Borough of Waynesboro


 

 

  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.