HomeMy WebLinkAbout2008 FINANCIAL STATEMENTSCITY OF GEM LAKE, MINNESOTA
FINANCIAL STATEMENTS AND
SUPPLEMENTARY INFORMATION
YEAR ENDED DECEMBER 31, 2008
CITY OF GEM. LAKE
4200 OTTER LAKE ROAD
GEM LAKE, MINNESQTA 55110
CITY OF GEM LAKE, MINNESOTA
TABLE OF CONTENTS
YEAR ENDED DECEMBER 31, 2008
1. FINANCIAL SECTION
INDEPENDENT AUDITORS' REPORT 1
BASIC FINANCIAL.STATEMENTS
STATEMENT OF NET ASSETS 3
STATEMENT OF ACTIVITIES 4
BALANCE SHEET-- GOVERNMENTAL FUNDS 5
RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET TO
THE STATEMENT OF NET ASSETS -- GOVERNMENTAL FUNDS 7
STATEMENT OF REVENUES, EXPENDITURES AN CHANGES IN FUND
BALANCE -- GOVERNMENTAL FUNDS 8
RECONCILIATION OF THE GOVERNMENTAL FUNDS STATEMENT OF
REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE TO THE
STATEMENT OF ACTIVITIES - GOVERNMENTAL FUNDS 10
STATEMENT OF NET ASSETS PROPRIETARY FUNDS
11
STATEMENT OF REVENUES, EXPENSES AND CHANGES IN NET ASSETS-
PROPRIETARY FUNDS
12
STATEMENT OF CASH FLOWS -- PROPRIETARY FUNDS
13
NOTES TO BASIC FINANCIAL STATEMENTS
14
REQUIRED SUPPLEMENTARY INFORMATION
BUDGETARY COMPARISON INFORMATION
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND
BALANCE - BUDGET AND ACTUAL -GENERAL FUND.
27
NOTES TO REQUIRE❑ SUPPLEMENTARY INFORMATION
28
COMBINING FUND FINANCIAL STATEMENTS
NONMAJOR GOVERNMENTAL FUNDS.
COMBINING BALANCE SHEET
29
COMBINING STATEMENT OF REVENUES, EXPENDITURES AN 1)
CHANGES IN FUND BALANCES 30
CITY 'OF GEM LAKE, MINNESOTA.
TABLE OF CONTENTS (CONTINUED)
YEAR ENDED DECEMBER 31, 2008
II. OTHER REQUIRED REPORTS
REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON
COMPLIANCE AND OTHER MATTERS BASED ON AN AUDIT OF FINANCIAL
STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING
STANDARDS
REPORT ON MINNESOTA LEGAL COMPLIANCE
SCHEDULE OF FINDINGS AN❑ RESPONSES
I
3
31
33
34
I21,11F Il lelf l
SECTION
f,arsonAllen"
Consultants & Advisors
wwwAsrsonallemeom
INDEPENDENT AUDITORS' REPORT
Honorable Mayor
.Members of the City Council -and Citizens
City of Gera Lake..
Gem Lake, Minnesota
We have audited the accompanying financial statements of the governmental activities, the business
type activities; each major fund, and the aggregate remaltting fund information of the City of Gem
Lake, Minnesota as of and for the year ended December 31., 2008, which collectively comprise the
City's basie.financial statements as fisteld in the table •of. contents. These financial statements are the
responsibility of the City's management. Our responsibility is to express opinions -on these financial
-statements based on our audit. The prior year partial comparative information has been derived from
( •the City's 2007 financial statements and, in our report dated August 29, 2008, we expressed
! unqualified: opinions on the respective financial statements of the governmental activities,. the business -
type activities, each major fund, and the aggregate remaining fund information.
We conducted -our audit in accordance with U.S. generally accepted auditing standards and the.
standards applicable to financial audits contained in Government Auditing Standards, issued by•the.
Comptroller General. of the United States. Those standards require that we plan and perform the apdft-
to obtain reasonable assurance about whether the financial statements are. free of material
misstatement. An audit includes examining, on a test basis; evidence suppd 1i..ng the amounts and
disclosures in the. financial statements. An audit also includes :assessing the accounting principles used.
and. significant ostimates made by management; as Well as evaluating the overall financial statement
presentation. We believe that our audit provides`a reasonable basis.for'our opinions.
In our opinion, the financial statements referred to above. present fairly., in .all material respects, the.
financial position of •the: governmental activities, the- business -type activities, each major fund, and the
Aggregate remainirig fund information of the C:fty ,6f -Gem Lake, Minnesota as. of December 31, 2008,
and the respective changes .irr financial position and cash flows, where applicable, thereof. for the year
then ended in conformity with U.S. -generally accepted accounting principles.
In accordance with Govemfi-lent Auditing. Standards,. we. have also issued.a report dated April 24, 2009
on our consideration of the.City.of Gem Lake, Minnesota',s internal control -over financial reporting and
on our tests of fts compliance with certain provisions of laws; regulations, contracts, grant agreements,
and other matters. The purpose of that report is to describe the scope of our testing of internal control
over financial. reporting and compliance and`the.results of.that testing and not to provide an opinion on
the internal .control over financial reporting or on compliance: That report is an integral part of an audit
performed in accordance with. Govemmeht Auditing Standards and. should be considered in assessing
the results of -our audit.
i.arwnAilrn LI.P ti member qr Kcaip Isflcritwibnut; a �.tiufdwiale urr�tcuk ear irHtrpenderrt accarriting aril conWiliing: irons.
Hongrabie Mayor
Members of the City Council and Citizens
City of Gem Lake
The budgetary co..mparison information as listed in the. table of conten% is not a required part of the
basic financial statements, but supplementary information required .by U.S. generally accepted
accounting principles. We have applied certain limited procedures, which consisted principally of
inquires of management regarding. the methods of measurement and. presentation of the required
supplementary information. However, we did not audit the information and express no opinion on it.
The. City of Gem Lake has not presented the management's discussion and analysis that the U.S.
generally accepted* accounting principles have determined is necessary to supplement, although not
required to be part.of, the basic financial statements.
Our audit was conducted. for the purpese of. forming opinions on the. financial statements that
collectively comprise `the City's basic financial statements. The accompanying supplementary
information, made up of the combining ft hd financial statements listed in 111e table of contents, are
presented for purposes of additional analysis :and are not a required part of the basic financial
statements. Such information has been subjected to the auditing procedures applied in our audit of the
basio financial stateriients-:and, in our opinion, is fairly stated in :all material respects in relation to the
basio:financialstatemehts*taken as a wliole.
Minneapolis, Minnesota
Aprit.-24; 409.
LarsonAllen LLP
(2)
BASIC FINANCIAL STATEMENTS
CITY OF GEM LAKE, MINNESOTA
STATEMENT OF NET ASSETS
DECEMBER-.31., 2008
(WITH COMPARATIVE DATA AS OF DECEMBER 31, 2007)
ASSETS
Cash and Investments
Taxes. Receivable
Special Assessments Receivable
Accounts Receivable.
Accrued Interest
Prepaid Expenses
Unarnorl+zed Bond Issue..Cosis
Capital Assets:
Capital. Assets Not Being Depreciated
Capital Assets Being Depreciated
Accumulated Depreciation
Total Assets
LIABILITIES
Vouchers and Accounts Payable
Accrued Interest Payable
Long -Term Liabilities:
Amounts Due Within One Year
Amounts.Due in.More than One Year
Total Liabilities
NET ASSETS
Invested in Capital Assets, Net of Retated Debt
Restricted for Debt Service
Unrestricted
Total Net. Assets
2008
2007
Governmental
Susiness-7ype
Governmental
Business -Type
Activities.
Mlyitley
Total
Activities
Activities
$ 6.72;152
S. 177,201
$ 849,353.
$ 610,944
$ 12$,,370
9.123
9;123
.24,788
533;208
482
.533,696
555,722
1,723
7,945
14,933
.22;878
6,880.
16128
4,131
1,166
5,297
5,273
3,911
396
7.364
7.760
396
1,437'
•34,87T
34,877
37,704
-
-
-
-
81 4; 132
-
1,611..680
$70,778
2,182,455
701.032
570;775:
(201,607)
.(50;558)
(252:1$5)
049,976)
(39;142)
•2r67.1,905••
721,363
3,393,268
21605,995
681.,2.02
27,i49
104
27,253
47,077
48
-26213
-
26,21.3
3.6.818
-
$9,156
89,156
72,267
1.,4256817
-
1,425,817.
1.513,200
1,568;335
104
1,568.439
1,663.302.
48
(1041900)
520,217
415,317
(220;219)
531,633
881.71.4
-
881.714.
891.602
326,756
201.042
527,798
271,310:
149.521
S 1,103,570
$ 721.259
$ 1.,824,829
S 942,693.
$ 681.154
See accompanying Notes to Basic Financial. Statements.
(3)
CITY OF GEM LAKE, MINNESOTA
STATEMENT OF ACTIVITIES
YEAR ENDED DECEMBER 31, 2008
(WITH COMPARATIVE DATA FOR THE YEAR ENDED DECEMBER 31, 2007)
FUNCTIONSIPROGRAP.IS
.I GOVERNMENTAL ACTIVITIES
General G_vernmen;
PLIbIC SaletV
Pvtlll V•lorF�
Conservation and Dev._lopment
tn;erest and Fise-11 Charges
Total Govnrnmr.•nial A.CLVaies
BUSINESS -TYPE ACTIVITIES
Ewei
1 Totai.Primary Govgrnmeol
2008
2007
Net (E,.penso) P.evenur end
Net fExpense) Revenue and
Propram RevonoeS_
Chances in Net Assets
Chances m Nnr Assets
Fens,
Total
CFiarges,
Operating
Capital Grants
D3sine —
Total BusrneSA
Fines, and
Gronts and
and
Governmenta Tyre
Gov.--mmonlal Typn
Expensos
dither
CipnlfiWions
Contribution
I Activilies ACtwil,o;
Tat, I
Artivitie; Ac:ivi;'eS
S 111.802
S 25,244
S 14;611
S
5 (72,007) S
S f72.007)
5 (85.223) S
-
69.166
18.508
71,418
20,760
20.760
(40,414)
40.960
-
(40,960) -
t40.960)
(25.695)
69:369
-
-
-
_ (i9. E
i'_•'i.'s69)
63.165)
384247
4317;2:
1:4,611
71.416,
(254,4661
(254,466j
(2;10.429)
38.932 50.706 -
S 423;179 S 94A58 S 1c•611 S 71,418
GENERAL REVENUES
Taxes.
Property T4xcs. Levied for Geheral Purposes
Prmpeny Taxes Le:•,ed Ior Debt Service
Giants and Cnnleb-,: i_nr1 .Not Restricted lot a Parlfcular Purpose
InvestUnent Earnings
1•A is, etlai,.Pr�u5
Transicrs
Total Genotal Rovenwa
CHANGE.IN NET ASSETS
NM Assets-13erynW4of Yew
i NET ASSETS -'END OF YEAR
•
It774
11,774
-
(11.532)
(254,466)
11.774
(242;692)
(290.429)
{1.1,53p
370,61;.
370.645
398.724
e•"aa t
52.441
2,80b
2:808.
14,443
3,331
17,774
28.422
7.264
g
-
0
324
-
f25.000)
25.000
(5,0001
5,000
415..4;,
28.331
.443.674
422.470
12,264
100,877
40.105.
:200.982
132.041
732
9r2;693
68t,154
1.623.847
81 1w
.680,422
S 1,103,570.
S 721.259
S 1:824,829
.S 942.693
5 681,154
Sege accompanying Notes to-Basic.Financial Statements.
(aj
CITY OF GEM LAKE, MINNESOTA
BALANCE SHEET
GOVERNMENTAL FUNDS
DECEMBER 31, 2008
(WITH COMPARATIVE DATA. AS OF DECEMBER 31, 200.7)
ASSETS
Cash and Investments
Taxes Receivable
Special Assessments Receivable
Accounts Receivable
Accrued Interest Receivable
Due from Other.Funds
Prepaid Expenses
Total .Assets
LIABILITIES AND FUND BALANCES
LIABILITIES
Vouchers and Accounts Payable
Due to Other Funds
Deterred Revenue
Total Liabilities
FUND BALANCES
Reserved for Prepaid Expenses
Unreserved, Undesignated Reported In:
General.F.und
Special Revenue Funds
Debt Service Funds
Capital Projeots Funds.
Total Fund Balances:
Total Liabilities and Fund Balances
G.4.
G. -ID:
G.O. Capital
Improvement
Improverrient
.tmprovernent
General
Bonds
Bonds
Plan Bonds
Fund
Series'2004A
teries2006A
Series2007A
$ 263,501
$. ?35,940
$' 127,633
$ 108,923
8,727
396
547
S03j207
1:69,454
-
7;945
-
-
-
1;476
845
825
704
27;098
-
-
-
396
-
-
$ 30.9,690
$ 499,992
$' 297,91.2
$ 110,023.
$ 27,149 $ - $ - $ -
91890 363,180 169,454 . 887
.87,039 363,180. 169.,454 887
396 - - -
272,255 - -
136,812 126,458. 109,136
272,651
136,812
128,458
109,136
$ 309,690
$ 499.992
$ 297,912
$ 110,023
See accompanying Notes to.Baslc Financial Statements..
(5)
I
.2008
City Hall Other Total
C6nstrudtion Governmental Governmental 2007
Fund funds Funds 7otais
$• - $ 36,155 $ 6721152 $ .610,044
- 91123 24.788
533,208 555,722
7.9945 6,880
•281 4,131 51273
•27i098• -
396 396
$ - $ 36,436 $: 1,Z54,053. $1,203,1i 03
$: - $
- $ . 21,149
$ 47,0.77
27.098
- 27,098
-
-
- 5.43,411
565,476
.27,098
- 597,658
612,553
-
- 396
.396
-
- 272,255
173A7
-
36,436 363436
:4629
-
- 374,406.66,F01
(27,098)
- (27.,098)
1.4,257
} (27,098)•
36,436 656,395
.590,550
S. - $
36,436 5 1,254;053
$1•,203,1.03 .
(6)
CITY.OF GEM LAKE, MINNESOTA
RECONCILIATION OF THE GOVERNMENTAL. FUNDS BALANCE SHEET TO THE
STATEMENT OF NET ASSETS
GOVERNMENTAL FUNDS
❑ECEMBER 31, 2008
(WITH COMPARATIVE DATA AS OF DECEMBER 31, 2007)
TOTAL FUND BALANCES FOR GOVERNMENTAL FUNDS.
Total net assets reported for governmental activities in the statement of net
assets is different because:
Capital .assets used in governmental. activities are.not financial. resources
and., therefore; are no reported in the funds. These capital assets. consist
of.
Buildings
S. 898,706
Office: Equipment
13,190
Infrastructure
699,782
Accumulated Depreciation
(201,607)
Some% of the Gitys property taxes and special assessments. will be
collected after year-end, but are not available soon enough to pay tor .the .
currentperiod`s expenditures and, therefore,:are, reported as deferred
revenue in the.governtrmental funds.
Bond issue costs. are: reported as..ekpen ..itures. in the governmental f unds
and are shown net of accumulated amortization on the statement of net
assets.
Sorne liabilities are. not due and payable in the current period and;
therefore, are trot reported as fund kiabilities: Balances at year-end are:
General Obligation Bonds Payable
Unamortized Bond Discounts
Accrued Interest on Long -Term Debt
TOTAL. NET ASSETS OF GOVERNMENTAL ACTIVITIES
2008 2007
$ 656,395 S 590,550
1,410,07.3 11365,188
543,411 565,47.6
3.4,877 W,704
(1„533,9.86)
1:9,013.
(26;213) (1,541.,186) (1,616,225).
S 1,103,570, S 942,693
See accompanying. Notes to Basic: Financial Staternents.
r
t
CITY Ofr OEM LAKE, MINNESOTA
STATEMENT OF REVENUES, EXPENDITURES.AND CHANGES IN FUND BALANCE
GOVERNMENTAL FUNDS
YEAR ENDED DECEMBER 31, 2008
(WITH COMPARATIVE DATA FOR THE YEAR ENDED DECEMBER.31, 20.07)
REVENUES
Taxes
Special Assessments
Intergovernmental
Licenses and Permits'
Fines.And Forfeits
Public Charges for Services
Miscellaneous:
Jnterest
'Qiher
Total Revenues
EXPENDITURES .
Current;
General Government
Public Safety
Public Works:
.Conservation and Oevelopmenl
Capital COutlay
Debt Service:
Principal
Interest and Fiscal Charges
Total Expenditures
EXCESS OF REVENUES OVER
(UNDER) EXPENDITURES
OTHER FINANCING SOURCES (USES)
Transfers In
Transfers Out.
Issuance.of Bonds
Bond Discount
Total Other Financing. Sourcos (Uses)
NET CHANGE IN FUND BALANCES -
Fund Balances- Beginning of Year
FUND BALANCES -.END OF YEAR
GA.
G.D.
G.O. Capital
Improvement
Improvement
Improvement
General
Bonds
Bonds
Plan Bonds
Fund
Series 2004A
Series 2006A
Series 2007A
$ 3701862
S. -
$. -
$ 52441
-
68,076
25 J.02
-
12,982
-
-
-
25,108
-
-
-
2,255
-
3,761
-
-
-
10,323
1,373-
706
10798
17,069
1
-
-
'442:360
69,4'49
25A98
54,239
1.26,651 - -
92,890 -
38,4.71 - - -
40,9.60. - - -
52,207 20,000 -
- 18,434 10,104.. 40,836
29B;B72 . 70641. .30,1.04 40;83.6.
1431388 (11192.) (4,206) 13,403
(45,00.0) - - -
98,388. (1.102) (4,206) 13;463'
1:74;263 138,004 -132,664 95;733
$ 272,651 $' 136.812 $ 128.4,58 $ 10 f36
See accompanying.NPtos. to Basic Financial Statements.
(8)
0
City Hall
Other
Total.
Construction .Governmental
Governmental
2007
Fund
Funds
Funds
Totals
$ _
$ -
$ 423,303
398,967
_
-
93,268
116;357
r
12,982
-10,953V
_.
-
25,108
231*108.
_
-
2,255
2',585
31761
9,907
(564)
807
14,443
28,422
-
1.7.069.
324
(554)
807
592,189
590,623
-
126,651
120,634
_
92,890
85,932
_
38,47.1
74,161
_
-
40,960
25,695
60,791
-
60,791
814132
-
72;207
50;327
69;374
52,783
60;791
w 501,3444
1.223,664
(61,355)
807
90,845
(633,.041)
20,000
20,000
37.;486
=
(45,000)
(42,486).
850,000
20,000
� -
(25,000)
835,284.
(41,355)
807
65,846:
202,243
14;257
35,629
590.550..
388,307
$ W.0
A&
.5 _ 656.395
$ 590,550
t
(9)
CITY OFGEM LAKE, MINNESOTA
RECONCILIATION OF THE GOVERNMENTAL FUNDS STATEMENT OF REVENUES,
EXPENDITURES AND CHANGES --IN FUND:BALANCE TO THE *STATEMENT OF ACTIVITIES -
GOVERNMENTAL FUNDS
YEAR ENDED DECEMBER 31,208
(WITH COMPARATIVE DATA FOR THE YEAR ENDED DECEMBER 31, 2007)
2008 2007
NET CHANGE IN FUND BALANCES - TOTAL GOVERNMENTAL FUNDS S 65,845 5 202,243
Amounts reported for governmental activities in the statement'cf aetfvities•are different
because:
Governmental funds report capital outlays as expenditures. However, in the
statement of :activities, assets are :capitalized and the cost. is allocated:over their
estimated useful lives and reported as depreciation expense. This is the. amount by
.which capitaloutlays exceeded depreciation in the current period.
Capital Outlays 596,516:
Depreciation Expense 51,631 44,885 784,468
Delinquent and deterred property taxes and .special assessments receivable will.be
collected subsequent to year-end, but are not. available soon enough to pay for the
current peiiod's expenditures :and, therefore;. are deferred in the governmental funds.
Deferred Revenue - December 31•, 200.7 565,476
Deferred: Reveriu.e - December3l, 2008 543,411 (22,065) (64,33.1)
The governmental funds report bond proceeds as financing sources, white repayment
of bond principal is reported as an expenditure. In the.statement.of net assets,
however, issuing debt increases.fong-term liabilities and does not affect the
statement of activities and repayment of principal reduces the liability.. Also,
govemmental funds report the effect :af issuance. costs, premiums and discounts
when debt. is first 'issued, whereas these amounts.are deterred and amortized in the
statement of activities. Interest is recognized as art expenditure in the governmental
funds when it is due. In the.statement of activities, however, interest expense is
recognized as it accrues, regardless of when itisAue. The net effect ofthese
differences in ihe.treatment of general obligation bonds and related items• is -as.
follows:
Repayment of Bond Principal 72,207
Change in.Accrued Interest Payable. d:ti05
A3nortizaW.n'of Bond Issue Costs (2:Q27)'
Amortization.of Bond Discount (1..7.73) 72,212 (790,3�0)�
CHANGE IN NET ASSETS OF GOVERNMENTAL.ACTIVITIES $ 160.877 $ 132,041
See accompanying' Notes to Basic Financial Statements.
(1 0)
CITY OF GEM LAKE, MINNESOTA
STATEMENT OF NET ASSETS
PROPRIETARY FUND
DECEMBER 31, 2008
(WITH COMPARATIVE DATA AS OF DECEMBER 31, 2007)
ASSETS
Cash -'and Ca8h Equivalents
Custornbe Accounts Receivable
Accrued Interest.
Special Assessments. Receivable
Prepaid Expenses.
Total Current Assets.
Capital,Assets:
Utility Plant in Service
Accumulated Depreciation
Net Capital: Assets
Total Assets
LIABILITIES
Accounts Payable
NET ASSETS
Invested in Capital Assets, Net of Related Debt
Unrestricted
Total Net Assets
See accompanying Notes to Basic Financial Statements.
01 )
2008
Sewer 2007
Utility Totals
$ 177.1201
$ 1.26,370
14,933
16,128
1,166
3;911
48Z
1,72S
7,364
1,437
201,1.46
1491569'
,570,775. 570,775
(50;558. (39,142).
520,217 531.,633
721,363 $81,202
10.4 48
520,217 531,633
201,042. 149,521
$ 721,25.9. $ 681,154
CITY OF GEM LAKE, MINNESOTA
STATEMENT OF REVENUES, EXPENSES AND CHANGES IN NET ASSETS
PROPRIETARY FUND
YEAR ENDED DECEMBER31, 2008
(WITH COMPARATIVE DATA. FOR THE YEAR ENDED DECEMBER 31, 2007)
2008
Sewer
2007
Utility
Totals
OPERATING REVENUES
Public Qharges.for.5.ervice8
$ 50,706
$ 52,172
❑PERATING EXPENSES
Operating Expenses
27,516
521288
Depreciation
11;41.6
11,416.
Total Operating Expenses
38,932
63,704
OPERATING INCOME (LOSS)
11,774
(11,532)
NONOPERATING REVENUES
Interest Revenue
3,331
71264.
INCOME (LOSS) BEFORE CONTRIBUTIONS AND TRANSFERS
1.5J 05
(4,268)
CAPITAL CONTRIBUTIONS AND TRANSFERS
Transfers In
250.00
5,000
CHANGE IN NET ASSETS
40,105
732:
Net. Assets - Beginning of Year
681;154
680,422
NET ASSETS. - END OF YEAR
$ 7211259
681 1.54
See accompanying Notes to: Basic Financial Statements,
(12).
CITY OF GEM LAKE, MINNESOTA
STATEMENT OF CASH FLOWS
PROPRIETARY FUND
YEAR ENDED DECEMBER 31, 2008
(WITH. COMPARATIVE DATA FOR THE YEAR ENDED DECEMBER 31, 2007)
CASH FLOWS FROM OPERATING ACTIVITIES
Cash Received from Utility Customers
Cash Payments to Suppliers for -Goo * ds and Services
Net Cash Provided (Used) band
Activities
CASH FLOWS FROM INVESTING ACTIVITIES
Interest on Investments
CASH FLOWS FROM NONCAPITAL FINANCITJG-ACTIVITIES
Transfers In.
NET INCREASE IN CASH AND CASH EQUIVALENTS
Cash and Cash Equivalents - Beginning of Year
CASH AND CASH EQUIVALENTS - END OF YEAR
RECONCILIATION OF OPERATING INCOME (LOSS) TO NET
CASH PROVIDED (USED) BY OPERATING ACTIVITIES
Operating Income (Loss)
Adjustments to Reconcile; Operating. Income (Loss). to Net
Cash Provided (Used) by:Operating Activities:
Depreciation
Changes in Assets and Liabilities:
Customer. Accounts Receivable
Special Assessments Receivable
Prepaid Expenses
Accounts Payable
Net Cash Provided (Used) by Operating Activities
2008
Sewer 2007
Utility Totals
$ 53,142 $ 46,162
(33,387) (52,992)
19,755 (6,290)
5,076
25.000
50,831
� 2s,37a
$ 177:201
$ 11,774
6,641
5.000
5,351
121,0.1.9
126.370
11,41.6
11.416
1,1.95
(3,747)
1,241
(1,723)
(5,927)
(?78).
56
(426)'
$ 19:755
$ t 6,2901
See accompanying Notes to Basic Financial Statements.
(13)
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31,.2009
DOTE 4 SUMMARY QF:SIGNIFICANT ACCOUNTING POLICIES
The: financial statements of the City have: been prepared. in conformity with U.S. generally
accepted accounting ' principles as applied to governmental units by the Governmental
"-` Accounting Standards Board (.GASB). The following is a summary of the significant
accounting policies.
�- A. Financial Reporting Entity
.As required by I1.$, generally. accepted accounting principles, the financial �tatements-
of the reporting entity include those of the. City of Gem Lake and its component units..A.
component unit is a legally separate entity for which. the primary government is
financially accountable,:. or -for which the exclusion- of tie. component unit -would render
the financial statements of -the primary government misleading. The .criteria used to
�fetermine if the primary goverrtinent is financially accountable for a..coraponent:.include
whether or not the primary
government appoints the voting majority of the potential
component units: board, is -able -to impose its will on the potential componert unit, is in a
relationship of financial benefit orburden with the. potential component uriit,..,or is fiscally
depended upon by the potential component unit.
Based on these criteria, there are. -no organizations.corisidered-to be component units of
the City.
B. Basic Financial Statements
1. Government -Wide Statements
The government. -wide financial statements (i.e., the statement of net assets. and the
statement of activities) -display. information about -the primary government and its
component. units. These statements holudeAhe financial activities of the overall City
government. Eliminations have been made. to minimize the double -counting of.
internal activities. Governmental activities, which normally are supported by taxes
and intergovernmental revenues, are reported separately from business -type
activities, which rely to. a significant sxient -on fees and 'charges to.:external parties
for support.
In the government -wide statement of net assets, both the governmental and
business -type. activities columns: (a) are presented on a consolidated basis by
column; and (b) are. reported on a full accrual, economic resource basis, which
recognizes all long-term assets and receivables as well as long-term debt and
obligations. The City's net assets are reported in three parts:. (1) invested in capital
assets, netof. related debt; (2) restricted net assets; and (3) unrestricted net assets.
The City first utilizes restricted resources to finance qualifying activities:.
(14)
CITY OF GEM LAKE, MINNESOTA _
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 3112008
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING. POLICIES (CONTINUED)
B. Basic Financial .Statements (Continued)
1. Government -Wide Statements. (Continued)
The statement ofactiaiities: demonstrates the degree to which the direct expenses of
each function *.of the City's governmental activities and different business -type -
activity are offset by program revenues. Direct -expenses are those that are clearly,
identifiable with a specific function or activity. Program. revenues include: (1)feee,.
fines, and charges paid by the recipients of .ggods, services., or privileges: provided
by a given function or :activity; and (2). grants and. contributions that .araxestricted to.
meeting the operatio0al or capital requirements of a particular function or activity.
Revenues that are not classified as program revenues, including all taxes, are
presented as general. revenues.
2: Fund Financial. Statements
The fund financial statements provide information about the City.'s funds. Separate
statements for each fund category, governmental- and.*. proprietary., Are presented.
The .emphasis of governmental and proprietary fund financial statements is on major
individual governmental and enterprise. funds, with each displayed as separate
columns in the fund financial statements -All remaining governmental and enterprise "
:furacis..are.aggregated and reported. as nonmajor funds.
The City reports the following major governmental funds:
General Fund The General Fund is the City's primary operating fund. It
accounts for all financial resources,. of the general gov6majent, except those
required. to be accounted for in anotherfund.
G.O. Improvement Bonds Series 2004A The G.O. Irriprovement Bonds
Series 2004A Fund accounts for all debt service activity related to the 2004A
bond.
0.10. Improvement- Bonds Series 2006A — The Q..Q. Improvement Bonds
Series. 2606A. Fund accounts for all debt service activity related* to .the :2006A
bond.
G.O. Capital Improvement Plan Bonds Series .2007A -- The. 0.10. Capital
Improvement Plan Bonds. Series. 2007A Fund .accounts for all debt service
activity related to the 2007A bond.
City Hall Construction Fund — The. City Hall Construction Fund accounts -for all
activity related to the construction of the City's:new city hall.
04
0-
CITY OF GEM LAKE, MINNESOTA
_. NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31,.2000
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
B. Basic Financial Statements (Continued).
2. Fund Financial Statements (Continued)
The City reports the following major proprietary fund:
Sewer Fund — The sewer fund accounts toe customer sewer service charges
that are used to finance sewer operating expenses.
C. Measurement Focus and Basis of Accounting
The government -wide, proprietary fund; and fiduciary fund financial statements. are:
reported using the economic resources measurement focus and the accrual basis of
accounting. Revenues are recorded when earned, and expenses are recorded when a
liability is. incurred, regardless of the. timing of related cash flows. Property taxes are
recogr»zed,as revenues in the year for which they are levied. Grants and similar items
are recognized as revenue as soon as all eligibility requirements imposed by the
.provider grave been met.
Private -sector standards Of accounting and financial reporting issued on or before
November 30, 1989, generally are followed`irx both the government -wide and proprietary
fund financial statements to the extent that. those .standards do not conflict with or`
--- :contradict .guidance of the Governmental Accounting Standards Board. GoVemments
also have the option:of following subsequent private=sector guidance for their business -
type activities and.enterprise funds, subject to this. same limitation, The City has elected
not to follow subsequent. pOvate-sector guidance.
Governmental fund financial statements are reported using the current financial
resources measurement focus and the.:modified accrual basis of accounting. Revenues
are recognized as soon as they are both measurable and available: .The City considers
all revenues to be available if they are collected within 60 days after the end of the
current period. Property and. other taxes; licenses, and interest are all considered to be
susceptible to. accrual. Expenditures are recorded when the related fund. liability is
incurred, .except for principal and interest on. general lortg4orni debt, compensated
-absences,. arid .claims and judgments,. which are recognized. as expenditures tag* the
extent that they have matured. Proceeds of general long-term. debt and acquisitions
under capital leases are reported as other financing sources.
Proprietary funds distinguish operating revenues and expenses from nonoperating
" items. Operating revenues and expenses generally result from providing services .and
producing and. delivering goods in connection with a proprietary fund'ss principal ongoing
operations. The. principal operating. revenue of the City's enterprise funds are charges to
.customers for sales and services. Operating expenses for enterprise funds include the
cost of sates and services, administrative expenses, and depreciation :on capitall assets.
All revenues and expenses not meeting this definition are reported as nonoperating
revenues and expenses.
00
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
11
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED) 41�
D. Budgets
Budgets are adopted on a basis* consistent With' U:S. generally accepted, accounting:
principles. An. annual ..appropriated budget is adopted for the General Furitf-Budgeted
expenditure appropriations lapse at year-end.
E. Cash and. investments
Cash and investment, balances from all funds are pooled. and invested to the extent
ayailable in investments authorized by Minnesota Statutes. Earnings from investments
are allocated to individual funds on the. basis of the fund's equity in the cash and T
investment pool..
The city provides temporary advances to. funds that have insufficient cash balances by
means .of an advance from another fund shown. as interfund receivables in the
advancing fund i6the governmental fund financial statements, and an interfund payable
in the fund .with the deficit, until adequate resources are received. These interfund
payables are eliminated for statement of net assets presentation.
Investments are stated ai fair value as of the balance sheet date.. Interest earnings are
accrued at the balance sheet date.
For* purposes -of the statement of cash flows the Proprietary Fund considers -all highly
liquid investments with a maturity of three months or less when purchased to be cash
'equivalents.. Alf of the cash and investments allocated to the proprietary fund types Have
original maturities, of W days or Jess. Therefore, the entire balance in such fund types is
considered cash equivalents.
F. Prepaid Expenses
Certain payments to vendors reflect costs -..applicable. to future accounting. periods -and
are recorded as prepayments. Prepaid items are reported using the consumptioh
method ano recorded -as an expense or expendiitUre :at the time d consumption: That
portion of the relevant funds` balances equal to -.material prepaid items has .been
reserved.
G. Property Tax Credits
Property. taxes on homestead property .(as defined by State Statutes) are partially
reduced'by property tail credits. These credits are paid to the City by the State .in:lieu of
taxes levied against homestead property. The State remits these predits through
installments: each year. These credits are recognized as .revenue by the City at the time
of collection.
(17)
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31.;'2008
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
H. Property Tax Revenue Recognition
The City Council annually adopts a tax levy and certifies it to the County in December
(levy/assessment date) of each year for collection in the following year. The County is
responsible for billing and collecting all property taxes foritself, the City, the focal School
District and other taxing authorities. Such taxes become a lien on* January 1 and are
recorded as. receivables by the City at that date. Real. property taxes are payable (by
properly owners) on May 15 and October 1*5 of each calendar year. Personal property
taxes 'are. payable. by taxpayers on February 28 and June 30 of each year. These taxes
are collected by th6 County and remitted to the City on. or -before .July -15 and
December 15 of the same year. Delinquent collections for.November-�and December are
received'the following January. The City has no ability to enforce payment of property
taxes by property*ouvriers: The.County possesses. this authority.
With i'rr the governmental fund financial statements, the City recognizes property tax
revenue when:.it becomes both measurable and available to finance.., expenditures of the
current period. In practice, current and delinquent taxes and State credits received by
the. City in July, December anal the following January are. recognized as revenueJor the
current.year. Taxes and credits not received at the -year-end are classified as delinquent
and due from County taxes receivable. The portion of delinquent taxes loot collected by
the City ih January is fully offset by, .deferred revenue because it fs not available. to
-- finance current expenditures. Deferred revenue, in governmental activities is susceptible
to full adcrual on the government -wide statements:
The. CiWs .property 'tax revenue includes payments from the. Metropolitan Revenue
Distribution (Fiscal Disparities Formula) per Minnesota Statute 473F. This statute
providbs -a means of spreading a portion of the taxable valuation of
commerciaYindustrial :veal property. to Various taxing authorities within the defined
metropolitan. area. The valuation "shared" is a portion of commercial/industrial property.
valuation growth since 1971. Property taxes paid to the: City through this. formula for
2008 totaled $10,7'��1. Receipt of property taxes from this "fiscal disparities pool" does
not increase or decrease total tax revenue.
1. Special Assessment Revenue Recognition
Special assessments are levied' -against benefited properties for the cost or :a portion of
the:cost of special assessment improvement projects in accordance with state. statutes.
These assessments are collectible: by the City over a term of years usually consistent
with the term of the related bond issue. Collection of annual installments (including
Interest) is. handled by the County Auditor in the same manner as property taken.
Property .owners.are allowed to (and often do) prepay future installments vothout. interest
or prepayment penalties.
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
1. Special Assessment Revenue Recognitfoty (Continued)
Within the brid financial statements, the revenue from special assessments is
recognized Icy thye. City when it becomes measurable and .available. to finance
expenditures of the current fiscal period. In practice, current arid. delinquent special
assessments received by the- City are recognized as revenue. for the current year.
Special assessments are collected by the County and remitted by. December 31
(remitted to the City the following January) and are also- recognized as revenue for the
Current ..year. All rerhain.ing delinquent, deferred .and special deferred. asses8inents
receivable in governmental funding are completely offset by deferred revenues.
Deferred revenue in governmental activities is susceptible to full accrual off the
government -wide statements.
Once a -special assessment roll is adopted, the amount attributed to each .parcel is a Wrt
upon that property until full payment. is made or the amount is .determined to be
excessive by the City's City Council or court action. *It* special assessments are allowed.
to go delinquent, the property is subject to tax forfeit sale. and the first proceeds of that
sale (after costs, penalties and :expenses of* sale) are.. remitted to the City. In payment. of
delinquent special assessments. Generally., the: City will collect the full amount of its
special assessmerits not adjusted bythb-City's rxity Council or court action. Pursuant.to.
State. Statutes, a property shall be subject to a tax forfeit sale after three years unless it
is homesteaded; agricultural or seasonal recreational land in which event the property is
subject to such sale after fiveyears.
J. Capital Assets
Capital assets, which kiciade property, plant, :equipment, and infrastructure assets (e.g.,
roads, sidewalks,. street. lights, and similar items) are reported in the applicable
governmental' or business -type activities. columns in the government -wide 'financial
statements: Capital assets are recorded at historical cost or estimated: historical cost if
purchased or constructed. The cost of normal maintenance and repairs. -that do not add
to the value of the asset or materially extend asset lives. are not capitalized. Major
outlays for capital assets. and improvements are capitalized as projects -are constructed.
The government. reports infrastructure assets on -a network and.subsystem basis. In the
case. of the initial capitalization of general infrastructure assets (i.e., those reported by
governmental activities) the :government chose to include all :such. items regardless of
their acquisition date or amount.
101
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
J. Capital Assets (Continued)
Depreciation on exhaustible assets is recorded. as an allocated expense in the
Statement of -Aictivities with accumulated depreciation reflected in the Statement of Net
Assets. Since surplus assets are sold for an immaterial amount when declared as no
longer needed :for City purposes, no salvage value :is taken into. ,consideration for
depreciation purposes. Capital assets not being depreciated include *construction- in
progress.
Depreciation Estimated
Assets Method Useful Life
Buildings Straight -Line 40 Years
Office Equipment Straight-Line-10:Years
Utility Systems Straight -Line 20.: 5Q Years
Infrastructure Straight -Line go- 50.Years
K. Long -Term Obligations:
r hT the entity -wide financial statements, long-term debt and other long-term obligations
-are reported as liabilitiesJ4 the applicable governmentafactivities: Bond premiums and
discounts are deferred and amortized over the life. -of .the bonds using the. straight-line
method. Bond issue costs, if material, are reported as prepaid items arid .amortized over
.the term of the related debt using the straight-line method.
In the governmental fund financial statements, bond premiums and discounts, as well as
bond issue.costs are. recognized. during the'current period. The face arnount*-of the debt,
issue is reported as on -otheer financing source. Pre* rriiurrls. received-on.debt issuances
are reported as other financing. sources.*while-.discounts are reported.as other financing
uses. Issue costs are repotted as debt service expenditures.
L. Fund Balance
In the .governmental fund financial statements, teservations of fund. balance represent
those -portions of fund balance not appropriable for -expenditure or legally restricted by
outside parties fipr use for a specific: purpose.. Designated fund balances represent
-tentative plans for future use of financial resources that are subject to change.
(20)
CITY .OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 1 SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (CONTINUED)
M. Interfund. Transactions
Interfund services provided and used are accounted for.as-revOriues, expenditures or*
expenses. Transactions that constitute. reirnburserrrerits to a fitrid for expenditures/
expenses initially made from it that are properly applicable to another fund, are recorded
as expenditures/expenses in the reimbursing fund. and as reductions of expenditures or
expenses in the fund that is reimbursed. All other interfund transactions are reported: as
transfers.
.All Interfund transactions are eliminated except for activity between governmental
activities and business -type activities for presentation in the entity -wide. statements of
net assets and statements of activities.
NOTE 2 DEPOSITS AND INVESTMENTS
A. Deposits
The C..ity . maintains a cash and investment pool that is available for use by all funds.
Each fund type°s.portion of this pool is, displayed on the statement -of net assets and the
balance sheet as "Cash and lnvestments:' In accordance with .Minnesota Statutes the
City maintains deposits. at financial. institutions which are :au#horized by the City CQuncil.
Custodial Cradit Risk— Custodial credit risk for deposits is the risk that in the event of a.
bank failure, -the City's deposits may not be returned to it. The City does not have a
deposit policjr for custodial credit risk and* follows Minnesota Statutes for deposits.
Minnesota. Statutes require that all deposits be. protected by insurance, surety bond, or-
collatetal.3..he market value *of collateral pledged must equal *110% of the deposits -not
covered* by insurance or corporate surety bonds. Authorized collateral include... U.S..
government.: treasury bills, notes,. or bonds; issues of a U.S: government agency;
.general obligations of a state ar *local government rated "A" or better; revenue"
obligations of a state or*local government rated "AA' or better; irrevocable standby letter
of -credit issued by a Federal Home Loan Bank; and time deposits 'insured by federal
agency. Minnesota Statutes require securities pledged as collateral be held in
safekeeping in a restricted account at the Federal Reserve Bank or in ;an account at a
trust department of a commercial bank or other. financial institlition not. owned or
controlled :by the. deposkory.
The carrying -value and bank balanced the City's deposits in banks at December 31,
2008 is $783,057 and .$783,248, respectivelyi and were entirety covbred by federal
depository insurance or by surety bonds and collateral in acco.rdanca wit Minnesota
Statutes..
--;
(21)
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 2 DEPOSITS AND INVESTMENTS (CONTINUED)
B. Investments
The City may also invest idle funds as authorized by Minnesota Statutes as follows:
Direct*obligations or obligations guaranteed by -the United States or its agencies..
• Shares of irtvgstment companies. registered under the Federal Investment
Company Adt of 194b and received the highest Credit rating, are rated in one of
the two highest rating categories by a statistical. rating agenEy and all -of the
investments have a finial maturity of thirteen months or less.
9 General obligations rated "A" or better;. revenue obligations rated "AAA or better.
General obligations o'f theMinnesota Housing Finance. Agency rate"A" or better.
* Bankers' acceptances of United. States banks eligible for purchase by the.
Federal Reserve System.
• Commercial paper Issued by United States banks. corporations or their Canadian
subsidiaries, '.of highest quality category by a least two nationally recognized
rating agencies, and maturing ih 270 days or less..
•. Guaranteed investment contracts guaranteed by United States commercial.
banks or domestic branches of foreign banks or United States insurance
companies it similar*debt obligations of the issuer or the collateral pledged by the
issuer is in the.top two:*rating categories.
• repurchase or reverse purchase agreement and securities lending agreements
financial institutions. qualified as a "depository" by the government entity, with
banks that are members of the- Federal Reserve System wiih capitalization
.exceeding $10,000,006, -.a primary-repord ig dealer in U.S. government securities
to the Federal Reserve .Bank. of New York, or certain .Min esota securities
broker -dealers.
At December 31, 2008, the City's investment balance consisted of $66,297. **held in a
Wells Fargo Advantage. Nr ie Investment Money Market Mutual Fund.
" Custodial Credit Risk
For an investment,. custodial credit risk is the risk that; in the event of failure -of the
coUnterparty, the :City will not be able. to recover the value of its investment or collateral
securities- that. are :in the possession of an. outside party. The City's investment policy
doesn't specifically address custodial credit risk.
Interest Rate Risk
Interest rate risk is the risk that changes in interest rates will adversely affect the fair
value of an investment. Generally, the longer the maturity of an investment, the greater
the sensitivity of its fair value to changes in market interest rates. The City's investment.
policy doesn't specifically address. interest rate risk. The Wells Fargo Advantage Prime
Investment. Money Market.Mutual Fund is fully liquid and does not have a maturity date.
(22)
NOTE 2
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
DEPOSITS AND INVESTMENTS (CONTINUED)
B. Investments (Continued)
Credit Risk
Generalljr; credit risk is the risk that an issuer of an investment will not fulfill -its. obligation
to the holder of the investment.. This is measured by the ass'ignrriant of a rating by a
nationally recognized statistical rating organization. The City's invesfinent policy doesn't*
specifically address. credit risk. The Wells Fargo Advantage Prime Investment Money
Market Mutual Fund is not rated.
Concentrafiort of Credit Risk
The City places no limit on the amount that the City may invest in any one.issuer.
NOTE 3 CAPITAL ASSETS.
Capital asset act!Vdy*forthe, year ended Deoember 31., 2008. Was as follows:
Governmenfat activities:
Capital Assets Not Being Depreciated:
Construction in: Progress .
Capital Assets Being Qepreciatod:
Buildings
Office Equipment
Infrastructure
Total Capital. Assets -Being Depreciated
Total Caioitai Assets
Accumulated Depreciation. -
Buildings
Office: Equipment
Infrastructure
Total Accumulated Depreciation
Nel-Capita[Assets -'capital Activities
Beginning Ending,
Balance Increases Decreases Balance
$. 8.14,132 $. - .$ (814,132) $.
"VI
wr
1;250
11,940
- 13,190
699,782
- 699,782
701.,.032
910,648
- 1.,611,680
1.,515,.164.
910,648
(814,1.32) 1,611,680
(1g;659) (19,659)
(219) (1;277) -. (1,496)
(149,157) (30,6951 - (1.80,452) -.
(149,97.6) . (51,631) - (M ,607)
$ 1,365,188 . $ 869,017 $ (t4132) $1,410,073 .
Depreciation expense was charged to the.governmental functions as follows:.
General.Govemment. $ 20,936
Public Works 30,695
Total Depreciation.- Governmental Activities $ 51,631
l23).
CITY OF GEM LAKE, MINNESOTA
NOTE$ TO. BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 3 CAPITAL ASSETS (CONTINUED)
Beginning Ending.
Balance Increases Decreases Balance
Sewer Utiility
Capital Assets: Being Depreciated:
Infrastructure S 570,775 S - $ $ 510,775
Less: Accumulated Depreciation (39;142) (11,416) (50.558)
Net Capital Assets.- Sewer Utility' S 531,633:. S. (11,416) S - S 520.217
NOTE 4 CITY INDEBTEDNESS
City indebtedness at.December 31, 2008 is composed of the following:
Final
Issue Maturity
interest.
original:
Balance
Dale Date
Rate
Issue
12/31/08
Governmental Activities:
- General Obligation Boncls:.
2004A Improvemeni Bonds
11/03/2004 .02/01/2016
3.7004
$ 586,000.
S 458,086
2006A Improvement Bonds
08/23/200.6 02/01/2017
4.30%
245;000
225;000
2007A Capital Improvement Fonds W20/2007 02/01/2026
4.0o-4.50%
a50,000
850,000
Total Long -Term Debt
1,681,000
1,533,986
Unamorlized. Bond Discount
(33,460)
(19,0131
Total
S 1,647,540.
S 1,514,973.
The following is a schedule
of changes in City
indebtedness for the
year ended
December 31, 2008:.
Balance
Balance
Oue:Within
12131/07 Additiohs
Reductions
12/31/08
One Year
Long -Term Debt
Governmental Activities
General Obligation: Bonds
1,.606,193 S
S 72,207
$ 1,533,986
S 89,156,
Unamortized Bond Discount
(20,786?
(1,773)
(19;013)
Total Long -Term Debt
$ 1,585,407 S.
S 70,434
$. 1.514,973
S 8.9,156:
All long-term bonded indebtedness outstanding at. December. 3i:,.2008 is backed by the. fuII
faith and credit of the City,. including .special assessment
:bond issues. For the
governmental .activities,
compensated absences are
generally liquidated by
the general
fund,
(24 )
CITY OF GEM LAKE, MINNESOTA
NOTES TO BASIC FINANCIAL STATEMENTS
DECEMBER 31, 2008
NOTE 4 CITY INDEBTEDNESS (CONTINUED)
Minimum annual principal and interest..payments required to retire .long-term debt areas
follows:
Year Ending_ December 31,
Principal
Interest
Total
2009
$ 89,1.56
$ 61,686
$ 150,842
2010
91,179
5$;203
149,382
201.1
'98,276
.54,5$9
1.52,815.
2012
1-00,452
M, 689..
1.51,140
2013
102,710.
46,755
14.9,465
2014-2018
422,213
175,158
5971371
gp1-9K2023
285,000
f 07,541
392,541
20.24-2028
.345,000
39,6.16
384,61.6 � =
Total
$ 1:,533;986
$ 594.,1.86
$ 2,1.28,172
Description and Restrictions of Lona-Term
Debt
�w
General Obligation Bonds — The bonds were issued for improvements or projects which
benefited the City as:a whale and are, therefore, repaid from ad valorem levies...
NOTE 5 STEWARDSHIP COMPLIANCE:AND ACCOUNTABILITY
A. Excess of Ezperditures Over Appropriations
Actual expenditures exceeded budgets during 2008 as follows:
Final
Budget Actual Excess
General Fund:
Public Safety $ 87,926 $ 92,890 $ (4,964)
These excess expenditures were. funded by available fund balance.in the General Fund
B. Deficit Fund Balances
The City has. deficit fund- balances -at December 31, 2008 as follows:
Fund Balance
,-I.-
City Hall Construction Fund
These .City intends tafund these deficits.through future:tax`levies, transfers from othex �-
funds, and varigus other sourcos.
(25)
CITY OF GEM L..AKE, MINNESOTA
NO'T`ES TO BASIC FINANCIAL STATEMENTS
DECEMBER-31, 2008
NOTE 6 INTERFUND TRANSFERS
Individual fund transfers for fiscal year 2008 are as follows:
Transfer Transfer
In Out
Governmental Activity:
General Fund $ - $. 45,000
City Hall Construction Fund 20,000 -
Business -Type. -Activity -
Sewer Fund. 25;000 -
45=000. $ 45,000
❑uring 2008, the City made interfund transfers from the Gejteral Fund to *the City Hail
Construction fund to cover tho deficit. in the City Hall Constructipn Fund. A transfer was
also made from the General Fund to the Sewer Fund for payment -of loan provided hy*the
Sewer Fund.
NOTE-7 RISK MANAGEMENT
The City is exposed to .various risks of loss related 'to torts; theft of, damage to and
destruction of assets; errors -and omissions; *Injuries to employees; and natural disasters.
The. City carries commercial insurance for all-risks of loss, including disability and.employee
health insurance.
There were no significant reductions. in insurance from the previous year or settlef eats in
excess:of insurance coverage for any bf the`pasi three fiscal years.
REQUIRED SUPPLEMENTARY INFORMATION
BUDGETARY COMPARISON INFORMATION
CITY OF GEM LAKE, MINNESOTA
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL
GENERAL FUND
YEAR ENDED DECEMBER 31, 2008
Budgeted Amounts
Actual
Variance with
Original Final
Amounts
Final Budget
REVENUES
Taxes
$ 395,355 $ 395,355
370,862
$ (24,493)
Intergovernmental
10,313 10,313
12,982
2,669
Licenses and Permits
18,700 18,700
25,108
6,408
Fines:and Forfeits
- -
2,255:
2,M
Public Charges. for Services
4,000 4,000
3;761
(239)
Miscellaneous:
Interest
4,236 4,236
10,323:
61087
Other
3,175 3,175
17,069
13;894
Total Revenues
435,779 435;779.
442,360
6,581
EXPENDITURES
General Government
1.$3,213 1B3,213
126:651
.56,562
Public Safety
87;926 87,926.
-921890
(4.;964)
Public Works
52,500 52,500*
3E,471
i4;029
Conservation and Development.
87,140 87:14t7
40966
46,180
Total:Expenditures
.41.0,779 ; 410,779'
29$.,9.72
11.1,807
n..
EXCESS (DEFICIENCY) OF REVENUE
OVER EXPENDITURES
OTHER FINANCING SOURCES (USES)
Transfers Out
NET CHANGE IN FUND BALANCE
Fund Balance - Beginning of Year
FUND BALANCE - END OF YEAR
25,ob0 25,000
143,388 118,388
(25;000) (25,000) _ (45,000) 4 20 0o0.
$ - $ - 08,388 $- *98,388.
See. aecomparrying Notes. to Required Supplementary Information.
(27).
174,263.
$. 272,651
CITY OF GEM LAKE, MINNESOTA
NOTES TO REQUIRED SUPPLEMENTARY INFORMATION
DECEMBER 31, 2008
STEWARDSHIP COMPLIANCE AND ACCOUNTABILITY - BUDGET
The General Fund budget is legally adopted on. a basis consistent with U.S. generally accepted
accounting principles. Actual expenditures did not exceed budgets during 2008..
(28)
COMBINING FUND FINANCIAL STATEMENTS
CITY OF GEM LAKE, MINNESOTA
COMBINING BALANCE SHEET
.NONMAJOR GOVERN MENTAL.FUND
❑ECEMBER 31,.2008
(WITH COMPARATIVE DATA AS OF DECEMBER 31, 2007)
ASSETS.
Cash and Investments
Accrued Interest Receivable
Total Assets
FUND BALANCES
Unreserved, Undesignated Fund Balance
2008
Special
Revenue
Parks and:
Playground
2007
Fund
Totals
36,155
$ 34,363
281
1.,266
$ 36,436
$ 35;629
$ W,436
$ 35,629
(29)
CITY OF GEM LAKE, MINNESOTA
COME31NING STATEMENT OF REVENUES; EXPENDITURES
AND CHANGES IN FUND BALANCE
NONMAJOR GOVERNMENTAL FUND
YEAR ENDED DECEMBER 31, 2008
(WITH COMPARATIVE DATA FOR THE YEAR ENDED DECEMBER 31, 2007.)
2008
�..
Special
Revenue
Parks grid
g
Playground:
2007
Fund
Totals
REVENUES
Interest
$: 907 $
2,457
OTHER FINANCING SOURCES (USES)
Transfers Out
- (42,480)_
NET CHANGE IN FUND BALANCES
807
(40,023)
Fund Balance. - Beginning of Year
35,629.
75,652
FUND BALANCE - END OF YEAR
$ 36,436 $:
35;629
(n)
OTHER REQUIRED REPORTS
LarsonAllerf
(.l;Y
CPAs, Cansulranrs &. Advisors
www,farsonallen.com
REPORT ON INTERNAL. CONTROL OVER FINANCIAL REPORTING
AND ON COMPLIANCE AND OTHER MATTERS BASED ON
AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN
ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS
-Honorable Mayor and
Members of the City Council
City of Gem Lake., Minnesota
We have audited the financial statements of the governmental activities, the business -type activities;.
each rliajor fursd, and the aggregate remaining fund information of the City of Gem Lake, Minnesota as
of. and for the year ended becember 31, 2008, which collectively comprise the City's basic financial
Statements and have issued' .our report thereon dated April 24, 2009. We .conducted our audit -in
accordance with U.S. generally accepted auditing standards and the standards applicable to financial
audits contained in Govem- moat Auditing Standards, issued by the Comptroller General of the United
States.
Internal Control Over Financial Reporting
In planning and performing our audit; we. considered the City's internal controloverJinaricial reporting
as a basis for designing our auditing procedures for the purpose of expressing our opinions on the
financial statements, but not for the purpose,of expressing. -an opinion on the effectiveness of the City's
internal control over financial reporting. Accordingly, we. do not express an opinion on the' effectiveness
of'the City's internal control over financial reporting.
A control deficiency exists when the design or operation --of a control does not allow management or
employees, in the normal course of performing their assigned furteiions, to prevent or detect
misstatements. on a timely basis. A significant deficiency is a control deficiency, or combination. of
control deficiencies,- that adversely affects the .City's ability to: initiate, authorize, record., process., or
report financial data reliably in accordance with U.S. generally accepted accounting principles such that
there is more than a remote likelihood that: a misstatement of the City's financial statements that is
more than inconsequential will not ba prevented or:detected'hY-1he.City's internal control over financial
reporting.
A material. weakness is a significant deficiency, or combination.of significant deficiencies, that results in
more than a remote likelihood that a material misstatement- of Aho financial statements will not be
prevented or detected:by the City's internal Control.
�. Our consideration of the internal control over financial reporting was for the limited purpose described
in the first paragraph and would not necessarily identify*all deficiencies in the. internal control that might
be significant deficiencies and accordingly, would not.*npcessarily -disclose aII significant deficiencies
that are also considered to be material weaknesses. We consider the deficiency described as item
2008-1 in the :accompanying schedule of findings and responses to be a material weakness in internal
control overfinandfal reporting.,
I (31}
1„rxmAllen UP is a mernb r of lexia lnlcrn�ttetmal, ;t %vorldwide network of.inderkni G nt accounting ;ind cmis ti in firms.
11,i�At.
Honorable Mayor and -
Vern . bers of the City Council
City-:of*Gem. Lake
Compliance -and Other Matters
As part of obtaining reasonable assurance about whether the City's financial statements are. free. of .�
material misstatement, we. performed tests of its compliance with certain provisions of laws;
regulations., contracts, and .grant agreements, noncompliance with which could have a direct and
material effect on the determination of financial statement almount& However; providing an opinion on --
compliance with those provisions was not an objective of our audit :and, accordingly, we;do not express
such an opin[on...The results of our tests disclosed no instances of* rinoncompliance or -other matters that
are. required to be reported under Govemment AUdifing Standards.
This report is intended solely for the.information and use of the City Council, management, the Office
of the State Auditor, and state and -federal awarding agencies and is not intended to be. and should not
be used by anyone other#han these specified parties.
Minneapolis, Minnesota
April 24,.•2009'
LarsonAllen LLP
(32)
Lars em nAl lent,
LLP
("I'As, COW-41[call rs & Advisors
www.farpohjl[6ri.com
REPORT ON MINNESOTA LEGAL COMPLIANCE
Honorable Mayor, Members of the
City Council; and Citizens
City of Gera Lake, Minnesota
We have audited the firianciaf*statements of the governmental activities, the business -type activities,
each major fund, and the .aggregate remaining fund information of the City of Gem Lake;. Minnesota.,
which collectively comprise the City's basic financial statements as of and. for the year ended.
December 31, 2008,. and have issued our report thereon dated April 24, 2009,
We conducted our audit in accordance with U.S. generally accepted 'auditing standards. and the
*r provisions of the Minnesota Legal Compfiance Aiic t Guide for Local Government,. promulgated by the
State Auditor pursuant to Minn. Stat. §6.65..Accordingly., the audit included such tests of -the*
accounting records and such other auditing procedures as we considered necessary in. the:
„.. circurnstances.
The Minnesota Legal GnmplianceAydit Guide for Leal Government covers seven main categories of
-compliance. to be tested: contracting *.and bidding; deposits and. investments, conflicts* of interest, public
indebtedness, claims:.and disbursements, mispellaneous city provisions, and tax increment financing
districts. Our study -included .all of the. listed categories except for tax increment financing districts
because the City has no taxincrement financing districts.
The results of our tests indicate that, with respect to the items tested, the.Clriy of Gern lake, Minnesota
complied with the material terms..and conditions of applicable legal provisions, except as noted in the
^� schedule of findings as 2008-2.
This report is inttepded solely for the information and use of management, the City Council, the Office
of the. State: AudltQri and other state agencies, and is not intepoed :to be and should not be. used .by
anyone*other than these.specified parties:.
Minneapolis, .Minnesota
April 24, 2009
LarsonAllen LLP
i33y.
LIP ir, a iu�aibcr��FNcaiaJiaicrnatiwltil,.a world yid +ii�.rurk o{ indgo1d nt ac"nunri i" and contiuhinglirins.
CITY OF GEM LAKE
-w
SCHEDULE OF FINDINGS AND RESPONSES.
YEAR ENDED DECEMBER 31, 2008
Internal Control Over l"ihancial Reporting
2008-1: Limited Segregation of Duties
Condition: Due to the small size of the City's staff., there is by definition a lack of segregation of the
accounting functions that is necessary to ensure adequate internal -accounting control. While we realize
this scenario is common for :small entities, we are required to -report this issue and to advise that a
concentration of duties. and responsibilities in a limited number of individuals is not desirable from an
internal control perspective.
Criteria: C-tenerally, a system -of internal .control conterhplates separation of duties. such *.that no
individual has responsibility to.execute. a transaction, have,physical access to the related Assets, and
have responsibility or authority- to..record the transaction..
Effect: The. City is unable. to maintain segregation of incompatible duties.
Cause: The condition is due to a limited number of personnel inVdJved in receipt and disbursement
processes.
Recommendation: Controls should be reviewed periodically and consideration given to improving the r.
segregation of duties. In making this review, it is important to consider the benefit derived as weighed
against the cost of the improvements. w
Minnesota Legal Compliance
Finding: 2008-02 Declarations of Payment
Finding: Minnesota Statutes Section 471.391 Subd 1 and 2 requires. that the City document that the
declaration of payment requirements were met for any payment of non -payroll claims made by the City.
The: declaration of -payment requirements can be met with a .declaration: printed on the backside of
checks issued by the City *ih payment of claims.
Management Response: The City has corrected this issue as of the completion of fieldwork.
(34)