SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT
9/30/2019
QUARTERLY FINANCIAL REPORT A financial summary of the first nine months of 2019
SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT
SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT THIRD QUARTER 2019
EXECUTIVE SUMMARY INTRODUCTION The following quarterly financial report provides an analysis of the first nine months of the 2019 calendar year. The information contained in this report is based on unaudited budgetary financial statements and excludes adjustments that may be required by the County’s auditors at a later date. This report provides a summary of revenues and expenditures of the County for the first nine months of the calendar year of 2019. Comparative analysis will also be provided for the major revenue and expenditure categories including comparisons to budgeted and prior year amounts for the same time period.
REVENUE HIGHLIGHTS This section will show revenues received by the County during the first nine months of 2019. These revenues will be compared to the budgeted amount for the same time period and the amount received during the prior year for the same time period. Shawnee County received total revenue of $101,560,003 during the first nine months of 2019. This represents 0.04% over the budgeted amount for this period.
$120,000,000 Other Revenue
$100,000,000 $80,000,000
Other Taxes
$60,000,000 $40,000,000
Property Taxes
$20,000,000 $-
2019 YTD BUDGET YTD 2018 YTD $101,560,003 $101,513,787 $98,382,483
Page 1
SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT
Ad Valorem Taxes Ad Valorem Tax is the largest single revenue source available to Kansas Counties. This revenue is derived from taxes levied on real property, personal property and state assessed property. The Shawnee County Appraiser’s office values real and personal property and the State of Kansas assigns values to state assessed property such as utilities. Ad Valorem Taxes represented approximately 72% of the County’s revenue in 2018.
$80,000,000 $60,000,000 $40,000,000 $20,000,000 $-
2019 YTD $78,775,728
BUDGET YTD $79,895,380
2018 YTD $76,440,052
The largest portion of Ad Valorem taxes are received in January and June when real estate taxes are distributed to the taxing authorities.
Other Taxes Other taxes include the following:
$14,000,000 $12,000,000 $10,000,000 $8,000,000 $6,000,000 $4,000,000 $2,000,000 $-
2019 YTD $13,025,004
BUDGET YTD $12,909,281
2018 YTD $13,314,551
• • • • • • • •
Motor Vehicle Tax RV Tax Special Assessments Local Alcohol Liquor Tax Highway Tax Franchise Tax 1620 Truck Tax Other Misc. Taxes
Other Revenue Other revenue includes the following: •
•
•
Property Related Fees such as Mortgage Registration Tax, Register of Deeds filing fees, Zoning Fees, Planning Fees Charges for Services including Parks and Recreation fees, Detention Facility Care of Prisoner fees, Sheriff process fees, County Officer Fees and other miscellaneous fees Miscellaneous other revenue
$10,000,000 $9,000,000 $8,000,000 $7,000,000 $6,000,000 $5,000,000 $4,000,000 $3,000,000 $2,000,000 $1,000,000 $-
2019 YTD $9,759,272
BUDGET YTD $8,709,126
2018 YTD $8,627,881
Page 2
SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT
EXPENDITURE HIGHLIGHTS Expenditures for the County total $82,296,681 which is approximately 1.00% under budget for the first nine months of 2019. The year-to-date expenditures are also $4,162,055 or 5.33% more than the expenditures for this period last year.
$90,000,000
DEBT SERVICE
$80,000,000
ADMIN. SERVICES
$70,000,000 $60,000,000
PUBLIC HEALTH $50,000,000
PUBLIC WORKS
$40,000,000 $30,000,000
RECREATION
$20,000,000
LAW ENFORCEMENT
$10,000,000 $0
2019 YTD $82,296,681
BUDGET YTD $83,389,193
2018 YTD $78,134,626
The following information shows Shawnee County expenditures by category. CATEGORY LAW ENFORCEMENT RECREATION
2019 YTD BUDGET YTD 2018 YTD $82,296,681 $83,389,193 $78,134,626 $ 36,740,300 $ 37,446,717 $ 34,021,095 12,744,593
12,494,353
11,444,604
PUBLIC WORKS
6,729,354
6,827,427
6,918,253
PUBLIC HEALTH
7,486,425
7,486,425
7,863,591
ADMIN. SERVICES
8,900,517
9,444,377
9,183,182
DEBT SERVICE
9,695,493
9,689,894
8,703,901
$ 82,296,681 $
83,389,193 $
YTD BUDGET VARIANCE
$
78,134,626 $
YTD VARIANCE TO PRIOR YTD
(706,418) $ 250,240 (98,073) (0) (543,860) 5,599 (1,092,512) $
2,719,205 1,299,989 (188,900) (377,166) (282,666) 991,593 4,162,055
Page 3
SHAWNEE COUNTY QUARTERLY FINANCIAL REPORT
This pie chart displays the expenditure categories based on their percentage of total County Expenditures.
PUBLIC WORKS 8% RECREATION 15%
PUBLIC HEALTH 9% ADMIN. SERVICES 11% DEBT SERVICE 12%
LAW ENFORCEMENT 45%
GENERAL FUND BALANCE The General Fund is the primary operating fund of the County. It accounts for the financial resources of the general government, except those required to be accounted for separately. The General Fund is also used to account for payments made for principal and interest on general long-term debt of the County. The General Fund Balance represents the unencumbered balance of general operating funds on a budgetary basis. Bond rating services generally recommend a general fund balance of 20% of budgeted expenditures to present a healthy level of reserves. It is the goal of the Board of County Commissioners to steadily increase this balance to above the recommended minimal level. This chart shows the actual general fund balance at the end of years 2003-2018 and the estimated balance at the end of 2019. The target minimum is shown at 20% of budgeted expenditures.
Page 4