SLIDE 56 Quarterly Financial Report Second Quarter of 2009-10
2
Investments Earnings. Investment revenue appears to be performing well, due to larger investable balances and slightly higher yields than anticipated. However, as the financial markets continue to fluctuate, we will continue to monitor this closely.
- Expenditures. Operating costs are generally on target for
the second quarter of the year as summarized below:
Expenditures By Type Budget YTD Actual % Expended
Staffing 41,154,700 20,253,700 49% Contract services 4,402,600 2,130,800 48% Telecomm & utilities 1,769,200 822,300 46% Insurance 2,286,900 2,212,800 97% Other operating costs 2,893,100 1,028,300 36% Minor capital 71,100 32,200 45% Total by type 52,577,600 26,480,100 50% Reimbursed expenditures (4,406,800) (2,203,400) 50% Total 48,170,800 24,276,700 50%
Because there were three payrolls in July and December, we are actually below target for staffing costs. The only other key variance by type is insurance: this reflects the City’s annual premium for liability, workers compensation and property insurance, which is due in full in July. Departmental operating expenditures are also generally on target:
Expenditures Budget YTD Actual % Expended
Administration 2,624,800 1,406,400 54% City Attorney 569,900 298,800 52% Human Resources 3,410,300 2,755,600 81% Finance & IT 3,596,500 1,671,100 46% Community Development 2,669,500 1,183,500 44% Parks & Recreation 3,167,900 1,486,900 47% Public Works 11,956,000 5,513,700 46% Police 14,991,400 7,144,800 48% Fire 9,591,200 5,019,300 52% Total Departmental 52,577,500 26,480,100 50% Reimbursed Expenditures (4,406,800) (2,203,400) 50% Total Expenditures 48,170,700 24,276,700 50%
The only significant variance is in Human Resources, which reflects the City’s annual insurance premium payments as discussed above. ENTERPRISE FUNDS In general, enterprise fund revenues and expenditures are consistent with past trends. Water Fund
Working Capital Budget YTD Actual Percent
Revenues 14,451,200 7,901,000 55% Expenditures Operating programs 8,111,100 3,911,200 48% CIP projects 7,779,500 1,159,100 15% Debt service 2,279,900 1,049,500 46% Other Sources (Uses) (802,500) 0% Balance, Start of Year 13,897,100 13,897,100
9,375,300 15,678,300
Working Capital Budget YTD Actual Percent
Revenues 12,850,500 6,688,600 52% Expenditures Operating programs 7,866,200 3,692,500 47% CIP projects 6,555,100 1,155,100 18% Debt service 3,167,300 2,727,300 86% Other Sources (Uses) (236,900) 0% Balance, Start of Year 8,165,000 8,165,000
3,190,000 7,278,700
Working Capital Budget YTD Actual Percent
Revenues 4,157,600 1,972,500 47% Expenditures Operating programs 2,167,400 1,016,100 47% CIP projects 2,710,600 55,300 2% Debt service 1,473,900 551,000 37% Other Sources (Uses) (1,200) 0% Balance, Start of Year 7,250,900 7,250,900
5,055,400 7,601,000
Working Capital Budget YTD Actual Percent
Revenues 5,406,500 1,454,900 27% Expenditures Operating programs 2,933,100 995,700 34% CIP projects 2,888,100 939,300 33% Other Sources (Uses) (1,200) Balance, Start of Year 729,000 729,000
313,100 248,900
Working Capital Budget YTD Actual Percent
Revenues 487,500 200,000 41% Expenditures Operating programs 699,900 352,200 50% CIP projects 86,600 23,800 27% Other Sources (Uses) 242,600 121,300 50% Balance, Start of Year 61,100 61,100
4,700 6,400
Working Capital Budget YTD Actual Percent
Revenues 1,001,200 574,700 57% Expenditures Operating programs 932,700 485,200 52% CIP projects 223,400
Other Sources (Uses) (2,700) 0% Balance, Start of Year 809,900 809,900
652,300 899,400
- For More Information. This summary is based on
detailed information produced by the City’s financial management system. If you would like additional information, or have any questions about the report, please call Finance at 781-7128.
Electronic Distribution: All Employees
Appendix G.1