HomeMy WebLinkAboutAudit Management Letter CITY OF OAK PARK HEIGHTS, MINNESOTA
AUDIT MANAGEMENT LETTER
December 31, 2005
m - Q
a
I I -
i
b
N
r
i
T
Y - -
wool OM06
IL -P=
r
Audit Management Letter
Report Summary
REPORT SUMMARY
Several reports are issued in conjunction with the audit. A very brief summary is as
follows:
Report Name Elements of Report Overview
Annual Financial Report (AFR) • Financial statements • Unqualified ( "clean ")
• Footnotes opinion on the Financial
• Required supplementary Statements
information
• Statistical information
Report on Internal Control and on Results of testing ® No compliance findings
Compliance and Other Matters • Internal controls over financial • One reportable condition in
reporting internal control.
• Compliance with laws,
regulations, contracts and grants
State Legal Compliance Report • Results of testing certain • One compliance finding
provisions of Minnesota
Statutes
Audit Management Letter Intended to be a working tool for
City Council
• Comparisons and trend analysis
• Outside factors influencing the
City, such as State funding
• Policies and procedures
•
Audit Management Letter
Statement of Activities
Statement of Activities
One of the financial statement presentations required by GASB 34 is the Statement of
Activities. This schedule presents the net cost of providing various activities and the extent to
which these activities are funded by property taxes, and investment earnings.
Program Revenues Net (Expense) Revenue and
Operating Capital Changes in Net Assets
Charges For Grants and Grants and Governmental Business -Type
Functions /Programs Expenses Services Contributions Contributions Activities Activities Total
Bids pernuts. tines. State a,�ttce aic6,
Bayport inspectiod, '. 'det,st on
e}dnun (°ttnm�r' Kt Safoarad Sobers assessmertit rokls i
€int�rytrsa fltf ds chmgc grant
Governmental activities:
General government $882,800 $148,673 $750 $ - ($733,377) $ ($733,377)
Public safety 1,210,179 569,227 86.393 15,00 (539,559) (539,559)
Public works 511,137 235,116 1,086 47,686 (227,249) (227,249)
Parks and recreation 138378 22,952 (115.426) (115,426)
Interest on long-term debt 55,695 (55,695) (55,695)
Total governmental activities 2,798,189 975 88,229 62,686 (1,671,306) 0 (1,671,306)
�tcKwn Sgrat, avclop r
Business-type activities: e mbucati�ntent,Fonn�enon
Water 373,996 423 ",'lls' 49,880 49,880
Sanitary sewer 560,876 705,456 144,580 144,580
Storm sewer 34,150 73,546 39,396 39,396
Sanitation 164,572 96,859 - (67,713) (67,713)
Total business -type activities 1,133,594 1,299,737 0 0 0 166,143 166,143
Total $3,931,783 $2,275,705 $88,229 $62,686 (1,671,306) 166,143 (1
General revenues:
General property taxes 2,222,335 - 2,222,335
Grants and contributions not
restricted to specific programs 2,040 - 2,040
Unrestricted investment earnings 258,614 29,268 287,882
Gain on sale of capital assets 950 - 950
Other 24,256 - 24,256
Transfers (416,944) 416,944 -
Total general revenues and transfers 2,091,251 446,212 2,537,463
Change in net assets 419,945 612,355 1,032,300
Net assets - beginning 17,828,506 6,409,857 24,238,363
Netassets - ending $18,248,451 $7,022,212 $25,270,663
... Includes General Fund, Special Revenue, Debt Service and Capital Project Funds.
City of . Park Heights,
Minnesota
Audit Management Letter
Analysis of Selected Accounts
ANALYSIS OF SELECTED ACCOUNTS
Summary of Financial Activity
The schedule below presents a condensed financial summary of all funds:
All Funds Financial Summary - 2005
Increase
(Decrease) in Fund Balance/
Revenue Expenditures Fund Balance/ Net
and Other and Other Transfers Net Assets
Fund Sources Uses (Net) Assets 12/31/2005
General $3,115,966 $2309,701 ($550,130) $256,135 $2,103,743
Special Revenue Funds:
Forfeiture and Seizure 6,042 12,766 (6 22,119
Economic Development 1,782 504 - 1,278 53,602
Debt Service Punds:
Bonds of 1998 114,744 172,812 50,000 (8,068) 105,076
Bonds of 2002 8,012 165,323 - (157,31 1) 109,707
Bonds of 2001 30,403 111575 8,640 (74,532) -
Capital Project Funds:
Capital Revolving 57,701 17,139 52,740 93,302 458.382
Budgeted Projects and Equipment Revolving 16,446 4.456 325,150 337,140 733,219
Park Development 34,644 - - 34,644 358,719
Street Reconstruction 14,986 9,934 100,000 105,052 510,826
Renewal and Replacement 82,821 - 155,198 238 2,645,595
Brekke Park Memorial 8 - 8 237
Water Tower Rental 23,593 - 23,593 31,942
Boutwells Landing 208 208 - -
McKean Square Capital Project Fund 132,272 132,272
Oak Park Station - Phase 1 1,444 1,444
Novak Avenue Street and Utility Improvements 5,267 5.267 - -
Sanitary Sewer Connection 28,942 - (25,250) 3.692 396,939
Water Connection 34,469 - (8,750) 25,719 241,754
Storm Sewer Connection 99,726 218,721 (16,000) (134,995) 730,295
Enterprise Funds:
Water 693,897 373,996 (93,850) 226,051 3,708,489
Sanitary Sewer 970,045 560,976 (82,948) 326,221 3,276,937
Storm Sewer 76,729 34,150 (3,300) 39,279 121,747
Sanitation 96.876 164,572 88,500 20,804 (13,754)
Total $5.647,023 $4,297.716 $0 $1,349,307 $15,595,574
City of . Park Heights,
Minnesota
Audit Management Letter
Analysis of Selected Accounts
Property Taxes
Property taxes receivable consist of taxes levied in the previous seven years by the City
but not yet collected by the County and remitted to the City. The collection rate on property
taxes remains strong as illustrated below.
2002 2003 2004 2005
Tax levy certified $1,967,579 $1,993,003 $2,054,070 $2,293,825
Less market value homestead credit (100,985) (88,486) (88,534) (85,647)
Net levy 1,866,594 1,904,517 1,965,536 2,208,178
Receipts:
Current property taxes 1,803,503 1,891,046 1,938,726 2,176,290
Delinquent property taxes (18,789) 12,386 12,016 20,627
Total receipts 1,784,714 1,903,432 1,950,742 2,196,917
Adjustments (85,905) 10,293 (4,714) (7,830)
Increase (decrease) in delinquent taxes receivable (4,025) 11,378 10,080 3,431
Delinquent taxes - January 1 24,199 20,174 31,552 41,632
Delinquent taxes - December 31 $20,174 $31,552 $41,632 $45,063
Current collection as a percent of current levy 96.8% 99.3% 98.6% 98.6%
Total collections as a percent of current levy 90.7% 95.5% 99.2% 99.5%
( ' ) For 2003, 2004 and 2005, MVHC was not paid by the State to the City.
During 2002, the taxable valuation of the St. Croix Mall was reduced resulting in
abatements of unpaid taxes on this property, and the repayment by the City of taxes collected
in prior years.
Audit Management Letter
Analysis of Selected Accounts
Tax Levies, Tax Rates and Tax Capacity
A comparison of values for taxes payable in 2004, 2005 and 2006 is as follows:
2004 2005 2006
Market value $447,871,200 $499,070,200 $539,357,200
Tax capacity values:
Real estate $6,363,354 $6,840,470 $7,401,828
Personal property 82,573 78,460 84,133
Subtotal 6,445,927 6,918,930 7,485,961
Fiscal disparity contribution (798,048) (954,578) (1,037,753)
Fiscal disparity distribution 313,675 341,985 395,515
Total $5,961,554 $6,306,337 $6,843,723
Tax capacity rates 34.382 36.488 38.377
Tax levy $2,054,070 $2,293,825 $2,474,455
� values
City o f . P H
Minnes
Audit Management Letter
Analysis of Selected Accounts
A schedule of tax capacity by classification is as follows:
CITY OF OAK PARKS HEIGHTS
2006 2005
Percent of Percent of
Amount City Total Amount City Total
Real estate:
Agricultural $21,284 0.3%
Seasonal 2,803 0.0%
Residential homestead 2,188,765 31.6%
Residential nonhomestead 719,161 10.4%
Commercial /industrial Infarn�ati€in Not A ailabi :' 2,526,858 36.5%
Public utility 1,378,249 19.9%
Railroad 3,360 0.0 %n
Total real estate 6,840,480 98.9%
Personal property 78,460 1.1%
Total tax capacity $6,91 8,940 100.0%
Tax Capacity by Property Class - 2005
Public Utility 19.9 Agricultural 0.3%
Residential
Homestead 31.6%
Commercial/Industrial 36-5% Residential Nonhomestead 10.4"
City of O ak Park Heights,
Minnesota
Audit Management Letter
Analysis of Selected Accounts
Ponds Payable
The City had two bond issues outstanding at December 31, 2005. A summary of the
2005 activity of each bond issue is as follows:
General General General
Obligation Obligation Obligation
Improvement Refunding Refunding
Bonds Bonds Bonds
of 1998 of 2001 of 2002 Totals
Balance - January 1, 2005 $1,125,000 $110,000 $225,000 $1,460,000
Bonds issued - - - -
Principal payments (125,000) (110,000) (160,000) (395,000)
Balance - December 31, 2005 $1,000,000 $0 $65,000 $1,065,000
Maturity date 12/1/2013 - 12/1/2006
Repayment source Special assessments Connection charges
and connection
charges
0
City of . Park Heights,
Minnesota
Audit Management Letter
General Fund
GENERAL FUND
The General Fund of the City is maintained to account for expenditures common to all
cities (general government, public safety, public works, and parks and recreation). A history
of major revenue sources that support the General Fund are as follows:
Property Taxes State Aids All Other Total Revenue
Year Amount Percent Amount Percent Amount Percent Amount Percent
1995 $1,354,677 68% $124,860 6% $520,466 26% $2,000,003 100%
1996 1,390,443 66% 119,274 6% 581,850 28% 2,091,567 100%
1997 1,387,227 65% 137,951 6% 619,874 29% 2,145,052 100%
1998 1,479,490 69% 133,484 6% 529,143 25% 2,142,117 100%
1999 1,333,194 62% 139,875 7% 674,762 31% 2,147,831 100%
2000 1,405,002 62% 145,514 6% 712,026 32% 2,262,542 100%
2001 1,524,300 66% 142,292 6% 631,284 28% 2,297,876 100%
2002 1,748,634 71% 160,381 6% 566,938 23% 2,475,953 100%
2003 1,859,203 71% 60,410 2% 706,210 27% 2,625,823 100%
2004 1,910,848 72% 61,479 2% 671,683 26% 2,644,010 100%
2005 2,218,213 71% 78,137 3% 819,616 26% 3,115,966 100%
2006% 2,406,808 82% 95,938 3% 425,035 15% 2,927,781 100%
*Budgeted
Major Revenue Sources - 2005
State { Aids 3% Other 26%
Property Taxes 71 %
City of . Park Heights,
Minnesota
Audit Management Letter
General Fund
A graph of property taxes, state aids, and other revenue for the General Fund is as follows:
$2.600.000 - -- -
$2.400,000 General Fund
Revenue Source
$2.200,000 - -
$2,000,000 - - - - - " -- --
$1,800.000 - - - - - --
_.___ _
-.
$1.600,000
- - n;ds
$1.400.000
nn ocner
-- - - - - -X- Property Taxes
$1,200.000 ---
$1,000,000 -- -- -- - ---
$800.000 - -- --
$600.00(1 - - - - -- - -- --
$400,000 - - - -- -_. -- --__
$200,000
1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 20116%
State Aids
State aids of the General Fund have consisted of the following for the past six years (with
2006 budget):
2006
State Aid 2000 2001 2002 2003 2004 2005 Budget
H.A.C.A. $79,583 $79,603 $ - $ $ $
Market value homestead credit - - 97,935 - -
LGA 4,878 4,878 4,881 27,798
Local performance aid - - - - - - -
Police aid 57,013 53,650 55,525 58,370 58,419 61,097 58,100
Other state revenue 4,040 4,161 2,040 2,040 3,060 17,040 10,040
Totals $145,514 $142,292 $160,381 $60,410 $61,479 $78,137 $95,938
Change ($3,222) $18,089 ($99,971) $1,069 $16,658 $17,801
7o Change (2%) 13% (62 %) 1 1 7o 27 %n 23%
City of . Park Heights,
Minnesota
Audit Management Letter
General Fund
Other General Fund Revenue
Other revenue of the General Fund has consisted of the following for the past five years
(with 2006 budget):
2006
Description 2001 2002 2003 2004 2005 Budget
Licenses and permits $213,651 $183,596 $313,273 $304,594 $365,512 $172,340
Charges for services:
Refuse charge - Junker settlement 28,422 28,460 52 - - -
Enterprise 95,300 89,780 87,205 90,860 94,140 64,465
Tax increment administration fee 452 - - - _ -
Conshuction /engineering fee 2,083 14,613 - 5,859
Other 30,097 23,706 18,455 8,929 31,251 10,000
Inspections 43,047 44,064 88,751 50,337 84,719 -
Fines and forfeits 63,655 63,211 61,146 78,274 69,850 62,000
Earnings on investments 48,559 32,052 32,067 39,188 55,431 47,270
Other 108,101 99,986 90,648 99,501 112,854 68,960
Total $631,284 $566,938 $706,210 $671,683 $819,616 $425,035
Administrative Fee - Enterprise
The administrative fee is designed to reimburse the General Fund for overhead costs only.
Beginning in 2006, the overhead was reduced from 10% to 7 %. Additionally, beginning in
2006 the Sanitation Fund will not be charged an administrative fee.
City of . Park Heights
Minnesota
Audit Management Letter
General Fund
Administrative Fee m Capital Projects
The City's General Fund incurs costs related to capital improvement projects. These
costs include staff time, supplies, and other overhead items. The City established a F/2%
administrative fee to recover these costs effective January 1, 1999. The administrative fee is
charged to a project with the corresponding revenue receipted in the General Fund. The fee
is charged at project inception and is based on the contract awarded. During 2004 there were
no administrative fees charged to individual projects.
Budget Versus Actual Comparison
The General Fund balance increased by $256,135 as the result of positive budget
variances primarily relating to revenue as follows:
Bud e t Actual Variance
Revenue $2,839,213 $3,115,966 $276,753
Expenditures /transfers out 2,842,210 2,859,831 (17,621)
Increase (decrease) in fund balance ($2,997) $256,135 $259,132
0
City of O ak Park Heights,
Minnesota
Audit Management Letter
General Fund
The following schedule presents the change in fund balance on a budget variance basis.
2005
Favorable
(Unfavorable) 2006
Budget Actual Variance Budget
Revenue:
General property taxes:
Current and delinquent $2,205,325 $2,198,452 ($6,873) $2,388,808
Payment in lieu of taxes 15,000 19,761 4,761 18,000
Total general property taxes 2,220,325 2,218,213 (2,112) 2,406,808
Intergovernmental 109,378 101,519 (7,859) 96,898
Licenses and permits 197,605 365,512 167,907 172,340
Charges for services 146,620 215,969 69,349 74,465
Fines and forfeits 66,000 69,850 3,850 62,000
Earnings on investments 31,000 55,431 24,431 47,270
Refunds and reimbursements 65,785 85,305 19,520 68,000
Donations and contributions 2,500 3,000 500 -
Other - 1,167 1,167 -
Total revenue 2,839,213 3,115,966 276,753 2,927,781
City of Oak Park Heights,
Minnesota
Audit Management Letter
General Fund
2005
Favorable
(Unfavorable) 2006
Budget Actual Variance Budget
Expenditures:
General government:
Mayor and council $82,240 $52,000 $30,240 $67,865
City administration 185,675 191,981 (6,306) 202,945
Legal 30,000 17,447 12,553 30,000
General management and building 73,600 64,659 8,941 74,300
Elections 340 3,284 (2,944) 6,800
Finance 165,980 164,266 1,714 173,325
Computer system 21,000 17,322 3,678 22,000
Audit 15,000 10,742 4,258 15,900
Insurance 262,025 271,820 (9,795) 300,935
Assessing 19,100 18,126 974 19,100
Planning and zoning 58,800 26,791 32,009 58,800
Engineering 27,000 5,843 21,157 27,000
General contingency 10,000 6,652 3,348 10,000
Total general government 950,760 850,933 99,827 1,008,970
Public safety:
Police department 928,285 896,759 31,526 954,415
Building inspections 144,925 142,456 2,469 120,215
Fire protection 122,490 119,990 2,500 125,492
Civil defense 5,150 94 5,056 5,100
Animal control 1,900 738 1,162 1,900
Capital outlay 21,000 21,000 - -
Total public safety 1,223,750 1,181,037 42,713 1,207,122
Public works:
Street maintenance 40,350 34,733 5,617 47,895
Snow removal 87,100 63,476 23,624 86,500
Street lighting 52,000 49,492 2,508 55,450
Arborist 10,665 10,475 190 35,530
"free removal and planting 19,765 19,575 190
Total public works 209,880 177,751 32,129 225,375
Recreation:
Parks, playgrounds and rinks 116,940 99,980 16,960 127,625
Total expenditures 2,501,330 2,309,701 191,629 2,569,092
Revenue over expenditures 337,883 806,265 468,382 358,689
Other financing sources (uses):
Transfers to Debt Service Fund (61,380) (8,640) 52,740 -
Transfers to Capital Project Fund (191,000) (452,990) (261,990) (270,180)
Transfers to Enterprise Fund (88,500) (88,500) (88,500)
Total other financing sources (uses) (340,880) (550,130) (209,250) (358,680)
Net increase (decrease) in fund balance ($2,997) $256,135 $259,132 $9
City of O ak Park Heights,
Minnesota
Audit Management Letter
General Fund
General Fund — Long Term Commitments
During 1996, the City approved a pledge of $200,000 to the St. Croix Sport Facility
Commission. A summary of the activity related to this pledge is as follows:
Year Payments Balance
Beginning balance $200,000
1998 $50,000 150,000
1999 15,000 135,000
2000 15,000 120,000
2001 15,000 105,000
2002 15,000 90,000
2003 15,000 75,000
2004 15,000 75,000
2005 15,000 60,000
The remaining amount will be paid in annual installments of $15,000.
City o f . P H
Minnes
Audit Management Letter
General Fund
General Fund Reserves
The fund balance of the General Fund increased in 2005. The schedule below reflects the
General Fund balance for the past ten years:
Year Ended Fund Increase
December 31, Balance (Decrease)
1996 $1,312,593
1997 1,246,347 (66,246)
1998 1,186,663 (59,684)
1999 1,191,081 4,418
2000 1,280,101 89,020
2001 1,173,118 (106,983)
2002 1,329,229 156,111
2003 1,694,611 365,382
2004 1,847,608 152,997
2005 2,103,743 256,135
Fund Balance
$2,200,000 -- -
$2,000,000 - -
$1,800,000
$1,600,000 -
—®— Actual Fund Balance
$1,400,000 - - '
— L— Desired Fun Balance
$1,200,000 -
$1,000,000 -
$800,000
$600,000 �� - -�-
1997 1998 1999 2000 2001 2002 2003 2004 2005
11 Ok-
o f O P H
Minnes
Audit Management Letter
General Fund
Reserve balances are an important component of City financial management. When
evaluating the adequacy of reserve balances, there are a number of important factors that
must be considered. Several areas to consider are illustrated as follows:
z
,�� \� . 3 n�, 3 . - 1 � �� ✓s s, 1�.� n ����, a'�l s� - ' S r - , v cti� - i�l�R rsr„�`.._a�i3. ;;ky: >F°+i' ,T✓'"'hr: ,�a,"�' �`�r�.C.
�'F''� �'� 3. €; �? r�i , ✓aPl �� �a ��, E g ? 3 ,✓ ..::y �i'i '� .l�a`a�`.�� � �c .. -t ��Y.�,f""?%'3.. o�3k���o��� v� <a�'sN.,.�''`ys :f f ✓���° ', ��\�4; � �y
� "�, �' r � ; � `, .,. � � ..,,>i✓% &cam +r'' �� �� ::�� /li -� � z � � .� a �o-�� F�., z ���1��� "''� ° ��.
t .���`'�x�t. / 9F�F Y*h�c�� c��i_ `� ?x^ z� /,� �ti��Z�i�yL�2a \3 \1�� � iJ ✓ �� ' ��.�� �....,� � � '*rr��;,;�> ,, a� �\•,�sj
Supplements revenues
y'��, �F" \�s \ \���ti� \ s s indicator li'✓ - with investment income
`�i, y ��`� ., ..� �� ���..« =. y a 3i �, s r :, � ` c ��7 ,`5`'� ` , �_, rte': `wF ���P �,� i ,`\ �y'y �i?� � y ��'�� �. .•
g ,s, z \`��`� Capital Outlay `�� � ��`\ \�`�$\`v � � .v�✓ ,!`3F�s^ Lc `� � k�a�'� ��� y' /9'
Revenue Cutbacks Y �t _ y r � �� �c�,.. Fe lacement \ � ✓ n '� " � �, � z� "� �' �
Provides resources for ` �e.��' :� � A Avoids temporary
,a
�a ✓ Jeri ��� ^� � `�/ � � /3t'r>' � L ?� � �� n � minor roor � �� ^" overdrafts prior to ma
_ V �' J �` < ' � �`��z �h Y ✓ ��, h 1'� c feasibiI iects or
re oris receipts I
tY P � � s
Provides the City Avoids overburdening
realer o .r
g pli x�z of annual budgets �= ax ons to deal � �-✓� ets for
Unan Expenditures ticipated ,,� �j �✓ J� _ 5 s��''� Special F with unexpected events ,� Jgn' '� �O ` certain capital outlay
�t Nc� �. Projects
;�_ � �Y3��w`i ✓ S�'U,m, �, 1
..,.��k anr:>. ��`..�,�� „��; -r )a E a`. �h`°�a� �A��' #"'t °C,��lS�>+,. / ✓j Yr' �C`y \� .�• .y�,,, .. .
City of Oak Park Heights,
Minnesota
Audit Management Letter
General Fund
In 1987, the City adopted Resolution 87 -10 -42 establishing General Fund reserves/
designations for cash flow, employee benefits and general contingency based upon formulas
for each category. The formula for the designation for contingent employee benefits was
amended by the City Council on December 11, 2001. At December 31, 2004 and 2005, the
General Fund balance was reserved or designated as follows:
General Fund Balance
December 31,
2004 2005
Designated for:
Cash flow $1,147,000 $1,237,000
Contingent employee benefits 133,961 141,533
General contingency 419,000 439,000
Subtotal - designated 1,699,961 1,817,533
Undesignated 147,647 286,210
Total fund balance $1,847,608 $2,103,743
City of Oak Park Heights,
Minnesota
Audit Management Letter
General Fund
Cash Flow Reserve
Property taxes and related state aids account for approximately 75% of the revenue of the
General Fund. Property taxes and local government aid are not received until July and
December of each year (i.e., the second half of the year). Market value homestead credit is
not received until October and December of each year. As a result, the City is required to
have sufficient reserves at the beginning of the year to fund operations of the first half of the
year. For the City of Oak Park Heights, the recommended cash flow reserve is $1,237,000,
computed as follows:
Cash Flow Reserve
2006 tax levy (includes market value homestead credit aid) $2,474,455
Recommended reserve (one -half of tax levy and state aids) $1,237,000
•
Audit Management Letter
General Fund
The following graph of monthly General Fund cash balances illustrates the impact of
receiving property taxes and state aids in the second half of the year:
$2200,000
General Fund Monthly Cash Balances
--
$2,000,000 --- -- --
ill
$1.81 0,000 -
I
$L600.000 - - — —- --
$1,400000 $829,000
du reuse
$1.200.000
$1,0011,000
$800,000
$400,000 - -
$200.000 - - -- - -- -- -- --
�'y
12/31/2004 1/31/2005 2/28/2005 3/31/2005 4/30/2005 5/312005 6130 12005 7131/2005 8/31/2005 9/302005 10/312005 11/302005 12/31/2005
®Sw9csi $1,798,853 .$1,703,299 $1,556,982 $1,404,456 $1,359,348 $1, 257,668 %969,273 $1,996,316 $1,841,934 51,788,572 51 ,653,051 $1,548,126 $2,035,
As shown above, the cash balance decreased $829,000 between January 1 and June 30,
illustrating the need for the cash flow reserve. We recommend the City continue to monitor
the cash flow needs of the General Fund.
City of . Park Heights,
Minnesota
Audit Management Letter
General Fund
Contingent Employee Benefit Reserve
The employee benefits reserve is computed based upon accrued, but unpaid, employee
benefits as follows:
Employee Benefits Reserve
December 31,
Employee Benefit 2004 2005
Vacation leave carryover $24,949 $24,713
Severance 109,012 116,820
Total $133,961 $141,533
This reserve was established to recognize the actual /potential liability for vacation and
sick leave. When the reserve was established, a conservative approach was taken in which an
amount equal to all vacation leave, all severance and twenty -five percent of the sick leave
balance was deemed the appropriate reserve amount. History had shown that this level of
reserve is not required. The City amended this reserve component to an amount equal to 50%
of vacation leave, 100% of severance and 0% of sick leave.
City of . Park Heights,
Minnesota
Audit Management Letter
General Fund
General Continency Reserve
The amount of General Fund reserve required to meet emergency and /or unanticipated
expenditures is not readily quantifiable. Rather, the level of this requirement must be
established by the City based on the history of the City and the philosophy of "adequate"
reserve coverage. Currently, the City of Oak Park Heights has set this reserve equal to 15%
of the General Fund operating budget subject to availability of such amounts, as follows:
General Contingency Reserve
December 31,
Description 2004 2005
Ensuing year's budget $2,793,275 $2,927,772
Reserve amount @ 15% $419,000 $439,000
City of Oak Park Heights,
Minnesota
Audit Management Letter
Special Revenue Funds
SPECIAL REVENUE FUNDS
Special Revenue Funds are a classification of funds to account for revenues (and
expenditures related thereto) segregated by City policy, Federal or State statutes for specific
purposes. The City maintained two Special Revenue Funds during 2005.
Forfeiture and Seizure Fund
This fund was established in 1991 to account for property forfeited pursuant to MS
609.531. A summary of the financial activity of this fund from inception is as follows:
Prior
Years 2005 Total
Revenue:
Intergovernmental - bulletproof vests $7,170 $ - $7,170
Earnings on investments 7,822 842 8,664
Reimbursements 4,029 - 4,029
Confiscated property 94,538 5,200 99,738
Sale of municipal property 5,046 - 5,046
Total revenue $118,605 $6,042 124,647
Expenditures:
Public safety:
Materials and supplies $27,130 $6,448 33,578
Contractual services 6,060 6,318 12,378
Capital outlay 56,572 - 56,572
Total expenditures $89,762 $12,766 102,528
Fund balance - December 31, 2005 $22,119
The use of these funds is restricted by MS 609.531 subd. 5 to "supplement the agency's
operating fund or similar fund for use in law enforcement."
City of O ak Park Heights,
'Minnesota
Audit Management Letter
Special Revenue Funds
Economic Development Fund
This fund was established in 1998 to account for the activity of the Oak Park Heights
Economic Development Authority. A summary of the financial activity of this fund is as
follows:
Prior
Years 2005 Total
Revenue:
Earnings on investments $22,206 $1,782 $23,988
Interfund loan interest 1,113 - 1,113
Refunds and reimbursements 2,531 - 2,531
Sale of municipal property 76 - 76
Transfer from Capital Revolving Fund 260,000 - 260,000
Total revenue $285,926 $1,782 287,708
Expenditures:
Community development:
Materials and supplies $457 $ - 457
Contractual services 30,532 504 31,036
Interfund loan interest 70,000 - 70,000
Capital outlay 121,500 - 121,500
Transfer to Capital Revolving Fund 1 1,113 - 11,113
Total expenditures $233,602 $504 234,106
Fund balance - December 31, 2005 $53,602
During 1998, the City purchased the Bell property and demolished the building in 1999.
The fund deficit was funded by a $260,000 interfund loan from the Capital Revolving
Fund. This fund did not have the resources to repay the interfund loan. Therefore, the
interfund loan was forgiven. If a sale of the Bell property occurs, the proceeds should be
receipted in the Capital Revolving Fund.
City of Oak Park Heights,
•
Audit Management Letter
Debt Service Funds
DEBT SERVICE FUNDS
The financial statements for the Debt Service Funds are presented in Statements 15 and
16 of the 2005 Annual Financial Report. Debt Service Funds are a type of governmental
fund to account for the accumulation of resources for the payment of interest and principal on
debt (other than Enterprise Fund debt). The City maintained three Debt Service Funds during
2005 as follows:
Fund Balance
December 31, Increase
Fund 2004 2005 (Decrease)
G.O. Crossover Refunding Bonds of 1993 / Refunding Bonds of 2002 $267,018 $109,707 ($157,311)
G.O. Improvement Bonds of 1995/Refunding Bonds of 2001 74,532 - (74,532)
G.O. Improvement Bonds of 1998 113,144 105,076 (8,068)
Totals $454,694 $214,783 ($239,911)
Refunding Bonds of 2002
The Water and Sewer Revenue Bonds of 1991/1993/2002 were issued to provide
financing for Phase I of the City's Annexation Area Extended (A.A.E.) Trunk facility
improvements. The City established special area connection charges to provide for the
retirement of these bonds and for financing additional trunk facilities in this area.
City of O ak Park Heights,
Minnesota
Audit Management Letter
Debt Service Funds
A projection of cash flow of the Water and Sewer Refunding Bonds of 1993 / Refunding
Bonds of 2002 is as follows:
City of Oak Park Heights, Minnesota
Projection of Cashflow
Water and Sewer Refunding Bonds of 2002
Total
Cash Balance Property Special Investment Projected Debt Other Cash Balance
Year January I Taxes Assessments Transfers Interest Receipts Payments Disbursement December 31
2006 $109,707 $ - $ - $ - $1,037 $1,037 $66,722 $ - $44,022
Total $0 $0 $0 $1,037 $1,037 $66,722 $0
Assumptions
Special assessment collection rate .................... 95%
Property tax collection rate . ............................... 99%
Investment interest rate ..... ............................... 1.00%
Ne ative interest char ed to funds?. no
As shown above, this fund is projected to have a surplus of $44,000 at final bond maturity
in 2006.
•
Audit Management Letter
Debt Service Funds
G.O. Improvement Bonds of 1998
This bond was issued in 1998 to provide financing for Kern Center and Phase Three of
the 58 Street improvement. This bond is scheduled to be repaid by special assessments and
connection charges.
A projection of cash flow of the Improvement Bonds of 1998 is as follows:
City of Oak Park Heights, Minnesota
Projection of Cashflow
General Obligation Improvement Bonds or 1998
Total
Cash Balance Property Special Other Investment Projected Debt Other Cash Balance
Year January I Taxes Assessments Receipts Interest Receipts Payments Disbursement December 31
2005 $102,554 $ $103,555 $55,000 $1,083 $159,638 $167,813 $ $94,379
2006 94,379 99,521 50,000 1,004 150,525 162,687 82,217
2007 82,217 95,486 50,000 890 146,376 157,500 71,093
2008 71,093 91,451 50,000 786 142,237 152,250 61,081
2009 61,081 87,417 50,000 694 138,111 146,938 52,254
2010 52,254 83,382 45,000 609 128,991 141,562 39,683
2011 39,683 79,348 50,000 496 129,844 136,125 33,401
2012 33,401 75,313 30,000 424 105,737 130,625 8,513
2013 8,513 71,278 - 263 71,541 - 80,055
Total $0 $786,752 $380,000 $6,249 $1,173,001 $1,195,500 $0
Assum tions
Special assessment collection rate .................... 9510
Property tax collection rate . ............................... 99%
Investment interest rate ..... ............................... 1.00%
Negative interest charged to funds ? .................. no
As shown above, this Debt Service Fund will require connection charge revenue to
finance the debt service. - -.
City of . Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
CAPITAL PROJECT FUNDS
The fund balance (deficits) of the Capital Project Funds were as follows at December 31,
2004 and 2005:
December 31, Increase
Fund 2004 2005 (Decrease)
Capital Revolving $365,080 $458,382 $93,302
Budgeted Projects and Equipment Revolving 396,079 733,219 337,140
Park Development 324,075 358,719 34,644
Street Reconstruction 405,774 510,826 105,052
Renewal and Replacement 2,407,576 2,645,595 238,019
Brekke Park Memorial 229 237 8
Water Tower Rental 8,349 31,942 23,593
McKean Square - - -
Boutwells Landing -
Novak Avenue Street and Utility Improvements - - -
Sanitary Sewer Connection 393,247 396,939 3,692
Water Connection 216,035 241,754 25,719
Storm Sewer Connection 865,290 730,295 (134,995)
Totals $5,381,734 $6,107,908 $726,174
City of Oak Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
Capital Revolving Fund
During 1984, the City established the Capital Revolving Fund (formerly Closed Bond
Fund). Initial financing for this fund was provided through the residual balances of closed (or
defeased) special assessment Debt Service Funds of the City.
A summary of transactions for 2004 and 2005 is as follows:
Capital Revolving Fund
Description 2004 2005
Financial resources:
Special assessments $114,503 $44,342
Earnings on investments 11,490 13,359
Transfers from General Fund - 52,740
Total financial resources 125,993 110,441
Financial uses:
Materials and supplies - 35
Contractual services 22,346 15,020
Lighting and pathway project 162,196 2,084
Total financial uses 184,542 17,139
Increase (decrease) in fund balance (58,549) 93,302
Fund balance - January 1 423,629 365,080
Fund balance - December 31 $365,080 $458,382
The lighting and pathway project was assessed in 2004. The assessment will be
collected over a period of three years.
City of Oak Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
Budgeted Projects and Equipment Revolving Fund
The Budgeted Projects and Equipment Revolving Fund (formerly Capital Improvements
Fund) was established in 1978 to account for monies set aside for various capital
improvements.
This fund is budgeted annually by the City Council in conjunction with the City's budget
process. As part of such process, the City allocates the monies in this fund to specific
projects and /or programs. Such allocation /designations were as follows at December 31,
2005:
Balance Balance
Purpose 12/31/2004 Revenues Expenditures 12/31/2005
Sealcoat/crack seal $76,351 $75,000 $ $151,351
Outdoor storage 15,000 20,000 35,000
Municipal building - 20,000 - 20,000
Recreation:
Park building 100,000 - 100,000
Other 42,074 68,000 - 110,074
Computers 48,618 32,500 - 81,118
Vehicles:
Police 9,041 15,000 - 24,041
Public works 27,379 15,900 43,279
Furniture and equipment:
Community and development 365 - 365
Building inspections 500 - - 500
Police 875 750 - 1,625
Streets 200 - - 200
Trees 57,062 100 (4,456) 52,706
Police radio equipment - 29,000 - 29,000
Comprehensive plan - 28,750 - 28,750
Coalition of utility cities - 16,000 - 16,000
Civil defense - 5,000 - 5,000
Unallocated 18,614 15,596 - 34,210
Totals $396,079 $341,596 ($4,456) $733,219
1
City of O ak Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
Park Development
This fund was established by Resolution 88 -12 -33 to account for the development of the
City's parks and recreational areas. The fund balance was $358,719 at December 31, 2005, as
follows:
Prior
Years 2005 Total
Financing sources:
Park fees $342,400 $22,952 $365,352
Earnings on investments 160,781 11,692 172,473
Donations and contributions 4,937 - 4,937
Total financing sources $508,118 $34,644 542,762
Financing uses:
Professional services $28,533 $ - 28,533
Park signs 15,902 - 15,902
Valley View Park bridge 65,616 - 65,616
Trail paving 29,794 - 29,794
Playground equipment /benches 44,198 - 44,198
Total financing uses $184,043 $0 184,043
Fund balance - December 31, 2005 $358,719
City of . Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
Street Reconstruction
This fund was established to account for the first phase of the street reconstruction
program. A summary of financial activity is as follows:
Prior
Years 2005 Total
Financial resources:
Bond proceeds $1,062,456 $ - $1,062,456
Earnings on investments 142,517 14,986 157,503
Refunds and reimbursements 10,000 - 10,000
Transfers in:
General Fund 12,011 100,000 112,011
St. Croix Mall TIF 145,800 - 145,800
Budgeted projects and equipment revolving 352,718 - 352,718
Renewal and replacement 15,854 - 15,854
Total financial resources $1,741,356 $114,986 1,856,342
Financial uses:
Project costs $1,327,916 $9,934 1,337,850
Residual equity transfer (7,666)
Fund balance - December 31, 2005 $510,826
Audit Management Letter
Capital Project Funds
Renewal and Replacement
This fund was established in 1994 for the purpose of creating a reserve balance for partial
financing of future costs to renew and /or replace existing utility systems. This partial
financing will be required as these systems are replaced because it is anticipated the City will
be unable to assess 100% of such replacements.
Initial funding was provided by a transfer of $574,378 from the Water and Sewer Utility
Fund. This transfer represented depreciation charges accumulated since 1969. Annually
thereafter, additional transfers equal to depreciation on contributed assets are to be
transferred.
A summary of the financial activity from inception is as follows:
Prior
Years 2005 Total
Financial sources:
Transfer from water and sewer utility:
Initial (1994) $574,378 $ - $574,378
Annual 1,305,968 155,198 1,461,166
Earnings on investments 677,801 82,821 760,622
Total financial sources $2,558,147 $238,019 2,796,166
Financial uses:
Well No. I maintenance $43,266 $ - 43,266
Flouride system 1,581 - 1,581
Lift station repair 29,142 - 29,142
Other 599 - 599
Transfer out:
Deep Well #3 60,129 - 60,129
Street reconstruction 15,854 - 15,854
Total financial uses $150,571 $0 150,571
Fund balance - December 31, 2005 $2,645,595
City of • Park He •
Minnesota
Audit Management Letter
Capital Project Funds
Brekke Park Memorial
This fund was established in 1999 to account for the donations received for Brekke Park.
The fund balance was $237 at December 31, 2005.
Sanitary Sewer Connection Charge Fund
A summary of the financial activity of this fund from inception is as follows:
Prior
Years 2005 Total
Revenue:
Special assessments $35,677 $8,618 $44,295
Earnings on investments 133,529 13,635 147,164
Connection charges:
River Hills 1st and 2nd 39,725 - 39,725
Highway 36 10,551 10,551
Wal -Mart 38,751 38,751
ISD #834 201,373 201,373
Brackey 53,311 53,311
Brackey West - Oak Park Pond 45,461 45,461
Brackey West - Outlots A & B 16,161 16,161
Autumn Ridge 1st, 2nd and 3rd 65,547 65,547
Haase addition 3,186 3,186
Valley Senior Service Alliance 224,352 224,352
Kern Center 68,474 68,474
Hom 4 Me Corp. 2,293 2,293
Commercial Partners (Kohls) 64,155 - 64,155
Other 14,690 6,689 21,379
Total revenue $1,017,236 $28,942 1,046,178
Expenditures:
Transfer to debt service $361,325 $25,250 386,575
Kern Center 20,200 - 20,200
School District improvements 160,000 160,000
River Hills 1st 30,942 30,942
60th Street sanitary sewer 51,522 - 51,522
Total expenditures $623,989 $25,250 649,239
Fund balance - December 31, 2005 $396,939
City of . Park Heights,
Minnesota
Audit Management Letter
Capital Project Funds
Water Connection Charge Fund
A summary of the financial activity of this fund from inception is as follows:
Prior
Years 2005 Total
Revenue:
Special assessments $62,017 $15,001 $77,018
Earnings on investments 133,851 7,831 141,682
Connection charges:
River Hills 1 st and 2nd 64,798 - 64,798
Highway 36 18,352 - 18,352
Wal -Mart 67,088 - 67,088
ISD #834 405,341 - 405,341
Brackey 162,444 - 162,444
Brackey West - Oak Park Pond 96,509 - 96,509
Brackey West - Outlots A & B 10,506 - 10,506
Autumn Ridge 1st, 2nd and 3rd 103,372 - 103,372
Haase addition 5,542 - 5,542
Valley Senior Service Alliance 360,203 - 360,203
Kern Center 119,173 - 119,173
Hom 4 Me Corp. 3,990 - 3,990
Commercial Partners (Kohls) 111,625 - 111,625
Other 25,538 11,637 37,175
Total revenue $1,750,349 $34,469 1,784,818
Expenditures:
Transfer to debt service $1,324,375 $8,750 1,333,125
School District improvements 145,000 - 145,000
River Hills 1st 29,739 - 29,739
Kern Center 35,200 - 35,200
Total expenditures $1,534,314 $8,750 1,543,064
Fund balance - December 31, 2005 $241,754
Audit Management Letter
Capital Project Funds
Storm Sewer Connection Charge Fund
A summary of the financial activity of this fund from inception is as follows:
Prior
Years 2005 Total
Revenue:
Special assessments $78,567 $18,986 $97,553
Earnings on investments 205,469 26,006 231,475
Connection charges:
River Hills 1st and 2nd 50,411 - 50,411
Highway 36 23,253 23,253
Wal -Mart 68,511 - 68,511
ISD #834 289,348 289,348
Brackey 117,511 117,511
Brackey West - Oak Park Pond 122,262 122,262
Brackey West - Outlots A & B 13,310 13,310
Autumn Ridge 1st, 2nd and 3rd 124,046 124,046
Haase addition 7,021 7,021
Valley Senior Service Alliance 491,883 491,883
Kern Center 150,896 150,896
Hom 4 Me Corp. 5,057 5,057
Commercial Partners (Kohls) 191,470 - 191,470
Other 34,374 54,734 89,108
Total revenue $1,973,389 $99,726 2,073,115
Expenditures:
Transfer to Revolving Capital Fund $270,000 $ - 270,000
Transfer to Debt Service Fund 84,800 16,000 100,800
Long Lake storm sewer 27,820 - 27,820
Kern Center 44,600 - 44,600
Kern Center pond expansion 92,581 218,721 311,302
Wal -Mart 41,232 - 41,232
Storm drainage report 9,910 9,910
River Hills 1st 13,757 13,757
Valley Point 2nd 17,211 17,211
School district improvement 289,348 289,348
Brackey addition 99,340 99,340
AUAR fees 117,500 117,500
Total expenditures $1,108,099 $234,721 1,342,820
Fund balance - December 31, 2005 $730,295
City of O ak Park Heights,
Audit Management Letter
Capital Project Funds
This fund is committed for future debt service payments on the Bonds of 1998. Such
future commitments (cash transfer) are as follows:
Future Transfers to 1998 Bond Debt Service Fund
Sanitary Water Storm
Year Sewer Works Sewer Total
2006 $27,775 $9,625 $17,600 $55,000
2007 25,250 8,750 16,000 50,000
2008 25,250 8,750 16,000 50,000
2009 25,250 8,750 16,000 50,000
2010 25,250 8,750 16,000 50,000
2011 22,725 7,875 14,400 45,000
2012 25,250 8,750 16,000 50,000
2013 15,150 5,250 9,600 30,000
Total $191,900 $66,500 $121,600 $380,000
Based on City estimates, the Connection Charge Funds are scheduled to receive the
following future connection charges as development occurs:
Estimated Future Connection Charges
Sanitary Water Storm
Sewer Works Water Total
Wal -mart $19,029 $33,106 $ - $52,135
Kern Center 110,315 191,835 242,910 545,060
Oakgreen Village (Phase I and II) 92,610 161,120 203,990 457,720
CSM/Lowes 66,312 115,363 40,103 221,778
Pine Grove Gardens 11,320 19,694 24,935 55,949
Total $299,586 $521,118 $511,938 $1,332,642
• Key. •
•
Audit Management Letter
Capital Project Funds
An analysis of the commitments of the connection charge funds is as follows:
Sanitary Water Storm
Sewer Works Water Total
Fund balance - December 31, 2005 $396,939 $241,754 $730,295 $1,368,988
Future connection charges (est.) 299,586 521,118 511,938 1,332,642
Subtotal 696,525 762,872 1,242,233 2,701,630
Debt service commitments:
Bonds of 1998 (191,900) (66,500) (121,600) (380,000)
Subtotal 504,625 696,372 1,120,633 2,321,630
Available for new well - (696,372) - (696,372)
Uncommitted $504,625 $0 $1,120,633 $1,625,258
As shown above, connection charges should be sufficient to fund the debt service
requirement.
of Oak Park Heights,
•
Audit Management Letter
Enterprise Funds
ENTERPRISE FUNDS
The enterprise fund accounts for four operations - water, sanitary sewer, storm sewer and
sanitation. Presented below is history of change in net assets by activity.
Change in Net Assets by Year
Sanitary Storm
Year Water Sewer Sanitation Sewer Total
2005 $226,051 $326,221 $20,804 $39,279 $612,355
2004 13,895 12,665 18,151 26,496 71,207
2003 117,821 87,935 5,457 36,789 248,002
2002 41,573 81,542 3,955 5,794 132,864
2001 41,643 (5,994) (3,604) 5,875 37,920
2000 65,051 (80,152) (255) (4,765) (20,121)
1999 49,552 (111,811) (32,625) 12,279 (82,605)
1998 (31,669) (38,145) (25,637) - (95,451)
1997 11,294 50,550 - 61,844
1996 26,964 (6,551) - - 20,413
1995 54,581 (2,359) - - 52,222
1994 (302,719) (198,539) - - (501,258)
1993 73,349 40,156 - - 113,505
pre -1993 595,125 595,126 - - 1,190,251
Subtotal 982,511 750,644 (13,754) 121,747 1,841,148
Contributed capital - 111105 2,725,978 2,526,293 - - 5,252,271
Net assets - 12/31/05 3,708,489 3,276,937 (13,754) 121,747 7,093,419
• • •
• ,
Audit Management Letter
Enterprise Funds
Water Utility Fund
A chart of income from operations is as follows:
$450,000
Water Operating
$400,000 Revenue &
Expense
$350,000 -- — -- -- -- -
$300,000 -------
..__..._....._ - -_ -- --
Depreciation
$250,000 M All Other Expenses
tit ~ =Contractual Services
$200,000 -- - -- - �� O Personal Services
- �- -Operating Revenue
$150,000
$100,000 —
$50,000 - -- - - -- - - - --
2000 2001 2002 2003 2004 2005
The City increased water rates effective January 1, 2003 and January 1, 2004.
IgIlmig.-T
Audit Management Letter
Enterprise Funds
Water Utility Fund
A chart of income from operations for the Sewer Utility Fund is as follows:
$800,000
Viewer
$700,000 Operating
Revenue &
Expense
$600,000
$500,000 - -- -- ..__.- .__... - -- - - --
Depreciation
Personal Services
$400,000 - -- - -- - . -- - -- =All Other Expenses
D MCES
$300,000
-A-- Operating Revenue
$200,000 - -- -- - - --
$100,000
$0
2000 2001 2002 2003 2004 2005
The City revised sewer rates as follows:
Monthly Rate Monthly Rate Monthly Rate Monthly Rate Monthly Rate Monthly Rate Monthly Rate
Effective Effective Effective Effective Etfective Effective Effective
Type of Charge 01/01199 04/01/00 0I/Ol/O1 01101/02 01/01/03 01/01/04 01 /01 105
Water:
Base fee $7.05 $7.50 $7.50 $7.50 $7.50 $7.50 $7.50
Chatge per 1,000 gallons 1 "or:
Usage between 6,000 and 16.000 gallons $1.10 $1.17 $1.17 $1.17 $1.25 $1.34 $1.34
Usage between 17.000 and 33,000 gallons $1.38 $1.47 $1,47 $1.47 $1.57 $1.68 $1.76
Usage in excess of 33,000 gallons $1.65 $1.76 $1.76 $1.76 $1.88 $2.01 $2.11
Sewer:
Base fee $11.55 $12.45 $13.20 $t4.00 $14.85 $15.70 $16.65
Charge per 1.000 gallons for
usage in excess of 5,000 gallons $2.15 $2.32 $2.46 $2.61 $277 $3.00 $3.40
City of O ak Park Heights,
Minnesota
Audit Management Letter
Enterprise Funds
Sanitation Utility Fund
The City began charging for refuse collection in 1988. Prior to 1998, this activity was
accounted for in the General Fund. The City moved this activity to the Enterprise Funds
during 1998. Refuse collection revenue as a percent of refuse collection expenditures/
expense is as follows:
Refuse Transfer
Refuse Collection Revenue as a from Net
Collection Expenditures/ Net Percent of General Income
Year Revenue Expenses Cost Expenditures Fund (Loss)
General Fund:
1992 $66,076 $251,121 ($185,045) 26% $ $ -
1993 103,039 297,452 (194,413) 35%
1994 108,310 326,926 (218,616) 33% -
1995 110,021 334,053 (224,032) 33% - -
1996 103,444 326,036 (222,592) 32% - -
1997 87,830 298,842 (211,012) 29% -
Enterprise Fund:
1998 93,014 309,051 (216,037) 30% 190,400 (25,637)
1999 71,585 169,210 (97,625) 42% 65,000 (32,625)
2000 87,434 175,164 (87,730) 50% 84,000 (3,730)
2001 97,575 184,179 (86,604) 53% 83,000 (3,604)
2002 98,030 182,575 (84,545) 54% 88,500 3,955
2003 97,970 181,013 (83,043) 54% 88,500 5,457
2004 96,909 167,258 (70,349) 58% 88,500 18,151
2005 96,876 164,572 (67,696) 59% 88,500 20,804
Audit Management Letter
Enterprise Funds
Storm Sewer Utility Fund
The City created the stormwater utility during 1999. A monthly fee (effective October 1,
1999) was established at $1 per household and $10 per acre for commercial properties. The
fee for vacant residential property is 50 cents per month and undeveloped commercial
property is $1.50 an acre per month.
A chart of income from operation is as follows:
$80,0o0 - - —
Storm Sewer
Operating
$70,000 -- -- ----- -- . — . — �� _._.._._.. ___._ Revenue &
Expense
$60,000
$50,000 - - - - --
All Other Expenses
=Contractual Services
$40,000 v vv� MPersonal Services
—
— OperatingRevenue
$30,000
IN
\ C �
$20,000
$10,000 \�I
b
2000 2001 2002 2003 2004 2005
9 Pin • 0 . � •
•
Audit Management Letter
Internal Control
INTERNAL C
A separate internal control report has been issued in conjunction with the audit. The report
cited one reportable condition. We noted other matters relating to internal control as follows:
New Utility Accounts
Currently the City does not have a strong system in place to monitor when a new utility
account should be established. Possible additional procedures are:
1) Periodically have building inspections provide utility billing a list of building permits that
include new water meters. This would most likely indicate the need to establish a new
account.
2) Periodically have public works provide utility billing a list of water meters installed, with
an indication whether the meter was placed on a new dwelling or whether the meter
replaced an old meter.
3) Develop a master list of all water meters in the City and periodically compare this listing
to the customers being billed for utilities.
Improve IT Security
It has come to our attention that passwords for both the network and the accounting software
have been established, but there is no requirement for employees to change their passwords. Best
Practices recommends an entity require employees to change their passwords periodically. We
recommend the City consider this change, which would establish stronger controls over its
electronic data.
•
Audit Management Letter
Internal Control
Storage of Back -Up Tapes
We understand the back -up tapes for the accounting software are stored in the same area of
City hall as the server for the accounting software. Best Practices recommends storing back -up
tapes in a secure location, preferably off -site. We recommend the weekly back -up tape made on
Friday be stored in the City's vault.
Security
The vault is used to safekeep the City's official records. Currently the vault door closes
automatically, but the door does not lock automatically. We recommend the City consider
options for securing the vault door, such as a combination keypad.
City of O ak Park Heights,
Minnesota
Audit Management Letter
Required Communications
REQUIRED COMMUNICATIONS
Our Responsibility under U.S. Generally Accepted Auditing Standards and OMB Circular
A -133
As stated in our engagement letter dated August 12, 2005, our responsibility, as described by
professional standards, is to plan and perform our audit to obtain reasonable, but not absolute,
assurance that the financial statements are free of material misstatement and are fairly presented
in accordance with U.S. generally accepted accounting principles. Because an audit is designed
to provide reasonable, but not absolute assurance and because we did not perform a detailed
examination of all transactions, there is a risk that material misstatements may exist and not be
detected by us.
As part of our audit, we considered the internal control of the City of Oak Park Heights.
Such considerations were solely for the purpose of determining our audit procedures and not to
provide any assurance concerning such internal control.
Significant Accounting Policies
Management is responsible for the selection and use of appropriate accounting policies.
In accordance with the terms of our engagement letter, we will advise management about the
appropriateness of accounting policies and their application. The significant accounting
policies used by the City of Oak Park Heights, Minnesota are described in Note 1 to the
financial statements. For 2005, the City of Oak Park Heights, Minnesota adopted GASB No.
40, related to cash and investments, which revised footnote disclosures. We noted no
transactions entered into by the City of Oak Park Heights, Minnesota during the year that
were both significant and unusual, and of which, under professional standards, we are
required to inform you, or transactions for which there is a lack of authoritative guidance or
consensus.
Ji all - •
Audit Management Letter
Required Communicatio
Accounting Estimates
Accounting estimates are an integral part of the financial statements prepared by
management and are based on management's knowledge and experience about past and
current events and assumptions about future events. Certain accounting estimates are
particularly sensitive because of their significance to the financial statements and because of
the possibility that future events affecting them may differ significantly from those expected.
The most sensitive estimate affecting the financial statements was management's estimate on
depreciation expense. We evaluated the key factors and assumptions used to develop
depreciation expense in determining that it is reasonable in relation to the financial
statements taken as a whole.
Audit Adjustments
For purposes of this letter, professional standards define an audit adjustment as a proposed
correction of the financial statements that, in our judgment, may not have been detected except
through our auditing procedures. An audit adjustment may or may not indicate matters that could
have a significant effect on the City of Oak Park Heights, Minnesota's financial reporting process
(that is, cause future financial statements to be materially misstated). For 2005, there were four
audit adjustments proposed by us that were posted by the City of Oak Park Heights, Minnesota.
In our judgment, none of the adjustments we proposed, whether recorded or unrecorded by
the City of Oak Park Heights, Minnesota, either individually or in the aggregate, indicate matters
that could have a significant effect on the City of Oak Park Heights, Minnesota's financial
reporting process.
City of . Park Heights,
Minnesota
Audit Management Letter
Required Communications
Disagreements with Management
For purposes of this letter, professional standards define a disagreement with management as
a matter, whether or not resolved to our satisfaction, concerning a financial accounting, reporting,
or auditing matter that could be significant to the financial statements or the auditor's report. We
are pleased to report that no such disagreements arose during the course of our audit.
Consultations with Other Independent Accountants
In some cases, management may decide to consult with other accountants about auditing and
accounting matters, similar to obtaining a "second opinion" on certain situations. If a
consultation involves application of an accounting principle to the government unit's financial
statements or a determination of the type of auditor's opinion that may be expressed on those
statements, our professional standards require the consulting accountant to check with us to
determine that the consultant has all the relevant facts. To our knowledge, there were no such
consultations with other accountants.
Issues Discussed Prior to Retention of Independent Auditors
We generally discuss a variety of matters, including the application of accounting principles
and auditing standards, with management each year prior to retention as the City of Oak Park
Heights, Minnesota's auditors. However, these discussions occurred in the normal course of our
professional relationship and our responses were not a condition to our retention.
Difficulties Encountered in Performing the Audit
We encountered no significant difficulties in dealing with management in performing our
audit.