Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
November 2017 - Financial Statements
HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 208,357$ 272,690$ 325,151$ 165,566$ 50.92%213,995$ 294,293 404,153 502,462 260,817 51.91%229,579 53,919 95,207 160,511 110,932 69.11%88,878 205,162 257,066 286,243 144,370 50.44%122,270 381,191 415,400 528,246 148,999 28.21%245,412 811,001 848,360 1,021,531 480,252 47.01%450,027 - 415,000 520,000 177,003 34.04%112,996 81,438 92,784 102,625 50,867 49.57%41,485 1,709,486 1,594,220 1,743,220 660,795 37.91%698,071 158,173 156,539 188,368 76,906 40.83%58,897 543,249 540,424 610,237 211,316 34.63%261,925 1,523,150 1,707,476 1,482,960 533,402 35.97%539,201 194,529 247,359 283,858 99,582 35.08%68,218 3,667,427 2,700,087 2,894,508 1,228,578 42.45%906,184 759,735 769,621 837,668 278,166 33.21%276,545 1,787,734 1,962,777 2,223,257 952,134 42.83%955,653 581,109 592,936 656,685 278,916 42.47%270,042 9,677,549 9,596,512 10,602,849 3,914,120 36.92%3,692,794 442,623 461,128 521,648 187,075 35.86%187,044 26,924 19,237 22,240 22,202 99.83%5,921 66,653 79,381 84,647 28,138 33.24%28,658 - - 123,300 - - 1,624,091 1,648,761 1,925,480 691,756 35.93%654,940 School Resource Officers 682,489 738,896 778,555 298,510 38.34%275,267 4,551,465 4,669,491 5,304,517 1,994,724 37.60%1,857,225 730,739 829,545 1,067,408 369,453 34.61%340,155 - 58,000 18,959 18,654 98.39%58,000 4,414,723 6,296,462 6,994,743 2,556,877 36.55%2,384,570 1,151,492 14 - - 14 3,361,704 3,361,704 3,462,557 1,442,732 41.67%1,400,707 438,575 437,729 544,075 171,252 31.48%181,341 89,900 65,900 90,000 14,350 15.94%22,650 6,886 5,016 5,037 855 16.97%2,547 71,908 75,361 75,024 20,443 27.25%36,127 - - - - - - - - - - 198,422 189,136 204,479 69,699 34.09%67,155 178,736 177,452 198,518 48,172 24.27%78,928 4,000 4,000 4,000 4,000 100.00%4,000 101,648 100,108 115,111 35,457 30.80%- 509,983 575,679 775,000 353,556 45.62%134,066 Human Resources Facilities Maintenance Register of Deeds Information Technology GIS Sheriff Campbell Deputies Emergency Services Grant JCPC Admin Public Safety Appropriations Emergency Telephone System Radio System Harnett Regional Jetport Medical Examiner Environmental Protection Forestry Program Economic/Physical Dev. App. Emergency Medical Service Insurance - Retirees Clerk of Court Board of Elections Finance Tax Department Governing Body Administration General Services Fleet Maintenance Transportation Transportation - Admin Sheriff's Department Grants Child Support Enforcement Governor's Highway Safety Communications Jail Emergency Services Legal Services Animal Services Soil & Water EMS Transport Rescue Districts U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 1 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 436,558 1,017,433 1,266,367 213,402 16.85%270,752 1,309,860 1,363,085 1,544,371 562,311 36.41%558,099 192 19,116 31,997 28 0.09%17,765 32,171 23,216 24,126 8,793 36.45%8,434 314,013 364,853 441,981 136,526 30.89%122,638 24,494 25,877 31,903 7,546 23.65%8,191 150 - - - - 59,354 - - - - 76,776 77,605 80,643 28,087 34.83%27,991 72,035 45,234 55,741 20,681 37.10%16,969 - - - - - 4,034 657 - - 400 - - - - - 30,035 20,764 45,083 12,974 28.78%6,825 315,244 316,827 337,294 122,309 36.26%115,037 61,164 67,657 70,660 27,619 39.09%26,669 77,511 83,864 90,228 32,351 35.85%29,947 329,421 324,799 374,045 141,719 37.89%126,491 432,337 405,411 441,270 158,735 35.97%147,775 6,082,878 5,745,786 6,384,331 2,137,265 33.48%2,165,834 605,679 605,679 605,679 302,840 50.00%302,840 10,324,942 12,216,121 12,712,987 4,490,178 35.32%4,889,464 9,351,002 9,118,139 9,193,826 3,662,196 39.83%3,474,453 180,399 213,802 270,472 96,710 35.76%78,475 103,322 101,763 113,530 36,668 32.30%39,449 136,805 35,964 45,000 15,550 34.56%20,482 910,122 971,658 1,153,603 377,793 32.75%360,488 153,000 185,000 184,014 - 150,000 435,005 800,422 1,024,702 410,832 40.09%365,177 - - 920,000 - - - 72,542 200,000 132,554 66.28%- 21,267,993 21,420,138 21,068,027 8,778,345 41.67%8,925,058 280,707 122,625 865,909 255,481 29.50%- 993,967 1,055,200 2,199,000 - 1,055,200 - 1,019,467 1,080,450 450,188 41.67%424,778 - 26,197 30,000 5,698 18.99%- - 798,517 - - 332,715 - - - - - 70,000 - - - - $ 95,761,633 $ 101,127,029 $ 110,172,916 $ 40,726,004 36.97% $ 41,019,883 Industrial Development Board of Education - add teach Mental Health Board of Education - reserve Board of Education - teachers Central Carolina - health sciences Department Central Carolina - DOT Social Services Public Assistance Veteran's Services Family Caregiver Support RSVP Cultural & Recreational App. Parks & Recreation Education Special Programs Subtotal - Operating Expenditures Development Services Community Development (BG) Abandoned MFG Home Cooperative Extension CCR&R - Block Grant 4-H Teen Court & At Risk Adolescent Parenting Parents As Teachers CCR&R - United Way Child Care Youth Training Race to the Top Adolescent Parenting - BJRH Department on Aging Restitution CAP - Disabled Adults Nutrition for Elderly Health Board of Education - current Board of Education - capital Central Carolina - current Central Carolina - capital Central Carolina - works Human Services App. Library U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 2 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 2,145,446 3,628,409 1,026,667 26,667 2.60%- 4,745,868 3,797,744 5,086,417 2,277,848 44.78%1,999,760 11,551,602 12,916,628 14,204,731 7,629,543 53.71%7,871,844 213,601 (3,131) - 1,300 (3,131) 36,177,890 - - - - - - 450,007 - - 54,834,407$ 20,339,650$ 20,767,822$ 9,935,358$ 47.84% 9,868,473$ 150,596,040$ 121,466,679$ 130,940,738$ 50,661,362$ 38.69% 50,888,356$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 55,082,717$ 56,335,636$ 55,393,772$ 44,787,163$ 80.85%29,829,059$ 6,190,412 6,637,839 6,146,212 2,259,825 36.77%2,220,077 19,279,813 20,518,531 20,655,250 2,964,267 14.35%2,359,422 1,220,493 1,209,416 1,325,000 489,285 36.93%445,391 2,965,577 2,961,556 3,854,840 1,303,312 33.81%1,229,013 20,274,012 18,900,426 21,990,246 6,615,711 30.08%5,640,125 9,204,896 9,662,383 8,286,349 2,804,531 33.85%2,755,348 3,343,042 3,204,306 6,260,627 1,605,499 25.64%1,164,234 73,655 67,075 74,808 30,213 40.39%28,732 117,634,617$ 119,497,168$ 123,987,104$ 62,859,806$ 50.70% 45,671,401$ 97,339 274,949 225,000 150,286 66.79%58,106 37,018,000 24,951 - - - 7,501 1,657,613 6,184,409 1,032 0.02%- - - 544,225 - - 37,122,840$ 1,957,513$ 6,953,634$ 151,318$ 2.18% 58,106$ 154,757,457$ 121,454,681$ 130,940,738$ 63,011,124$ 48.12% 45,729,507$ 4,161,417$ (11,998)$ 12,349,762$ (5,158,849)$ Cost of Issuance Interest Principal Other Financing Uses Investment Earnings Sales Tax Interfund Transfers Debt Service Contingency Total Expenditures Source Revenues over / (under) expenditures Rents, Concessions & Fees Ad Valorem Taxes Subtotal Other Financing Uses: Subtotal - Operating Revenues Subtotal Other Financing Sources: Motor Vehicles Other taxes Other Financing Sources Interfund Transfers Fund Balance Appropriated Total Revenues Permits & Fees Intergovernmental Revenue Sales & Services Other Revenues Department Real and Personal U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 3 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND PNC Regions MBS NCCMT Total November 2017 52,430$ 1,000,000$ 11,855,892$ 22,567,264$ 35,475,586$ October 2017 52,430$ -$ 13,834,305$ 17,354,061$ 31,240,796$ September 2017 52,430$ -$ 13,051,245$ 13,984,535$ 27,088,210$ August 2017 52,430$ -$ 12,825,076$ 13,215,998$ 26,093,504$ July 2017 309,691$ -$ 12,833,501$ 14,699,895$ 27,843,087$ June 2017 7,234,863$ -$ 12,833,501$ 13,721,198$ 33,789,562$ May 2017 2,160,563$ -$ 12,883,875$ 21,669,408$ 36,713,847$ April 2017 102,890$ -$ 12,883,875$ 29,247,908$ 42,234,673$ March 2017 9,318,753$ -$ 10,900,020$ 28,346,806$ 48,565,578$ February 2017 11,016,173$ -$ 10,900,020$ 23,550,367$ 45,466,559$ January 2017 16,589,974$ -$ 10,900,020$ 21,778,696$ 49,268,690$ December 2016 6,162,440$ -$ 10,399,391$ 20,139,559$ 36,701,391$ November 2016 8,950,242$ -$ 10,149,294$ 11,410,145$ 30,509,681$ October 2016 11,893,456$ -$ 9,598,367$ 4,576,239$ 26,068,062$ September 2016 1,401,847$ -$ 9,611,806$ 9,898,592$ 20,912,246$ August 2016 -$ -$ 10,830,323$ 13,870,895$ 24,701,218$ July 2016 -$ -$ 10,288,522$ 14,611,996$ 24,900,517$ June 2016 4,836,176$ -$ 10,288,522$ 15,052,435$ 30,177,132$ Cash and Investments $15,000,000 $25,000,000 $35,000,000 $45,000,000 $55,000,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 4 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND 2013 2014 2015 2016 2017 UNAUDITED Non Spendable 451,088$ 111,181$ 159,625$ 1,418,606$ 232,245$ Restricted 9,433,149$ 9,260,952$ 11,496,063$ 11,966,027$ 9,068,575$ Committed -$ -$ -$ -$ -$ Assigned -$ 3,193,811$ 2,600,000$ -$ -$ Unassigned 17,959,942$ 18,732,095$ 19,417,388$ 26,311,973$ 32,547,008$ $ 27,844,179 $ 31,298,039 $ 33,673,076 $ 39,696,606 $ 41,847,828 General Fund Expenditures $ 101,852,867 $ 103,330,529 $ 108,508,715 $ 112,272,703 $ 119,688,680 17.63% 18.13% 17.89% 23.44% 27.19% Total General Fund Unassigned Fund Balance as a % of Expenditures That portion of fund balance that the County intends to use for specific purposes. The County Commissioners have the authority to assign fund balances. Unassigned Fund Balance - Assigned Fund Balance - In the governmental fund financial statements, fund balance is composed of five classifications designed to disclose the hierarchy of constraints placed on how fund balance can be spent. They are as follows: Non-Spendable Fund Balance - This classification includes amounts that cannot be spent because they are either (a) not in spendable form or (b) legally or contractually required to be maintained intact. Restricted Fund Balance - The classification includes amount that are restricted to specific purposes externally imposed by creditors or imposed by law. Committed Fund Balance - This classification represents the portion of fund balance that can only be used for specific purposes imposed by majority vote by a quorum of the County Commissioners, that can by adoption of an ordinance, commit fund balance. This classification represents the portion of fund balance that has not been assigned to another fund or is not restricted, committed, or assigned to specific purposes within the general fund. Estimated Fund Balance U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 5 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 GENERAL FUND The Harnett County Board of Commissioners have approved a fund balance policy which strives to maintain a minimum fund balance of 15%. 1.00% 11.00% 21.00% 2013 2014 2015 2016 2017 17.63%18.13%17.89% 23.44%27.19% Fund Balance % U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 6 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 PUBLIC UTILITIES FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 3,452,612$ 4,557,855$ 8,933,063$ 2,697,692$ 30.20%1,293,513$ 4,376,387 4,701,727 5,669,326 1,885,611 33.26%1,642,520 2,005,668 2,442,732 3,235,710 1,153,231 35.64%863,687 1,993,304 2,312,626 2,906,061 793,212 27.30%673,866 3,634,241 4,079,847 4,597,259 1,453,253 31.61%1,610,430 2,742,752 3,509,807 4,647,186 1,168,391 25.14%1,201,707 18,204,964$ 21,604,594$ 29,988,605$ 9,151,390$ 30.52% 7,285,723$ - 16,559,597 - - - 9,327,622 9,488,101 - - - 1,070,704 4,784,003 1,658,566 628,228 37.88%693,080 3,162,027 412,033 13.03%815,310 10,398,325$ 30,831,701$ 4,820,593$ 1,040,261$ 21.58% 1,508,390$ 28,603,289$ 52,436,295$ 34,809,198$ 10,191,651$ 29.28% 8,794,113$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 3,703$ 3,703$ 3,703$ -$ -$ 32,563,219 33,494,516 32,117,905 15,368,491 47.85%12,749,658 3,704,119 4,957,710 691,000 143,018 20.70%119,798 2,105 (3,018) - 8,521 678 36,273,146$ 38,452,911$ 32,812,608$ 15,520,030$ 47.30% 12,870,134$ 320,484 - - - - 450,000 45,034 - - - - - 1,996,590 - - 770,484$ 45,034$ 1,996,590$ -$ -$ 37,043,630$ 38,497,945$ 34,809,198$ 15,520,030$ 44.59% 12,870,134$ 8,440,341$ (13,938,350)$ 5,328,379$ 4,076,021$ Sales & Services Other Revenues Subtotal - Operating Expenditures Interfund Transfers Depreciation Interest Principal Department Admin/CSR/Meter Services Water Treatment Wastewater Treatment Wastewater Treatment SHWW Distribution Collections Revenues over / (under) expenditures Rents, Concess. & Feees Other Finance Sources Debt Service Subtotal Other Financing Uses: Subtotal - Operating Revenues Total Expenditures Source Intergovernmental Revenue Interfund Transfers Fund Balance Appropriated Total Revenues Subtotal Other Financing Sources: U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 7 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 PUBLIC UTILITIES FUND PNC Lockbox Money Mkt NCCMT Total November 2017 27,807,215$ 7,213,780$ 5,014,199$ 30,382$ 40,065,576$ October 2017 26,818,623$ 6,886,050$ 5,012,069$ 29,701$ 38,746,444$ September 2017 25,541,516$ 6,526,813$ 5,010,010$ 27,553$ 37,105,892$ August 2017 24,609,773$ 6,454,907$ 5,007,882$ 27,402$ 36,099,964$ July 2017 23,098,741$ 5,739,955$ 5,005,756$ 26,874$ 33,871,325$ June 2017 22,125,214$ 5,549,386$ 5,005,756$ 26,474$ 32,706,830$ May 2017 25,982,342$ 5,236,513$ 5,003,631$ 624,363$ 36,846,849$ April 2017 32,934,935$ 4,914,027$ 5,001,575$ 614,100$ 43,464,638$ March 2017 31,893,934$ 9,713,915$ -$ 599,368$ 42,207,217$ February 2017 35,929,010$ 4,553,808$ -$ 588,943$ 41,071,761$ January 2017 34,586,445$ 4,491,557$ -$ 588,277$ 39,666,278$ December 2016 33,153,787$ 4,255,513$ -$ 588,277$ 37,997,576$ November 2016 31,878,365$ 4,312,453$ -$ 588,228$ 36,779,046$ October 2016 31,059,095$ 4,075,830$ -$ 585,783$ 35,720,707$ September 2016 29,921,800$ 4,030,784$ -$ 585,023$ 34,537,607$ August 2016 30,074,922$ 3,836,649$ -$ 585,023$ 34,496,594$ July 2016 28,301,352$ 3,467,807$ -$ 583,368$ 32,352,527$ June 2016 27,213,474$ 3,582,342$ -$ 583,368$ 31,379,183$ Cash and Investments $25,000,000 $30,000,000 $35,000,000 $40,000,000 $45,000,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 8 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 SOLID WASTE FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 4,207,775$ 6,129,550$ 4,665,771$ 1,370,860$ 29.38%1,705,320$ 4,207,775$ 6,129,550$ 4,665,771$ 1,370,860$ 29.38% 1,705,320$ - - - - - - - - - - 445,290 - - - - 88,150 466,362 66,027 34,560 52.34%40,681 948,650 421,452 44.43%418,404 - - - 533,439$ 466,362$ 1,014,677$ 456,012$ 44.94% 459,085$ 4,741,214$ 6,595,912$ 5,680,448$ 1,826,872$ 32.16% 2,164,405$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 268,129$ 282,599$ 250,000$ 68,328$ 27.33%81,014$ 133,790 60,036 90,000 - - 5,313,693 5,731,760 5,335,248 3,556,742 66.66%2,585,851 139,437 2,472,394 3,700 7,712 208.43%413 1,291 2,548 1,500 624 41.60%404 5,856,340$ 8,549,337$ 5,680,448$ 3,633,406$ 63.96% 2,667,682$ 917 - - - - - - - - - - - - - - 917$ -$ -$ -$ -$ 5,857,257$ 8,549,337$ 5,680,448$ 3,633,406$ 63.96% 2,667,682$ 1,116,043$ 1,953,425$ 1,806,534$ 503,277$ Rents, Concess. & Feees Other Finance Sources Subtotal - Operating Revenues Source Taxes Intergovernmental Revenue Sales & Services Other Revenues Depreciation Interest Principal Cost of Issuance Subtotal Other Financing Sources: Revenues over / (under) expenditures Interfund Transfers Subtotal - Operating Expenditures Subtotal Other Financing Uses: Interfund Transfers Other Financing Uses Debt Service Department Solid Waste Total Expenditures Fund Balance Appropriated Total Revenues U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 9 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 SOLID WASTE FUND PNC BB&T First Bank NCCMT Total November 2017 1,558,757$ 999,310$ 928,889$ 135,104$ 3,622,059$ October 2017 -$ 973,412$ 911,171$ 66,727$ 1,951,310$ September 2017 -$ 936,540$ 886,499$ 66,681$ 1,889,720$ August 2017 -$ 624,648$ 866,139$ 66,634$ 1,557,421$ July 2017 -$ 804,053$ 846,637$ 944$ 1,651,635$ June 2017 189,827$ 873,490$ 822,923$ 944$ 1,887,184$ May 2017 146,657$ 849,369$ 798,541$ 295,485$ 2,090,052$ April 2017 252,605$ 813,116$ 768,637$ 235,646$ 2,070,004$ March 2017 697,465$ 796,560$ 738,482$ 316,381$ 2,548,889$ February 2017 1,010,246$ 774,615$ 715,054$ 316,381$ 2,816,296$ January 2017 933,046$ 733,821$ 679,357$ 240,324$ 2,586,547$ December 2016 1,221,468$ 712,874$ 660,335$ 159,310$ 2,753,988$ November 2016 143,512$ 679,050$ 628,517$ 78,246$ 1,529,324$ October 2016 -$ 623,360$ 608,194$ 78,246$ 1,309,800$ September 2016 723,455$ 703,192$ 649,795$ 159,310$ 2,235,752$ August 2016 596,631$ 637,923$ 589,976$ 78,243$ 1,902,774$ July 2016 706,906$ 613,495$ 567,589$ 4,902$ 1,892,893$ June 2016 953,476$ 595,845$ 549,127$ 4,902$ 2,103,350$ Cash and Investments $1,000,000 $2,000,000 $3,000,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 10 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 WORKER'S COMPENSATION FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 21,000$ 198,426$ 32,000$ 166,028$ 518.84%7,000$ 1,243,316 3,010,116 1,093,000 420,000 38.43%280,919 - - 455,537 455,537 100.00%- 1,264,316$ 3,208,542$ 1,580,537$ 1,041,565$ 65.90% 287,919$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 1,711,483$ 1,599,984$ 975,000$ 325,044$ 33.34%411,779$ 441,714 2,563,155 150,000 94,143 62.76%69,911$ - - 455,537 - - 2,153,197$ 4,163,139$ 1,580,537$ 419,187$ 26.52% 481,690$ 888,881$ 954,597$ (622,378)$ 193,771$ Category Fixed Cost Claims Funded Total Expenditures Source Departmental Charge Other revenues Fund Balance Appropriated Total Revenues Revenues over / (under) expenditures Transfer to Capital Reserve U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 11 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 WORKER'S COMPENSATION FUND PNC NCCMT Total November 2017 2,287,808$ 1,211,772$ 3,499,580$ October 2017 2,387,268$ 1,211,772$ 3,599,040$ September 2017 2,730,366$ 1,211,772$ 3,942,138$ August 2017 2,814,262$ 1,211,772$ 4,026,034$ July 2017 2,759,812$ 1,211,772$ 3,971,584$ June 2017 2,904,633$ 1,211,772$ 4,116,405$ May 2017 2,809,436$ 1,211,772$ 4,021,208$ April 2017 265,521$ 1,211,772$ 1,477,293$ March 2017 2,833,889$ 1,211,772$ 4,045,661$ February 2017 2,717,622$ 1,211,772$ 3,929,394$ January 2017 2,768,040$ 1,211,772$ 3,979,812$ December 2016 2,687,499$ 1,211,772$ 3,899,271$ November 2016 2,582,294$ 1,211,772$ 3,794,066$ October 2016 2,487,719$ 1,211,772$ 3,699,491$ September 2016 2,533,314$ 1,211,772$ 3,745,086$ August 2016 1,669,764$ 1,211,772$ 2,881,536$ July 2016 1,705,014$ 1,211,772$ 2,916,786$ June 2016 1,624,481$ 1,211,772$ 2,836,253$ Cash and Investments $2,000,000 $3,000,000 $4,000,000 $5,000,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 12 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 WORKER'S COMPENSATION FUND 2,573,365$ 57,871 2,637,258$ Liability 121,765 # of Claims this fiscal year 29changes in estimates Actual claim payments Liability as of end of month Liability as of July 1 Current year claims and U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 13 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 EMPLOYEE CLINIC FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 140,835$ 150,473$ 175,301$ 60,465$ 34.49%52,384$ 140,835$ 150,473$ 175,301$ 60,465$ 34.49% 52,384$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 242,612$ 172,135$ 175,301$ 63,060$ 35.97%60,825$ - - - - - - - - - - 242,612$ 172,135$ 175,301$ 63,060$ 35.97% 60,825$ 101,777$ 21,662$ 2,595$ 8,441$ Total Revenues Revenues over / (under) expenditures Fund Balance Appropriated Department Employee Clinic Total Expenditures Source Departmental Charge Other revenues U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 14 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 EMPLOYEE CLINIC FUND PNC NCCMT Total November 2017 639,213$ 29,241$ 668,454$ October 2017 640,629$ 29,241$ 669,870$ September 2017 640,059$ 29,241$ 669,300$ August 2017 639,388$ 29,241$ 668,629$ July 2017 627,671$ 29,241$ 656,913$ June 2017 638,529$ 29,241$ 667,771$ May 2017 643,317$ 29,241$ 672,559$ April 2017 645,207$ 29,241$ 674,448$ March 2017 642,930$ 29,241$ 672,171$ February 2017 644,551$ 29,241$ 673,792$ January 2017 641,202$ 29,241$ 670,443$ December 2016 641,529$ 29,241$ 670,770$ November 2016 644,850$ 29,241$ 674,091$ October 2016 646,455$ 29,241$ 675,697$ September 2016 647,665$ 29,241$ 676,906$ August 2016 645,243$ 29,241$ 674,484$ July 2016 643,903$ 29,241$ 673,145$ June 2016 640,890$ 29,241$ 670,132$ Cash and Investments $650,000 $655,000 $660,000 $665,000 $670,000 $675,000 $680,000 $685,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 15 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 EMPLOYEE CLINIC FUND November 2017 135 October 2017 153 September 2017 133 August 2017 142 July 2017 132 June 2017 120 May 2017 185 April 2017 109 March 2017 201 February 2017 198 January 2017 177 December 2016 165 November 2016 141 Employee Clinic Utilization 0 349 Health Prevention # of Visits # Flu shots # Pneumonia shots 0 50 100 150 200 250 Patient Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 16 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 MEDICAL INSURANCE FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 6,818,253$ 6,839,112$ 7,150,000$ 2,519,985$ 35.24%2,824,949$ 634,709 704,945 882,000 324,373 36.78%294,457 8,355 2,919 10,000 3,498 34.98%2,382 7,461,317$ 7,546,976$ 8,042,000$ 2,847,856$ 35.41% 3,121,788$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 7,892,453$ 7,994,131$ 8,000,000$ 3,659,478$ 45.74%3,007,241$ 26,178 19,851 42,000 3,894 9.27%15,151 7,918,631$ 8,013,982$ 8,042,000$ 3,663,372$ 45.55% 3,022,392$ 457,314$ 467,006$ 815,516$ (99,396)$ Medical Premium Equivilents Other revenues Total Revenues Fixed Cost Revenues over / (under) expenditures Category Paid Claims Wellness Total Expenditures Source U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 17 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 MEDICAL INSURANCE FUND PNC NCCMT Total November 2017 2,724,166$ 543,297$ 3,267,463$ October 2017 2,503,575$ 543,297$ 3,046,872$ September 2017 2,511,895$ 543,297$ 3,055,192$ August 2017 2,336,726$ 543,297$ 2,880,023$ July 2017 2,199,920$ 543,297$ 2,743,218$ June 2017 1,911,518$ 543,297$ 2,454,816$ May 2017 2,028,010$ 543,297$ 2,571,307$ April 2017 2,033,963$ 543,297$ 2,577,260$ March 2017 1,870,174$ 543,297$ 2,413,471$ February 2017 2,024,627$ 543,297$ 2,567,925$ January 2017 2,084,544$ 543,297$ 2,627,841$ December 2016 2,014,553$ 543,297$ 2,557,850$ November 2016 1,952,986$ 543,297$ 2,496,283$ October 2016 1,869,553$ 543,297$ 2,412,851$ September 2016 1,877,798$ 543,297$ 2,421,096$ August 2016 1,125,368$ 543,297$ 1,668,665$ July 2016 967,054$ 543,297$ 1,510,351$ June 2016 1,035,476$ 543,297$ 1,578,773$ 2.40 3.92 3.93 3.68 3.91 3.80 3.67 3.90 Cash and Investments 4.18 *Number of Months Average Monthly Cost on Hand 4.98 4.39 4.65 4.64 4.00 3.69 2.54 2.30 3.74 * Based on running average (18 month, see below) cost of claims. $2,000,000 $2,200,000 $2,400,000 $2,600,000 $2,800,000 $3,000,000 $3,200,000 $3,400,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 18 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 MEDICAL INSURANCE FUND Employees & Pre-65 Retirees Total Membership Net Paid Claims Fixed Cost Loss Ratio Premium Equivalent November 2017 867 1,332 761,805.97$ 64,198.44$ 113.19%729,765.50$ October 2017 863 1,324 581,206.37$ 62,181.09$ 87.65%734,013.78$ September 2017 862 1,315 614,099.71$ 65,346.44$ 92.95%731,001.65$ August 2017 861 1,316 465,032.05$ 62,291.38$ 72.08%731,553.84$ July 2017 863 1,319 565,579.25$ 62,926.27$ 85.73%733,143.41$ June 2017 858 1,309 707,456.46$ 63,092.85$ 104.82%735,091.65$ May 2017 859 1,308 585,092.44$ 59,071.95$ 99.37%648,269.01$ April 2017 850 1,288 426,323.43$ 60,687.61$ 74.69%652,008.78$ March 2017 847 1,280 700,824.81$ 62,056.67$ 120.25%634,433.13$ February 2017 838 1,270 697,396.28$ 38,867.77$ 116.07%634,310.54$ January 2017 843 1,275 451,584.71$ 46,679.99$ 79.47%626,993.27$ December 2016 843 1,271 562,043.76$ 50,371.79$ 96.89%632,074.10$ November 2016 841 1,265 450,496.19$ 58,245.17$ 80.80%629,611.56$ October 2016 835 1,253 475,315.79$ 93,186.53$ 90.35%629,233.60$ September 2016 830 1,242 949,451.70$ 58,166.03$ 161.13%625,355.69$ August 2016 827 1,238 472,478.84$ 58,462.25$ 85.98%617,534.95$ July 2016 830 1,237 567,120.08$ 117,732.75$ 110.59%619,266.87$ June 2016 826 1,201 749,785.30$ (48,146.18)$ 112.65%622,838.33$ 847 1,280 10,783,093.14$ 1,035,418.80$ 98.76% 11,966,499.66$ Year to Date (membership = avg) Medical Paid Claims Summary 50% 75% 100% 125% 150% 175% Medical Plan Loss Ratio U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 19 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 DENTAL INSURANCE FUND FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 295,849$ 374,180$ 325,000$ 172,524$ 53.08%163,144$ 36,698 37,022 50,000 19,595 39.19%14,451 332,547$ 411,202$ 375,000$ 192,119$ 51.23% 177,595$ FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 369,211$ 490,944$ 375,000$ 198,777$ 53.01%188,229$ - - - - - 369,211$ 490,944$ 375,000$ 198,777$ 53.01% 188,229$ 36,664$ 79,742$ 6,658$ 10,634$ Category Paid Claims Fixed Cost Total Expenditures Source Dental Premium Equivilents Other revenues Total Revenues Revenues over / (under) expenditures U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 20 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 DENTAL INSURANCE FUND PNC NCCMT Total November 2017 322,359$ -$ 322,359$ October 2017 312,464$ -$ 312,464$ September 2017 318,326$ -$ 318,326$ August 2017 331,188$ -$ 331,188$ July 2017 325,009$ -$ 325,009$ June 2017 315,701$ -$ 315,701$ May 2017 311,609$ -$ 311,609$ April 2017 313,273$ -$ 313,273$ March 2017 294,393$ -$ 294,393$ February 2017 296,096$ -$ 296,096$ January 2017 290,366$ -$ 290,366$ December 2016 290,231$ -$ 290,231$ November 2016 280,718$ -$ 280,718$ October 2016 278,083$ -$ 278,083$ September 2016 283,750$ -$ 283,750$ August 2016 269,750$ -$ 269,750$ July 2016 278,279$ -$ 278,279$ June 2016 270,084$ -$ 270,084$ 7.81 7.58 8.14 7.88 7.80 7.96 7.57 8.93 8.77 8.26 8.31 8.15 8.74 8.79 8.86 9.12 9.29 * Based on running average (18 month, see below) cost of claims. Cash and Investments *Number of Months Average Monthly Cost on Hand 9.05 $250,000 $275,000 $300,000 $325,000 $350,000 Cash Flow U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 21 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 DENTAL INSURANCE FUND Total Employees Total Membership Net Paid Claims Fixed Cost Loss Ratio Premium Equivalent November 2017 902 1,456 23,656.70$ 3,950.48$ 70.85%38,963.56$ October 2017 898 1,458 31,749.70$ 3,937.37$ 90.76%39,318.72$ September 2017 897 1,452 40,606.95$ 3,911.15$ 113.17%39,336.03$ August 2017 892 1,443 42,338.35$ 3,902.41$ 113.76%40,647.93$ July 2017 890 1,443 37,352.60$ 3,893.67$ 101.81%40,511.14$ June 2017 878 1,401 31,838.61$ 3,815.01$ 86.37%41,280.65$ May 2017 877 1,401 29,071.76$ 3,828.12$ 84.48%38,943.34$ April 2017 867 1,386 30,843.30$ 3,797.53$ 84.96%40,772.75$ March 2017 866 1,382 37,039.68$ 3,810.64$ 117.25%34,840.92$ February 2017 853 1,366 29,052.10$ 3,731.98$ 89.50%36,632.24$ January 2017 852 1,363 24,691.39$ 3,701.39$ 74.34%38,194.96$ December 2016 849 1,352 30,584.03$ 3,683.91$ 90.36%37,925.31$ November 2016 847 1,350 27,494.20$ 3,749.46$ 82.49%37,877.15$ October 2016 838 1,341 20,172.90$ 3,412.97$ 62.44%37,772.52$ September 2016 812 1,312 38,929.95$ 3,600.88$ 113.34%37,526.11$ August 2016 813 1,323 35,594.70$ 3,570.29$ 104.91%37,330.66$ July 2016 810 1,316 31,416.37$ 4,006.42$ 93.83%37,752.67$ June 2016 671 1,114 28,488.90$ 6,202.76$ 90.84%38,188.97$ 851 1,370 570,922.19$ 70,506.44$ 92.45% 693,815.63$ Dental Paid Claims Summary Year to Date (membership = avg) 50% 75% 100% 125% Dental Plan Loss Ratio U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 22 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 BOARD OF EDUCATION FYE 2016 FYE 2017 UNAUDITED FYE 2018 Adjusted Budget FYE 2018 Activity Total Percent to Date Same Period Last Fiscal Year 115,268,881$ 106,092,900$ 125,424,081$ 47,432,402$ 37.82%102,207,084$ 115,268,881$ 106,100,707$ 125,587,942$ 47,438,324$ 37.77%102,223,378$ -$ 7,807$ 163,861$ 5,923$ 16,295$ 22,838,609 20,553,383 27,827,027 10,053,134 36.13%19,279,878$ 21,557,719 21,058,298 27,827,027 9,011,149 32.38%21,520,806$ (1,280,890)$ 504,915$ -$ (1,041,986)$ 2,240,928$ 11,365,474 10,646,921 13,553,657 4,332,158 31.96%9,658,731$ 11,365,474 10,649,134 13,553,657 4,298,144 31.71%9,670,260$ -$ 2,213$ -$ (34,014)$ 11,528$ 3,165,403 3,395,126 1,411,640 7,342 0.52%2,990,946$ 2,844,295 3,534,258 1,411,640 232 0.02%2,681,150$ (321,108)$ 139,132$ -$ (7,110)$ (309,796)$ 10,013,377 9,236,883 11,365,310 3,475,248 30.58%9,324,806$ 10,608,154 10,202,351 11,365,310 2,836,909 24.96%9,246,428$ 594,777$ 965,468$ -$ (638,339)$ (78,378)$ 304,258 250,473 282,502 78,942 27.94%292,697$ 299,648 292,574 282,502 60,311 21.35%284,577$ (4,609)$ 42,101$ -$ (18,630)$ (8,120)$ 4,720,189 5,456,564 7,477,453 1,953,755 26.13%3,813,528$ 5,253,011 6,017,872 7,477,453 1,721,234 23.02%4,694,184$ 532,822$ 561,307$ -$ (232,521)$ 880,656$ 167,676,190 155,632,250 187,341,669 67,332,981 35.94%147,567,670 167,197,181 157,855,193 187,505,530 65,366,303 34.86%150,320,783 (479,009)$ 2,222,943$ 163,861$ (1,966,677)$ 2,753,113$ * Latest available numbers from the Board of Education's web site. Capital Outlay Fund Expenditures Revenues Expenditures Revenues Local Restricted Fund Expenditures Revenues Total All Funds Child Nutrition Fund Expenditures Revenues Expenditures Revenues Dunn District Fund Expenditures Revenues Local Current Expense Fund Expenditures Revenues Federal Grant Fund Expenditures Revenues State Fund Fund Group U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 23 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 BOARD OF EDUCATION 2013 2014 2015 2016 2017 Non Spendable 1,417,080$ 2,130,098$ 1,849,351$ 1,796,064$ 1,762,157$ Restricted 2,813$ 67,971$ 21,420$ 25,507$ 31,744$ Committed -$ -$ -$ -$ -$ Assigned 4,004,023$ 3,508,927$ 5,466,811$ 3,845,000$ 3,750,000$ Unassigned 5,426,606$ 3,000,000$ 2,889,118$ 3,274,629$ 3,425,107$ 10,850,522$ 8,706,996$ 10,226,700$ 8,941,200$ 8,969,008$ General Fund Expenditures 20,262,634$ 22,848,788$ 20,369,083$ 23,089,579$ 23,143,782$ 26.78% 13.13% 14.18% 14.18% 14.80% Unassigned Fund Balance as a % of Expenditures Total General Fund Assigned Fund Balance - That portion of fund balance that the County intends to use for specific purposes. The County Commissioners have the authority to assign fund balances. Unassigned Fund Balance - This classification represents the portion of fund balance that has not been assigned to another fund or is not restricted, committed, or assigned to specific purposes within the general fund. Estimated Fund Balance In the governmental fund financial statements, fund balance is composed of five classifications designed to disclose the hierarchy of constraints placed on how fund balance can be spent. They are as follows: Non-Spendable Fund Balance - This classification includes amounts that cannot be spent because they are either (a) not in spendable form or (b) legally or contractually required to be maintained intact. Restricted Fund Balance - The classification includes amount that are restricted to specific purposes externally imposed by creditors or imposed by law. Committed Fund Balance - This classification represents the portion of fund balance that can only be used for specific purposes imposed by majority vote by a quorum of the County Commissioners, that can by adoption of an ordinance, commit fund balance. U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 24 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 BOARD OF EDUCATION ADM * MLD ** ADM Change MLD Change Month 1 20,390 20,515 Month 1 Revd 20,372 20,460 (18)(55) Month 2 20,463 20,481 91 21 Month 3 Month 4 Month 5 Month 6 Month 7 Month 8 Month 9 Final * ADM = Average Daily Membership is an average over across a school month ** MLD + Membership Last Day is for the last day of the school month Public School Membership Fiscal Year 2017-2018 Initial Allotment20,979 1.00% 11.00% 21.00% 2013 2014 2015 2016 2017 26.78% 13.13%14.18%14.18%14.80% Fund Balance % U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 25 HARNETT COUNTY FINANCIAL SUMMARY REPORT 12/29/2017 November, 2017 BOARD OF EDUCATION 19,500 20,000 20,500 21,000 Harnett County School Membership ADM MLD U:\My Documents\Monthly Reports\2017 - 2018\November 2017 - Financial Statements.xlsb 26