania
We
have audited the accompanying general-purpose financial statements of the Township of Union, Finleyville,
Pennsylvania, as of December 31, 2003, and for the year then ended. These
general purpose financial statements are the responsibility of the Township’s
management. Our responsibility is to express an opinion on these general
purpose financial statements based on our audit.
Except as
discussed in the following paragraphs, we conducted our audit in accordance
with auditing standards generally accepted in the United States of America.
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
financial statement presentation. We believe that our audit provides a
reasonable basis for our opinion.
Because we
were not engaged as auditors until after December 31, 2003, we have not
satisfied ourselves by means of other auditing procedures about the fund
balances for the Township at December 31, 2002. Also, in accordance with the
terms of our engagement, we have not applied audit procedures necessary to
satisfy ourselves about the classifications and amounts comprising the combined
balance sheet and December 31, 2002. The amount of the Township’s fund balances
at December 31, 2002, and other significant aspects of the combined balance
sheet at that date, including classifications and amounts, materially affects
the determination of the results of operations for the year ended December 31,
2003.
Because of
the matter discussed in the preceding paragraph, the scope of our work was not
sufficient to enable us to express, and we do not express, an opinion on the
results of operations for the year ended December 31, 2003, or on the
consistency of application of accounting principles with the preceding year.
The general
purpose financial statements referred to above do not include the General Fixed
Asset Account Group, which should be included in order to conform with
generally accepted accounting principles.
In our opinion,
except for the effects of not properly accounting for fixed assets, the
combined balance sheet presents fairly, in all material respects, the financial
position of the Township of Union, as of December 31, 2003, in conformity with
generally accepted accounting principles.
Houston Walker & Associates
September 24, 2004
COMBINED
BALANCE SHEET - ALL FUND TYPES AND ACCOUNT GROUPS
DECEMBER
31, 2003
|
|
GOVERNMENT
FUND TYPES |
EXPANDABLE
TRUST |
ACCOUNT
GROUPS |
Totals (memo only) |
|||
|
|
General Fund |
Special Revenue Funds |
Capital Reserve Fund |
Pension Trust Fund |
General Fixed Assets |
General Long Term Debt |
|
Assets |
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
|
Cash |
30,200 |
7,585 |
- |
- |
- |
- |
37,785 |
|
Investment
– at market |
35,438 |
- |
55,410 |
1,415,553 |
- |
- |
1,506,401 |
|
|
65,638 |
7,585 |
55,410 |
1,415,553 |
- |
- |
1,544,186 |
|
|
|
|
|
|
|
|
|
|
GENERAL FIXED ASSETS |
|
|
|
|
|
|
|
|
Land |
- |
- |
- |
- |
- |
- |
- |
|
Machinery,
equipment and fixtures |
- |
- |
- |
- |
- |
- |
- |
|
Accumulated
depreciation |
- |
- |
- |
- |
- |
- |
- |
|
|
|
|
|
|
|
|
|
|
AMOUNT TO BE PROVIDED FOR RETIREMENT TO LONG TERM
DEBT |
- |
- |
- |
- |
- |
165,942 |
165,942 |
|
|
65,638 |
7,585 |
55,410 |
1,415,553 |
|
165,942 |
1,710,128 |
|
LIABILITIES, EQUITY AND OTHER CREDITS |
|
|
|
|
|
|
|
|
LIABILITIES |
|
|
|
|
|
|
|
|
Accounts payable |
42,421 |
- |
- |
- |
- |
- |
42,421 |
|
Payroll taxes payable |
1,338 |
- |
- |
- |
- |
- |
1,338 |
|
Security deposits |
2,401 |
- |
- |
- |
- |
- |
2,401 |
|
PennVest note payable |
- |
- |
- |
- |
- |
165,942 |
165,942 |
|
|
46,160 |
- |
- |
- |
- |
165,942 |
212,102 |
|
EQUITY AND OTHER CREDITS |
|
|
|
|
|
|
|
|
Investment
in general fixed assets |
|
|
|
|
|
|
|
|
Fund balances: |
|
|
|
|
|
|
|
|
Reserved
for highways |
- |
4,272 |
- |
- |
- |
- |
4,272 |
|
Reserved
for street lighting |
- |
3,313 |
- |
- |
- |
- |
3,313 |
|
Reserved
for capital reserve |
- |
- |
55,410 |
- |
- |
- |
55,410 |
|
Reserved
for police pension |
- |
- |
- |
1,415,553 |
- |
- |
1,415,553 |
|
Unreserved
and undesignated |
19,478 |
- |
- |
- |
- |
- |
19,478 |
|
TOTAL FUND EQUITY AND OTHER CREDITS |
19,478 |
19,478 |
55,410 |
1,415,553 |
- |
- |
1,498,026 |
|
TOTAL LIABILITIES, EQUITY AND OTHER CREDITS |
65,638 |
19,478 |
55,410 |
1,415,553 |
- |
165,942 |
1,710,128 |
Combined Statement of Revenues, Expenditures, and
Changes in Fund Balance – All
Governmental Fund and Expendable Trust Fund Types
DECEMBER
31, 2003
|
GOVERNMENT
FUND TYPES |
EXPANDABLE
TRUST |
Totals (memo only) |
||
|
General Fund |
Special Revenue Funds |
Capital Reserve Fund |
Pension Trust Fund |
|
REVENUES AND OTHER FINANCING SOURCES
|
|
|
|
|
|
|
Revenues |
|
|
|
|
|
|
Taxes |
|
|
|
|
|
|
Earned
Income |
437,253 |
- |
- |
- |
437,253 |
|
Real
Estate |
286,285 |
- |
- |
- |
286,285 |
|
Real
Estate Transfer |
34,992 |
- |
- |
- |
34,992 |
|
Per
Capita |
14,849 |
- |
- |
- |
14,849 |
|
Occupation
privilege |
8,465 |
- |
- |
- |
8,465 |
|
781,844 |
- |
- |
- |
781,844 |
|
Department
Earnings |
295,684 |
8,975 |
- |
- |
304,659 |
|
Fines
and forfeits |
42,092 |
- |
- |
- |
42,092 |
|
Intergovernmental
revenues |
33,569 |
119,519 |
- |
- |
153,088 |
|
Licenses
and permits |
13,704 |
- |
- |
- |
13,704 |
|
Miscellaneous |
7,017 |
- |
- |
- |
7,017 |
|
Interest
and rents |
4,186 |
- |
- |
15,699 |
19,885 |
|
|
|
|
|
|
|
Other Funding Sources |
|
|
|
|
|
|
Interfund
transfers |
115,247 |
- |
|
- |
115,247 |
|
Proceeds
from extended term financing |
30,300 |
- |
- |
- |
30,300 |
|
Unrealized
gains on investments |
- |
- |
- |
216,311 |
216,311 |
|
145,547 |
- |
- |
216,311 |
361,858 |
|
|
|
|
|
|
|
TOTAL REVENUES AND OTHER FINANCING SOURCES |
1,323,643 |
- |
- |
216,311 |
361,858 |
|
|
|
|
|
|
Expenditures and Other Financing Uses
|
|
|
|
|
|
|
Protection to persons and property |
646,508 |
- |
- |
- |
646,508 |
|
General
Government |
318,262 |
11,855 |
- |
- |
318,262 |
|
Highways |
380,180 |
- |
- |
- |
380,180 |
|
Employee
benefits, insurance, and miscellaneous |
107,457 |
- |
- |
11,855 |
145,475 |
|
Zoning
and planning |
29,207 |
- |
- |
- |
29,207 |
|
1,481,614 |
11,855 |
- |
11,855 |
1,531,487 |
|
|
|
|
|
|
|
Other
Financing Uses |
|
|
|
|
|
|
Interfund
transfers |
- |
115,247 |
- |
- |
115,247 |
|
TOTAL
EXPENDITURES AND OTHER FINANCING USES |
1,481,614 |
127,102 |
- |
38,018 |
1,646,734 |
|
|
|
|
|
|
|
RENEVUES OVER (UNDER) EXPENDITURES |
(157,971) |
1,392 |
- |
193,992 |
37,413 |
|
|
|
|
|
|
|
FUND
BALANCE – January 1, 2003 |
177,449 |
6,193 |
55,410 |
1,221,561 |
1,460,613 |
|
|
|
|
|
|
|
FUND BALANCE – December 31, 2003 |
19,478 |
7,585 |
55,410 |
1,415,553 |
1,498,026 |
TOWNSHIP OF UNION
COMBINED STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN
FUND BALANCES
BUDGET TO
ACTUAL - GENERAL FUND
|
Budget |
Actual |
Variance Favorable (Unfavorable) |
Revenues
|
|
|
|
|
Taxes |
|
|
|
|
Earned income |
410,000 |
437,253 |
27,253 |
|
Real Estate |
303,000 |
286,285 |
(16,715) |
|
Real Estate transfer |
35,000 |
34,992 |
(8) |
|
Per Capita |
16,000 |
14,849 |
(1,151) |
|
Occupation Privilege |
6,500 |
8,465 |
1,965 |
|
770,500 |
781,844 |
11,344 |
|
Departmental Earnings |
256,300 |
295,684 |
39,384 |
|
Fines and Forfeits |
45,000 |
42,092 |
(2,908) |
|
Intergovernmental revenues |
22,000 |
33,569 |
11,569 |
|
License and permits |
25,050 |
13,704 |
(11,346) |
|
Miscellaneous |
12,000 |
7,017 |
(4,983) |
|
Interest and rents |
4,000 |
4,186 |
186 |
|
|
1,134,850 |
1,178,096 |
43,246 |
|
Other Financing Sources |
|
|
|
|
Interfund transfers |
118,000 |
115,247 |
(2,753) |
|
Proceeds from extended term financing |
- |
30,300 |
30,300 |
|
TOTAL REVENUE AND OTHER FINANCING SOURCES |
1,252,850 |
1,323,643 |
70,793 |
|
|
|
|
EXPENDITURES AND OTHER FINACING USES
|
|
|
|
|
Protection to persons and property |
583,250 |
646,508 |
(63,258) |
|
General government |
215,200 |
318,262 |
(101,062) |
|
Highway |
373,000 |
380,180 |
(7,180) |
|
Employee benefits, insurance, and miscellaneous |
134,900 |
107,457 |
27,443 |
|
Zoning and planning |
25,500 |
29,207 |
(3,707) |
|
1,331,850 |
1,481,614 |
(149,764) |
|
Other Financing Uses |
|
|
|
|
Interfund transfers |
0 |
0 |
0 |
|
TOTAL EXPENDITURES AND OTHER FINACING USES |
1,331,850 |
1,481,614 |
(149,764) |
|
Revenues Under Expenditures |
(79,000) |
(157,971) |
(78,971) |
|
FUND BALANCE – Beginning |
|
177,449 |
|
|
FUND BALANCE - Ending |
|
19,478 |
|
NOTES TO
FINANCIAL STATEMENTS
DECEMBER
31, 2003
REPORTING ENTITY - The Township~ of Union
is located in Washington County, Pennsylvania, and is organized within the laws
of the Commonwealth of Pennsylvania. It is governed by an elected Board of
Supervisors, and has the power of taxation and the ability to incur long-term
liability. As such it is an independent governmental unit.
• Prior to December 1, the budget is legally
enacted through passage of a resolution.
• Formal budgetary integration is employed as
a management control device during the year for the General Fund.
• Budget
for the General Fund is adopted on a basis consistent with generally accepted
accounting principles.
• The
original budget was adopted on December 17, 2002. The Township is not permitted
to amend the budget during the year to change the original appropriation. The
control level at which the budget must report is function and object.
• In accordance with Pennsylvania Township
Law, the General Fund is the only fund legally required to have a budget.
• At December 31st of each year,
appropriations lapse and may not be carried forward.
• Encumbrances
are utilized to the extent necessary for the Township to maintain proper
control over the budget. Open encumbrances at year-end lapse and are
reappropriated in the next year’s budget.
|
Category
1 |
Category
2 |
Fair
Value |
|
PNC Bank Trustee for Police
Pension Fund |
|
|
|
|
Interest Bearing Cash — Money
Market |
|
1,544 |
1,544 |
|
Bond Funds |
|
142,338 |
142,338 |
|
US Treasury Notes |
|
884,407 |
884,407 |
|
Stock Funds |
|
387,265 |
387,265 |
|
Certificate of Deposits |
90,847 |
|
90,847 |
|
90,847 |
1,415,554 |
1,506,401 |
NOTE
5-PROPERTY TAXES
|
PennVest
Note Payable |
Municipal Lease Agreement |
Police Auto
Lease Agreement |
Total |
|
Balance — January 1, 2003 |
93,800 |
43,160 |
13,624 |
150,584 |
|
Additions |
30,300 |
- |
19,300 |
49,600 |
|
Retirements |
- |
(20,835) |
(13,407) |
(34,242) |
|
Balance — December 31, 2003 |
124,100 |
22,325 |
19,517 |
165,942 |
The PennVest note payable is a design and engineering loan that was
issued for the Elrama Sewerage Project. The note is an interest only loan that
bears interest at a rate of 1%, and the entire principal and unpaid interest is
due September 1, 2006.
2005 6,426
2006 124,100
165,942
POLICE PLAN DESCRIPTION: Union Township’s Police Pension
Plan (UTPPP) is a single-employer defined benefit pension plan administered by
the Union Township Board of Supervisors. UTPPP provides retirement, disability,
and death benefits to plan members and beneficiaries. Cost of living
adjustments are provided at the discretion of the Union Township Board of
Supervisors. The plan was established under authority of the Board of
Supervisors of Union Township and is subject to funding and reporting
requirements of Commonwealth Act 205 of 1984 and Act 600. The plan actuary
issues a separate financial report. That report may be obtained by calling the
Township.
Total Covered Payroll for 2003 $ 447,289
Total Employees covered for 2003 5
$200,000. The
Joan was in the form of a Tax and Revenue Anticipation Note, Series of
2004. The total amount
borrowed, including interest charged at a rate of 4.89%, is due on
December 31, 2004. As of the date
of our report, no monies were borrowed on this loan.
NOTE 10- CONTINGENT LIABILITIES
NOTE 11- RISK MANAGEMENT AND LITIGATION