|
The following Audit is the most recent statement of financial position
prepared for the Waynesboro Borough Authority by Smith Elliott Kearns &
Company LLC.
Copies of this audit or any other Authority financial
records may be obtained by submitting a written request to the Waynesboro
Borough Authority, 57 East Main Street, Waynesboro, PA 17268. You may also
e-mail us at: wba@supernet.com
| C O N T E N T S |
Page
|
| INDEPENDENT AUDITOR’S REPORT
|
1
|
| FINANCIAL STATEMENTS
|
|
| Statement of assets, liabilities, reserves, and equity - cash basis
|
2
|
| Statement of cash receipts and disbursements
|
3 and 4
|
| Statement of changes in equity - cash basis
|
5
|
| Notes to financial statements
|
6 - 9
|
INDEPENDENT AUDITOR’S REPORT
Authority Members
Waynesboro Borough Authority
Waynesboro, Pennsylvania
We have audited the accompanying statement of assets, liabilities, reserves,
and equity arising from cash transactions of the Waynesboro Borough Authority, a
component unit of the Borough of Waynesboro, as of December 31, 1999 and the
related statements of cash receipts and disbursements and changes in equity for
the year then ended. These financial statements are the responsibility of the
Authority’s management. Our responsibility is to express an opinion on these
financial statements based on our audit.
Except as discussed in the following paragraph, we conducted our audit in
accordance with generally accepted auditing standards. Those standards require
that we plan and perform the audit to obtain reasonable assurance about whether
the financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in
the financial statements. An audit also includes assessing the accounting
principles used and significant estimates made by management, as well as
evaluating the overall financial statement presentation. We believe that our
audit provides a reasonable basis for our opinion.
As described in Note 1 to the financial statements, these financial
statements were prepared on the basis of cash receipts and disbursements, which
is a comprehensive basis of accounting other than generally accepted accounting
principles.
In our opinion, the financial statements referred to above present fairly, in
all material respects, the assets, liabilities, reserves, and equity arising
from cash transactions of the Waynesboro Borough Authority at December 31, 1999,
and its receipts collected and disbursements paid during the year ended December
31, 1999 in conformity with the Authority’s cash basis accounting policy
described in Note 1 of the Notes to Financial Statements.
The transactions during the year ended December 31, 1999 were in compliance
in all material respects with the provisions of the Trust Indenture dated March
15, 1992 and the Second Supplemental Trust Indenture dated January 15, 1994.
Chambersburg, Pennsylvania
January 10, 2000
WAYNESBORO BOROUGH AUTHORITY
STATEMENT OF ASSETS, LIABILITIES, RESERVES, AND EQUITY –
CASH BASIS
December 31, 1999
|
|
|
|
| Assets |
Water Fund |
Sewer Fund |
Total |
| Cash and cash equivalents |
$2,099,073 |
$587,092 |
$2,686,165 |
|
|
|
|
| Property and improvements, at cost |
|
|
|
| Sewer system and equipment |
0 |
6,528,784 |
6,528,784 |
| Water system and equipment |
2,453,729 |
0 |
2,453,729 |
| Water filtration project |
6,206,590 |
0 |
6,206,590 |
| Total property and improvements, at cost |
8,660,319 |
6,528,784 |
15,189,103 |
|
|
|
|
| Total assets |
$10,759,392 |
$7,115,876 |
$17,875,268 |
|
|
|
|
| Liabilities, Reserves,
and Equity |
| Liabilities |
|
|
|
| Water revenue bonds - Series of 1994 |
3,460,000 |
0 |
3,460,000 |
| "PENNVEST" notes payable |
1,906,980 |
2,034,362 |
3,941,342 |
|
|
|
|
| Total liabilities |
$5,366,980 |
$2,034,362 |
$7,401,342 |
|
|
|
|
| Reserves |
|
|
|
| Reserves for future administrative and
operating expenses |
1,045,962 |
587,092 |
1,633,054 |
| Reserve for principal and interest |
367,112 |
0 |
367,112 |
| Reserve for bond redemption and improvements |
679,798 |
0 |
679,798 |
|
|
|
|
| Total reserves |
$2,099,073 |
$587,092 |
$2,686,165 |
|
|
|
|
| Equity in property and improvements |
3,293,339 |
4,494,422 |
7,787,761 |
|
|
|
|
| Total liabilities, reserves, and equity |
$10,759,392 |
$7,115,876 |
$17,875,268 |
|
|
|
|
|
|
|
|
|
|
|
|
The Notes to Financial Statements are an integral part of this
statement.
-2-
WAYNESBORO BOROUGH AUTHORITY
WATER FUND
STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS
Year Ended December 31, 1999
1994 Bond
|
Construction
Fund |
Bond
Fund |
Revenue
Fund |
Bond
Redemption and Improvement Fund |
Bond
Reserve Fund |
Water
Source Development Fund |
Borough
PENNVEST Account |
Total |
| Cash and cash equivalents – Beginning |
109,069 |
60,489 |
1,137,789 |
4,443 |
301,443 |
443,713 |
22,220 |
2,079,166 |
|
|
|
|
|
|
|
|
|
| Receipts
|
|
|
|
|
|
|
|
|
| Investment income |
5,301 |
1,564 |
47,111 |
255 |
14,395 |
25,706 |
0 |
94,332 |
| Water revenue receipts – Borough
of Waynesboro |
0 |
0 |
1,536,349 |
0 |
0 |
0 |
0 |
1,536,349 |
| Interfund transfers |
0 |
298,240 |
14,303 |
1,503 |
0 |
100,000 |
244,126 |
658,172 |
|
Total receipts
|
5,301 |
299,804 |
1,597,763 |
1,758 |
14,395 |
125,706 |
244,126 |
2,288,853 |
|
|
|
|
|
|
|
|
|
| Total cash available |
114,370 |
360,293 |
2,735,552 |
6,201
|
315,838 |
569,419 |
266,346 |
4,368,019 |
|
|
|
|
|
|
|
|
|
| Disbursements
|
|
|
|
|
|
|
|
|
| Operating
expenses |
0 |
0 |
114,873 |
0 |
0 |
3,990 |
0 |
118,863 |
| Reimburse
operating cost- Borough of Waynesboro |
0 |
0 |
931,632 |
0 |
0 |
0 |
0 |
931,632 |
| Interest
paid- 1994 bonds |
0 |
173,240 |
0 |
0 |
0 |
0 |
0 |
173,240 |
| 1994
bonds matured and redeemed |
0 |
120,000 |
0 |
0 |
0 |
0 |
0 |
120,000 |
| "PENNVEST"
interest payments |
0 |
0 |
0 |
0 |
0 |
0 |
86,654 |
86,654 |
| "PENNVEST"
principal payments |
0 |
0 |
0 |
0 |
0 |
0 |
179,666 |
179,666 |
| Interfund transfers |
0 |
1,503 |
642,366 |
0 |
14,303 |
0 |
0 |
658,172 |
| Transfer to sewer fund |
0 |
0 |
719 |
0 |
0 |
0 |
0 |
719 |
|
|
|
|
|
|
|
|
|
| Total disbursements |
0 |
294,743 |
1,689,590 |
0 |
14,303 |
3,990 |
266,320 |
2,268,946 |
|
|
|
|
|
|
|
|
|
| Cash and cash equivalents – Ending |
114,370 |
65,550 |
1,045,962 |
6,201
|
301,535 |
565,429 |
26 |
2,099,073 |
The Notes to Financial Statements are an integral part of this
statement.
-3-
WAYNESBORO BOROUGH AUTHORITY
SEWER REVENUE FUND
STATEMENT OF CASH RECEIPTS AND DISBURSEMENTS (CONTINUED)
Year Ended December 31, 1999
|
Administrative
Fund |
Agency Account |
Borough PENNVEST
Account |
Total |
| Cash balance – Beginning |
$ 2,469 |
$ 584,026 |
$0 |
$
584,026
|
|
|
|
|
|
| Receipts |
|
|
|
|
| Investment income |
0 |
28,053 |
0 |
28,053 |
|
Received from Borough of Waynesboro
|
0 |
0 |
265,560 |
265,560 |
| Transfer from water fund |
0 |
719 |
0 |
719 |
|
|
|
|
|
| Total receipts |
0 |
28,772 |
265,560 |
294,332
|
|
|
|
|
|
| Total cash available |
2,469 |
612,798 |
265,560 |
878,358
|
|
|
|
|
|
|
Disbursements
|
|
|
|
|
| Equipment purchases |
0 |
12,707 |
0 |
12,707 |
| Operating expenses |
0 |
12,999 |
0 |
12,999 |
|
"PENNVEST" interest payments
|
0 |
0 |
105,616 |
105,616 |
|
"PENNVEST" principal payments
|
0 |
0 |
159,944
|
159,944
|
|
|
|
|
|
| Total disbursements |
2,469 |
25,706 |
265,560 |
291,266
|
|
|
|
|
|
| Cash balance – Ending |
$ 0 |
587,092
|
$ 0 |
587,092
|
The Notes to Financial Statements are an integral part of this
statement.
-4-
WAYNESBORO BOROUGH AUTHORITY
STATEMENT OF CHANGES IN EQUITY – CASH BASIS
Year Ended December 31, 1999
Water Sewer
|
Water Fund |
Sewer Fund |
Total |
| Balance – Beginning |
$ 2,993,673 |
$ 4,321,771 |
$ 7,315,444 |
|
Add 1994 bonds matured and redeemed
(face value)
|
120,000 |
0 |
120,000 |
| Add "PENNVEST" principal repayments |
179,666 |
159,944 |
339,610 |
| Add equipment additions |
0 |
12,707
|
12,707
|
|
|
|
|
| Balance – Ending |
$ 3,293,339 |
$ 4,494,422 |
$7,787,761
|
The Notes to Financial Statements are an integral part of this
statement.
-5-
NOTES TO FINANCIAL STATEMENTS
Note 1. Summary of Significant Accounting Policies
Reporting Entity
The Waynesboro Borough Authority was created by ordinance of the Borough of
Waynesboro, Pennsylvania and owns the water and sewer systems servicing
customers of the Borough of Waynesboro and portions of Quincy Township and
Washington Township. The Borough operates these systems under management
agreements with the Authority. The Borough bills the customers and deposits
collections into the Authority’s bank account (water). Quarterly, the Borough
invoices the Authority for water costs incurred and the necessary transfers are
made. The Borough transfers funds as needed to the Authority to pay its sewer
debt service payments. The five members of the Authority are each appointed to
five year terms by the mayor and council of the Borough. The Waynesboro Borough
Authority is considered a component unit of the Borough of Waynesboro under the
reporting entity criteria established by the Governmental Accounting Standards
Board. There are no entities that could be considered component units of the
Authority.
Basis of Accounting
As is the case with many municipal authorities, the accounts are maintained
and these statements are prepared on a cash basis, reflecting only cash received
and disbursed. Therefore, receivables, payables, depreciation and accrued items
are not reflected and these statements are not intended to present the overall
financial position or results of operations in conformity with generally
accepted accounting principles.
Requirements of the trust indentures:
A. The Trust Indenture, dated May 15, 1992, and the Supplemental Trust
Indenture dated
January 15, 1994, were entered into for the purpose of accounting for the
funds related to the Water Revenue Bonds.
B. All transactions are recorded on the cash basis.
C. Investments are carried at cost.
D. Property and improvements are recorded at cost. These assets consist of a
water supply dam and reservoir, capital additions to the water system, a water
storage tank and related facilities, a sewer system and various equipment.
Depreciation is not recorded on the property and improvements of the Authority.
Note 2. Deposits/Investments
Section 7.1 of the Pennsylvania Municipal Authorities Act defines allowable
investments for authorities, which are summarized as follows:
š U.S. Treasury bills.
š Short-term obligations of the U.S.
Government or its agencies.
š Deposits in savings accounts or certificates
of deposit insured by the FDIC, FSLIC, or NCUSIF to the extent that such
accounts are so insured and for any amounts above the insured maximum, provided
that approved collateral as provided by law shall be pledged by the depository.
-6-
Note 2. Deposits/Investments (Continued)
š Obligations of the U.S. Government,
Commonwealth of Pennsylvania, or any agency, instrumentality, or political
subdivision thereof, backed by the full faith and credit of the applicable
government.
Allowable investments as specified by the Trust Indenture are direct
obligations of the U.S. Government and bank savings or time deposits.
The Authority’s deposits and investments are categorized below to
give an indication of the level of risk assumed by the Authority at
December 31, 1999. Category 1 deposits and investments are either insured,
registered, or securities which are held by the Authority’s agent in the
Authority’s name. Investments may also be categorized as Category 2,
which is defined as uninsured or unregistered investments for which the
securities are held by the broker’s or dealer’s trust department or
agent in the Authority’s name, and Category 3, which is defined as
uninsured or unregistered investments for which the securities are held by
the broker or dealer or by its trust department or agent but not in the
Authority’s name. These deposits are secured by pooled securities
maintained by the bank (not in the Authority’s name), or by the
securities (U.S. Treasuries) underlying the funds.
|
Category 1 |
Category 3 |
Total |
| Federated treasury money market funds
|
$ 0 |
$ 2,686,139
|
$ 2,686,139
|
| Bank accounts
|
26 |
0 |
26 |
| Total cash and cash equivalents
|
$ 26
|
2,686,139
|
$ 2,686,165
|
Note 3. Bonds Payable
On February 15, 1994, the Authority issued $ 4,085,000 of Water Revenue Bonds
- Series of 1994 (dated as of January 15, 1994) to refinance the existing Water
Revenue Bonds - Series of 1992 and pay all associated costs and expenses.
The bonds were issued at a discount of $ 27,384. The net proceeds were
deposited with Financial Trust Company, Trustee. The trustee is to account
for the funds as provided by the Trust Indenture dated March 15, 1992 and
the Second Supplemental Trust Indenture dated January 15, 1994. The bonds
are secured by an assignment and pledge under the indenture to the trustee
of the receipts and revenues of the water system. The Bonds are also
guaranteed by municipal bond insurance from Municipal Bond Investors
Assurance Corporation and by the Borough of Waynesboro.
The bonds yield interest from 2.50% to 5.25% and mature on April 1, 2017.
Future principal payments are as follows:
| 2000 |
$130,000 |
| 2001 |
135,000 |
| 2002 |
140,000 |
| 2003 |
140,000 |
| 2004 |
150,000 |
| 2005-2017 |
2,765,000 |
|
3,460,000 |
Interest is payable semi-annually on April 1 and October 1 of each year.
-7-
Note 4. Notes Payable
The Waynesboro Borough Authority has obtained two loans from the Commonwealth
of Pennsylvania "PENNVEST" program. Both loans are secured by the
Authority’s full faith and credit, a pledge of gross receipts generated from
operations, and the guarantee of the Borough of Waynesboro.
The "PENNVEST" water loan is repayable over a fifteen year
period, beginning in 1993. The interest rate was 2.767% per annum until
July 1, 1997 then 4.322% per annum for the remainder of the term. The
monthly debt service requirement was $ 20,479 until June 30, 1997, at
which time it increased to $ 22,193, with final debt maturity in 2008.
Principal and interest payments were $ 179,666 and
$ 86,654, respectively in 1999.
The "PENNVEST" sewer loan carries an interest rate of 4.978%.
Monthly debt service requirements are $ 22,130. Principal and interest payments
were $ 159,944 and $ 105,616, respectively, in 1999. The final payment is due in
2009.
Future principal payments on these loans are as follows:
Water Sewer Total
|
Water |
Sewer |
Total |
| 2000 |
$187,587 |
$168,090 |
$355,677 |
|
2001
|
195,857
|
176,651
|
372,508
|
| 2002
|
204,492
|
185,648
|
390,140
|
| 2003
|
213,507
|
195,104
|
408,611
|
| Thereafter
|
882,617
|
1,103,829
|
2,414,406
|
|
$1,906,980
|
$2,034,362
|
$3,941,342
|
Note 5. Contingencies
The Authority has reached an agreement with the Zullinger Water
Association to manage the water system and ultimately take over the
operations of the system. However, the Washington Township Municipal
Authority (WTMA), a water/sewer utility in a bordering township, has filed
an action for declaratory judgment against Waynesboro Borough Authority
and Zullinger Water Association regarding this agreement with Zullinger.
The ultimate outcome of these activities are uncertain at this time.
During 1997, the water system was connected to the Zullinger water system.
Since then, the Borough has billed and collected from Zullinger customers,
and deposited the monies into a Zullinger bank account. Other than water
sales to Zullinger Water Association, no Zullinger revenues are reflected
in these financial statements.
Note 6. Note and Assignment - Dated December 17, 1993
On December 14, 1993, the Authority authorized the issuance of a 25
year note in an aggregate principal amount not to exceed $ 3,500,000 with
the proceeds going to Quincy United Methodist Home (the "Home")
for the financing of certain capital additions.
A local bank agreed to loan the funds (via purchasing the note) to the
Home, and the Authority has assigned all right, title, and interest in and
all sums payable by the Home to the bank.
-8-
Note 6. Note and Assignment - Dated December 17, 1993 (Continued)
The note originally carried an interest rate of 5.90% and required
monthly principal and interest (at 85% of prime) installments in the
amount of $ 20,760. During 1999 the interest rate was adjusted to 5.1% and
the note now requires installments of $ 19,483. The note balance at
December 31, 1999 is
$ 3,275,809. The note is secured by property and equipment owned by
Quincy United Methodist Home.
Since the conduit debt described above is payable solely from resources
of the Home because it ultimately received the financing, and the note is
fully secured by the property and equipment of the Home, the Authority has
no further obligation to repay the debt. Consequently, this debt and the
corresponding mortgage receivable are not reflected in the Authority’s
financial statements.
|