HomeMy WebLinkAbout2018-08 Financial Report TOWN OF ITHACA
FINANCIAL REPORTS
FOR THE MONTH ENDED
AUGUST 31 , 2018
REPORTS:
BALANCE SHEET
REVENUE & EXPENSE SUMMARY
and CASH & CASH EQUIVALENTS
DETAILED CASH LISTING
FOR FIDUCIARY FUNDS
SUMMARY OF BANK COLLATERAL
TOWN OF ITHACA
BALANCE SHEET
FOR THE MONTH ENDED AUGUST 31, 2018
GENERAL GENERAL HIGHWAY HIGHWAY WATER SEWER
DESCRIPTION TOWNWIDE PART-TOWN TOWNWIDE PART-TOWN FUND FUND
FUND FUND FUND FUND
ASSETS
UNRESERVED CASH:
CASH S 2,438,226 S 1,200,765 S 412,681 $ 2,329,607 $ 915,811 $ 2,617,1211
INVESTMENTS - - - - -
PETTY CASH 700 - 200
TOTAL-UNRESERVED CASH S 2,438,926 S 1,200,765 S 412,681 $ 2,329,807 $ 915�,811 S 2,617,121
RESERVED CASH:
PARKS&OPEN SPACE PLAN S 831,905 $ $ $ - $ - S -
GENERAL PURPOSE BENEFIT 165,532 69,427 79,364 23,824 12,040
HIGHWAY EQUIPMENT - - 25'6,735 -
PRESERVE MAINTENANCE 40,149 -
LAND STEWARDSHIP 9,849
INVESTMENTS -
FIDUCIARY FUNDS 4,423 - -
TOTAL-RESERVED CASH $ 1,051,859 $ 69,427 $ - $ 336,0199 $ 23,824---$ 112,040
OTHER ASSETS:
ACCOUNTS RECEIVABLE s - $ - S - $ - S $ 2,259
WATER& SEWER RECEIVABLES - - 29,865 44,170
DUE FROM OTHER FUNDS 2,000,000 14,738 2,730,,305 -
STATE& FEDERAL AID RECEIVABLE - - - -
DUE FROM OTHER GOWTS - 29,400 24,737
PREPAID EXPENSES 7,692 -
TAXES RECEIVABLE-CURRENT - -
TOTAL-OTHER ASSETS S 2,007,692 $ 29,400 $ 14,738 $ 2,784,906 S 46,429
TOTAL ASSETS S 5,498,476 $ 112995.92_==j====412,6=81 $ 2,680,644 $. 3,724,541 $ 2,675,589
LIABiLITIES and FUND BALANCE
ACCOUNTS PAYABLE S - $ - $ - S $
ACCRUED LIABILITIES 228,668 194,26'2 103,93,4 24,000
DUE TO OTHER FUNDS - 1,000,0100, -
RETAINAGE
DEFERRED REVENUE - -
RESERVED FUND BALANCE 1,051,859 69,427 336,099 23,824 12,040
UNRESERVED FUND BALANCE 4,217,950 1,035,904 412,681 2,240,610 2,700,717 2,639,549
TOTAL LIABILITIES& FUND BALANCE 6 S 1,299,592412
_ 681 S 2,680 44 3,724,54-� S 2,675 89
,6 5
ESTIMATED FUND BALANCE
FUND BALANCE-01/01/2018 S 3,99'7,002 S 1,072,768 S - $ 2,267,511 $ 2,820,416 $ 2,763,256
ADD: REVENUE 3,977,896 938,913 968,910 2,476,660 2,433,878 1,442,492
LE9S. EXPENSE 2,705,090 906,351 556,229 2,167,462 2,529,754 1,554,159
FUND BALANCE-08/31/2018 S 5,269,809 1 105 330 $ 412.681 $ 2,576,709 $ 2,724,541 ! $ 2,6'51,589
Page 1 of 4
TOWN OF ITHACA
BALANCE SHEET
FOR THE MONTH ENDED AUGUST 31, 20118
CAPITAL RISK FIRE LIGHTING DEBT TRUST&
DESCRIPTION PROJECTS RETENTION PROTECTION DISTRICT SERVICE AGENCY
FUNDS FUND FUND FUNDS FUND
FUND
ASSETS
UNRESERVED CASH:
CASH $ 740,040 $ 146,177 $ 3,4101,026 $ 19,532 $ 791,332 S
INVESTMENTS - - - -
PETTY CASH - - -
TOTAL-UNRESERVED CASH -S-746,-6-46 s 146,177 $ 3,410,026 $ 19,532 S 791,332 $
RESERVED CASH:
PARKS& OPEN SPACE PLAN s - $ - $ $ S - $
GENERAL PURPOSE BENEFIT -
HIGHWAY EQUIPMENT -
PRESERVE MAINTENANCE -
LAND STEWARDSHIP -
FUNDS FOR BOND REFUNDING
FIDUCIARY FUNDS 302,110
TOTAL- RESERVED CASH $ $ $ . $ $ $ 302,110
OTHER ASSETS:
ACCOUNTS RECEIVABLE $ s - S $
CUSTOMER RECEIVABLE
DUE FROM OTHER FUNDS
STATE&FEDERAL AID RECEIVABLE
DUE FROM OTHER GOWTS,
PREPAID EXPENSES
TAXES RECEIVABLE-CURRENT
TOTAL-OTHER ASSETS s S s $ -
TOTAL ASSETS I s 74o,040 S 146,177 $ 3,410 $ 19,532_$ 711 132 S 302,110
0126
LIABILITIES and FUND BALANCE
ACCOUNTS PAYABLE s s s $ -
ACCRUED LIABILITIES 302,110
DUE TO OTHER FUNDS 3,745,042 -
RETAINAGE
DEFERRED REVENUE
RESERVED FUND BALANCE
UNRESERVED FUND BALANCE (3,005,002) 146,177 3,410,026 19,532 7911,332
TOTAL LIABILITIES& FUND BA—LANCE $ 740 040 S 146.177 S 3,410,0126 S 19,53111 791,332 302,110
ESTIMATED FUND BALANCE
FUND BALANCE-0110112018 $ (1,454,426) S 151,706 S 2,078,828 $ 8,809 S 228,128 $ -
Am): REVENUE 100,316 79 3,277,128 19,012 1,208,499
LESS: EXPENSE 1,725,617 5,607 1,945,930 8,288 645,295
m.
FUND BALANCE-08/31/2018 IS (3,079,726) $ 146,177 $ 1410 026 $ 19 532 S 791,332 S
Page 2 of 4
J J l7 Ci G Lq 'cC C"1 44r 4w l7
f- h Ltl9 P � �:. h b M a � � Q
pw LI..
pll
^7
O
,,µ�' {✓d vY RxT 4fY kfM vY L"4." tfi flfY
C3
W
Cl7
G In Lo Im
LL, C fA,
co
U KG c[I KA o m I m.
w .w»' C+I 4hl c c,4 5�Cl � Lp
ui
CC
4L �
p w a p o r a w a a m a
hh rte'. 4rA w'' rte-
U) W Ci.
Ch in 4'1 vY (i7 la1 ar}.... ti4 4A5.
C 3 Cff 4 u9 p ua
f- M-'r- Gr Q O qi N 04
N O
ui J c�
LL cs
0 ILLu
u u
yW J iF1 td1 QA'1 4/y 9h Vi qry dPY 2Px
ui CL
a a a
F- xL^ p 4w nr 4+a cn tv
uj Cy ° r ro w
0
v' "" .,. rn crr va Iva va c+1 wa 4aa
co 0
LL ZI m
:n E
(A vs w
n
°' yr 4.ro ) u, v1 w V) u'a ur
tL
�+ va v uea
Ito W
vs vro e+a �vp '.''vs 4n c+1. vy uro
6a. c� u
Lu 4bd C,7
4 Ltd Z Z cm cq
>Vi Cu 4:7(n cn 2 uj 4P1 a
C � 41D tLu Z¢
61
twl 7 Z +
'C9 W� W Lu
0. —.. � '� ® � t�i,a U � Z W'
CZ L9 z Z 619 CY9 C,C L'3', ad9. 4'! Ck.— J 43. M•x U, w
> w ED 47! �V) Z u.9 W 6k9 '+- C!} W;. 4Y7..d w® ❑ > 6I7- �. G 619
ua � < �0 X;- 00 � � 2 w� CC s > ua � "d < � uJ ¢
to aL L C) —wr—tL1J � _J X81 ��0Za5 � in J a m �
469 U7 Lu fl— 6U L)GV9 w eC 699i W Z 4.^ �C. CC9 "X COLI ® E3
fl C ria a c~ra c.ri co� C"d t�S C.Y�w At 4uu z Q m < M.
{-^' <Q 0 Cr CO CC I— 6L 6L
cnm
Jam + M L7 5c � ul m 0 0Ili
�? �; Cd w 20
r
E5 n,
V) (n 2!) r,a �..
LP-j VI �
' w 40
lll
mi ca', � �r rte; C14
z -0;m
U. U
(n VA ua (n (n 2d1 Gr) Gra
to c to ur 0 0
J cT cr ua rn rrr m mUi
urA m c 2"7 t+i to cti 2.Ci , si ,=`
0
cc
� cIa rra ua asa v> e,^s regi Va i
c r sv N o �o CY
N ry ,— r c s ra to 2(y cv
z
V)
_.. ...._ nn r 4, e r r u o c LO r s
m m 0 0 m m m �r ra o m
LO NC
Z c (�
CO = r
C"iH ......._., V) to W, 0 0 U)
0 ror mcti n rs m r7 CAD 0 to n
ms m m to
G7 N
:) 0
LL
Gr, (I> Ua W, ua 2@
2f7 4) 4.7 Lo , r r u r
LO LO to N co to
to (D
V) o D CV Cl2' CD 2D R OR CC? C7 lD tf' N!
= CN C'U' CV G"1 Ch .1' ";h r CV r SN.
WLL W
LL U) 4r7 U! tJA ,4ry. G7, V) (n
�
o.. � to to C7 C1 CD tD w in 0 C,I) w
w 5i -i N CV Cl!
217 ,- 04 04 N 1: r
w Z rru
D .
m cc
LL
�'( bP8 Cr'A trx Irl Gri VD 4;By 41"A 4JY
CC1 0 _ CM n c14 r r r , r Q CD
U- CV qs q' ,d. O CD wr Tr cep a)04 M b in rr
M f" D 4"7 C7 C 2"7,.. i`9 CEJ 05 G Ln c!
Cd7 r r r r C4. CIA Cwt ,r
D
z
(n V) Gry 4n? V3 L J 4/Y 4Pp
2f3 E aA ko GC7 to fiJ N 4*N CCi r CD
0 � r
Z U.
LL
CIa dfa GIA 2fA Gr) V) Cra 4«ry..
LU 0
d F
> 'z Iq
V) W
0 U W wC CC D V) G1 U Qj -J s cy
M u Ii- V)
�C 'S >uj >> W <8 V} W (n 4. W cn
CI W 7
W V) U U q acr R9 'CL _3 LL W d �. W LL7
V) W Fesn F- W 0. W V) [a u- t: p W V) W
CC LL
W..... Lu Z
, W W F:U W,....W 0 CW/) "" n °^H G') c L9) < W 0- 4'....
U) �cnaZ C1 �LLN (L -j � Co , ox > VWr - W in cc Wca
W (n W F^ W U 0 W � W x F- "� -J. CY L'C ��" W W W < m d
2 <20 = U YMF- CC < F- UUW U. V) CC F- p n Z
Z) 0 roll < < a 0 Er :D F u. W
TOWN OF ITHACA
REVENUE and EXPENSE SUMMARY
FOR THE MONTH ENDED AUGUST 31, 2018
GENERAL GENERAL HIGHWAY HIGHWAY WATER SEWER
DESCRIPTION TOWNWIDE PART-TOWN TOWNWIDE PART-TOWN FUND FUND
FUND FUND FUND FUND
REVENUE
BUDGETED REVENUE $ 4,560,781 $ 1,543,150 $ 810,750 $ 3,171,750 $ 4,331,208 $ 2,663,584
ACTUAL&ACCRUED 3,977,896 938,913 968,910 2,476,660 2,433,878 1,442,492
REVENUE OVER UNDER $ (582,885) $ (604,237)! $ 158,160 ! $ (695,090 $ (1,897,330) $ (1,221,092
% OF BUDGET EARNED 87.2% 60.8% 119.5% 78.1% 56.2% 54.2%
,EXPENSE
BUDGETED EXPENSE $ 5,003,206 $ 1,894,070 $ 773,185 $ 3,490,313 $ 4,290,519 $ 3,302,208
ACTUAL&ACCRUED 2,705,090 906,351 556,229 2,167,462 2,529,754 1,554,159
EXPENSE OVER UNDER (2,298,117Y 987 719 ` $ (216.950 $ (1,322,851)! $ (1,760,765Y $ (1,748,049
% BUDGET EXPENDED 54.1% 47.9% 71.9% 62.1% 59.0% 47.1%
ESTIMATED FUND BALANCE
FUND BALANCE-01/01/2018 $ 3,997,002 $ 1,072,768 $ - $ 2,267,511 $ 2,820,416 $ 2,763,256
ACTUAL&ACCRUED
ADD: REVENUE 3,977,896 938,913 968,910 2,476,660 2,433,878 1,442,492
LESS: EXPENSE 2,705,090 906,351 556,229 2,167,462 2,529,754 1,554,159
FUND BALANCE-08/31/2018 $ 5,269,809 $ 1,105,330 $ 412,681 $ 2,576,709 $ 2,724,541 i $ 2,651589
CASH and
CASH EQUIVALENTS
UNRESERVED CASH
CASH(CHECKING/SAVINGS) $ 2,438,226 $ 1,200,765 $ 412,681 $ 2,329,607 $ 915,811 $ 1,106,067
CASH-SJC OPERATING - - - - - 1,511,054
INVESTMENTS - - - - -
PETTY CASH 700 - - 200 -
TOTAL-UNRESERVED CASH $ 2,438,926 $ 1,200,765 $ 412,681 $ 2,329,807 $ 915,811 $ 2,617,121
RESERVED CASH
PARKS&OPEN SPACE PLAN $ 831,905 $ - $ - $ - $ - $
GENERAL PURPOSE BENEFIT 165,532 69,427 - 79,364 23,824 12,040
HIGHWAY EQUIPMENT - - - 256,735 -
PRESERVE MAINTENANCE 40,149 - - - -
LAND STEWARDSHIP 9,849 - - - -
INVESTMENTS - - - - -
FIDUCIARY FUNDS 4,423 - - - -
TOTAL-RESERVED CASH $ 1,051,859 $ 69,427 $ - $ 336,099 $ 23,824 $ 12,040
TOTAL CASH-08/31/2018 3,490,784 1,270,192 412 681 2,665,906 939 635 ' 2,629161
Page 1 of 4
TOWN OF ITHACA
REVENUE and EXPENSE SUMMARY
FOR THE MONTH ENDED AUGUST 31, 2018
CAPITAL RISK FIRE LIGHTING DEBT TRUST&
DESCRIPTION PROJECTS I RETENTION j PROTECTIONDISTRICT SERVICE AGENCY
FUNDS FUND FUND FUNDS FUND FUND
REVENUE
BUDGETED REVENUE $ 4,100,000 S 15,000 $ 3,274,000 S 19,000 $ 1,208,144 $ -
ACTUAL&ACCRUED 100,316 ; 79 3,277,128 19,012 1,208,499 i
REVENUE OVER UNDER $ (3,999,684)1 $ (14,921)! $ 3,1281 $ 12 1 S 355 IS
% OF BUDGET EARNED 0.0% 0.5% 100.1% 100.1% 100.0% i
EXPENSE
BUDGETED EXPENSE $ 2,118,000 S 15,000 $ 3,382,500 $ 17,850 $ 1,341,144 $
ACTUAL&ACCRUED 1,230,451 5,607 1,945,930 8,288 645,295
EXPENSE OVER UNDER $ (887&4g" 9 393 $ (1,436,570)1 $ (9 562)! $ (695,849)1 $
% BUDGET EXPENDED 0.0% 37.4% 57.5% 46.4% 48.1%
i
ESTIMATED FUND BALANCE
FUND BALANCE-01/01/2018 $ (1,454,426) $ 151,706 1 $ 2,078,828 $ 8,809 $ 228,128 $
ACTUAL&ACCRUED
ADD: REVENUE 100,316 79 j 3,277,128 19,012 1,208,499
LESS: EXPENSE 1,230,451 5,607 ' 1,945,930 8,288 645,295
FUND BALANCE-08/31/2018 S (2,584,561): $ 146,177 $ 3,410,026 S 19,532 $ 791,332 S
CASH and
CASH EQUIVALENTS
i
UNRESERVED CASH
CASH(CHECKING/SAVINGS) $ 740,040 $ 146,177 ! $ 3,410,026 $ 19,532 $ 791,332 $
CASH-SJC OPERATING -
INVESTMENTS
PETTY CASH
TOTAL-UNRESERVED CASH $ 740,040 i $ 146,177 ' $ 3,410,026 $ 19,532 $ 791,332 $
RESERVED CASH
PARKS&OPEN SPACE PLAN $ - $ i S _ $ _ i $ _ $
GENERAL PURPOSE BENEFIT - -
HIGHWAY EQUIPMENT
PRESERVE MAINTENANCE
LAND STEWARDSHIP
FUNDS FOR BOND REFUNDING
FIDUCIARY FUNDS - - - - 302,110
TOTAL-RESERVED CASH $ - Is $ - i $ - $ 302,110
TOTAL CASH-08/31/2018 IS 740,040 $ 146177 S 3,410,026 $ 19,532 $ 791 332 i $ 302,110
Page 2 of 4
O m a O Nm f0T N N
• • • a
CD O O
a o cn m o m o v eq rn o 0 o c
D o w o m m a a o t7 m o o )
t
tw 000, a men w om v a
ACL fro o r a o a_ w � i. m
U ¢ a w O N r O r N N
IL a
N Vl N f9 N H N N to
U
W o 0
0 O
� C O
a
6o W N N dl IA da
U � �
O o 0
w o 6
ti
V N h
(C W 1 T W , clj ^coo ' N Ifo ' N
C r r R m m m
z m O C co em7 M M co
O O
LL
H E
- IA N 19 N N M N b
N O r 01 O O 01 r - m a ' a
U O O/ N N t7 lm7 a V
N m CtoIn
W = O (D a o M (p � fN0 � N N
Z a m m c a Y co
O = a
J N o c.) n o o v m m
O Mm rN- r a a N N r A
a M o eoo m o a a c w H Q a
Q H Z10n r a a c o s a
U N LL
Qy o m m o o m m m m
C m O Ol N cli O
N m m O
F_ 0 W x � n a a a m m N
W Q Y « O O
SE ai
O Z ALLL IL
co
�jZ N = t
7 W F p C O N O iOD toai N co n N N
O Z m O OQ7 O m O V a N N
Z O W0 x m O O c-,
dF !� m N N O N r M
X W Q W N (A N !A r N N to
W =
p H @ oror o o m r m m m
C a C O QOl N N n ^N N
W IL O e m m aQ w cmi '.
A O O v
to
G G
Z
W ~ M N N N N N N (n
W - M v M m N co
H m v a
« !i O O n
O o
C7 C7 y w w N to
a s . mm m a m
to m O O O of O N O m
X O O N N O N N N N
W O O Q.
p = 0 0 O Q G cm O Q r
N to
Z 9 G C
V
Q m m h
Z ¢ O W Q L 2 t7
Q > > O Ul
a Z y w p W A Z Q o >
Z o30. .
Z N j a
W W O O W W >0. > X
H W ttu U W I K X U W W O U U O Z Z UZ W Z rA o
O a O a 0 O W O a 0 a �` W a 6 V x U Z �Sj
►' aa� w O FW- -5 N O Sv Q °D > X a = W 4
W ¢ Z m W a Z m 1. m a ¢ w
l7 p W tL t, 7 W U. y O m O yS N
OH > O O 1- fid( O W Z 0 o w Z a > O
0 d ¢ 3e m Q X LL a a J LL U Z F
fA O r r IM co w O r W M co , M
J F O O CO N Hs 0o O N H N N
F x — Ci Ci r m a a co Ci ao 0) ra v
F J N at
o ca
a
co 69
C O N N O r 0) r N r N N ' N
W 0 O O O n N M O n Io W IO
r r a N O r o M r O M M M
Q L C N N N — r n r N r N N Al
$ ¢ O v
fa LL U r
(0) N
O N N 0 IM tM N 90
W
O O O O W IO O p t0 t0 /D
v o us o a ao N \ n an ao et a v
to q Nf N r M r r o r M r M M M
Z m 0 O M
r tM
w H
►; O O r to InD OMD 5 O w N (aN daNy
r r N W \ f0 r N N N N
U) m Z r r r r r r r r
m C WV
49 69
~ Or r O n r r n M M) ' W
V O O W O Q O O M M M
0) all o co In u M 0) IM n n n
F, tR m v o
N OD Q C O W
N LL 3 U N
= r 4f to µ>
N O O O W M w ID O W O O O
M CO) -0 M r r e r M r M M M
w = Z CC Ill
N
aQ to W h fA ia in
11Ja O N N O M w N M tM IM
U. ^d ° y 07 O O O O Qf W 00 w aD W f0
G O Z Q 0N N a Ial 0 0 o O W It N N N
N LU E r N r r �= N r N N N
N
= Z a 0 p Ln
LLluU
O Z Z
0 W O 4w V) 69 69 In
XM M O r r 0 r
W LLI a V N N NM w i00 o n N w N N N
o \
,O = r r r r T r r r r
C ~ Z Cy CI p M
N a LU 0 ljL Q = r H
LLL N
W N O r r O W N 0) W N N ' N
O C o r Ifs N o m O H N a�7
� \
G C r r r r N r r r r
Z m OCd
LL (g r
h FA49 V)
000
M O N Wa Op 0) O N � n
J M M u O lM Q e A M H h N
(A ` E IM co p IM T M a r ID r W to IO
0 O O O
LL x M
LL
N49 y
V
z ¢ o W Q N 2 t7
O = Qz z y yQZ W a o cQ 4z
IL x LU
RE W W > > Q Z > > a Z p o W Q M
W w V > W W IL W V W w Lu F- Q U V z W LOU K O
Z
Z U Nd
0 a Q OG C Q O O ~ Q > a y UW
Lu W W otl D a x
Z mWmWQ m m
GUA
W O 0 z- W LL Q
Hm Q Q j ZLL C N GUQrn
TOWN OF ITHACA
DETAILED CASH LISTING - FIDUCIARY FUNDS
FOR THE MONTH ENDED AUGUST 31, 2018
DESCRIPTION AMOUNT
TRUST&AGENCY FUND
TA200C DISBURSEMENTS CHECKING $ -
TA200P PAYROLL CHECKING 5,206.91
TA202 ON-LINE COLLECTIONS 284.06
TA205 ROAD USE AGREEMENTS 31,440.27
TA206 ITHACA TOWERS OPTION ESCROW 11,879.48
TA207 UNCLAIMED BAIL-ITHACA TOWN COURT 3,150.43
TA209 EMPLOYEE FLEXIBLE SPENDING 10,934.42
TA210 STORMWATER COALITION 75,316.51
TA211 PLANNING DEPOSITS 89,118.82
TA212 CAYUGA LAKE WATERSHED INTERMUNICIPAL ORG 42,845.55
TA214 LAKE VIEW CEMETERY-PERMENANT MAINT FUND 20,423.95
TA215 LAKE VIEW CEMETERY-FERRIS MEMORIAL FUND 11,509.19
TOTAL CASH:TRUST&AGENCY FUND $ 302,109.59
GENERAL TOWNWIDE FUND
A237 INLET VALLEY CEMETERY $ 4,422.92
TOTAL CASH: FIDUCIARY FUNDS $ 306,532.51
Road Use Agreements:
Conifer Realty-Cayuga Meadows RUA $ 30,436.00
Jeff Simmons-120 Maple Avenue 1,000.00
Accrued Interest-transfer to General Fund 4.27
Total-Road Use Agreements $ 31,440.27
Unclaimed Bail-Ithaca Town Court:
TB Resolution No.2016-166,adopted 12/12/2016 $ 1,750.00 Exp. 1212612022
TB Resolution No.2017-075c,adopted 6/26/2017 1,400.00 Exp. 6/26/2023
Accrued Interest-transfer to General Fund 0.43
Total-Unclaimed Bail-Ithaca Town Court $ 3,150.43
Planning Deposits:
Nextel Site Lease Deposit $ 4,510.32
Wireless One Site Lease Deposit 4,601.43
Maplewood Traffic Calming Deposit (Rec.3/19/18) 30,000.00
Maplewood Window Deposit (Rec.8/15/18) 50,000.00
Accrued Interest-transfer to General Fund 7.07
Total -Planning Deposits $ 89,118.82
TOWN OF ITHACA
SUMMARY OF BANK COLLATERAL
FOR THE MONTH ENDED AUGUST 31, 2018
TOMPKINS TRUST COMPANY.
CASH &CASH EQUIVALENTS $ 16,077,536
INVESTMENTS _
TOTAL CASH ON DEPOSIT S 16,077,536
LESS: FDIC INSURANCE $ 250,000
LESS: FMV OF COLLATERAL ON DEPOSIT @ 08/31/2018
U.S.GOVERNMENT AGENCY OBLIGATIONS $ 23,614,450
OVER(UNDER)COLLATERALIZED $ 7,786,914
CASH ASSETS COLLATERALIZED @ FMV 08/31/2018 149%
Collateral is held by the Bank of New York,pledged for the Town of Ithaca,New York,for
all deposits and/or repurchase agreements of Tompkins Trust Company.
NOTE:
For deposits in excess of FDIC coverage,General Municipal Law,section 10 requires that
the excess amounts are to be secured by eligible collateral.