Loading...
The URL can be used to link to this page
Your browser does not support the video tag.
Home
My WebLink
About
2017 Annual Report Submitted to the NYS Comptroller
AllNumbersinThisReportHaveBeenRoundedToTheNearestDollarANNUALFINANCIALREPORTUPDATEDOCUMENTForTheTOWNofIthacaCountyofTompkinsFortheFiscalYearEnded12/31/20171*AUTHORIZATIONARTICLE3,SECTION30oftheGENERALMUNICPALLAW:1***yMunicipalCorporation***shallannuallymakeareportofitsfinancialconditiontotheComptrollerSuchreportshallbemadebytheChiefFiscalOfficerofsuchMunicipalCorporation5.AllreportsshallbecertifiedbytheofficermakingthesameandshallbefiledwiththeComptrollerItshallbethedutyoftheincumbentofficeratthetimesuchreportsarerequiredtobefiledwiththeComptrollertofilesuchreportStateofNEWYORKOfficeofTheStateComptrollerDivisionofLocalGovernmentandSchoolAccountabilityAlbany,NewYork12236Page1 TOWNOFIthacaFINANCIALSECTIONFinancialInformationforthefollowingfundsandaccountgroupsareincludedintheAnnualFinancialReportfiledbyyourgovernmentforthefiscalyearended2016andhasbeenusedbytheOSCasthebasisforpreparingthisupdatedocumentforthefiscalyearended2017:(A)GENERAL(B)GENERALTOWN-OUTSIDEVG(DB)HIGHWAY-PART-TOWN(FX)WATER(G)SEWER(H)CAPITALPROJECTS(K)GENERALFIXEDASSETS(59FIREPROTECTION(SL)LIGHTING(IA)AGENCY(FE)PRIVATEPURPOSETRUST(V)DEBTSERVICE(W)GENERALLONG-TERMDEBTAllamountsincludedinthisupdatedocumentfor2016representdatafiledbyyourgovernmentwithOSCasreviewedandadjustedwherenecessary.SUPPLEMENTALSECTIONTheSupplementalSectionincludesthefollowingsections:1)StatementofIndebtedness2)ScheduleofTimeDepositsandInvestments3)BankReconciliation4)LocalGovernmentQuestionnaire5)ScheduleofEmployeeandRetireeBenefits6)ScheduleofEnergyCostsandConsumptionAllnumbersinthisreportwillberoundedtothenearestdollarPage2 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(A)GENERALBalanceSheetEdpcode____________Assetscash2924,218A2004,656,467PettyCash700A210700TOTALCash---2,924,9194,657,167JDueFromOtherFunds72,666A39192,213TOTALDueFromOtherFLEdS7Z69692,213DueFromOtherGovernments58,374A440103,393TOTALDueFromOtherGovernments58,374103,393PrepaidExpenses67,929A48067,961TOTAL Pr e pai d E xp en se s •____ ___ ___ __ _ __ _ __ ___ ___ ___ ___ __ _—67,929—67,961CashSpecialReserves946,287A2301,047,442TOTALRestrictedAssets-943-—————1,047,442TOTALAssets4,0I$15,968,176Page3OSCMunicipalityCode500342300000 (A)GENERALBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AccruedLiablitiesTOTALAcewedUablNti.s‘“DueToOtherFundsrOTALDueToOtherFtaids14,,DueToCountyForTaxLewT0mLbuetoOtherGoverNnentsTOTALLiabilities—k..DeferredInflowsofResourcesDeferredInflowofResourcesDeferredTaxesrotAlofResourcesTOTALDeferredInflowsofResourcesFundBalanceNotInSpendableFormJPTALNP!@!f!!n4PalanceReserveforEmpBenefits&AceLiabilitiesGeneralReservecapitalReserveOtherRestrictedFundBalancedBce.AssignedAppropriatedFundBalanceTPTALAssignedFundBaIanceUnassignedFundBalancer_i7:304,04858,08856,0881,143,35001,143,350179,0071,503,486A691315982A6940315,9920315,98250115A87049972726,866A878827,661169,308A899I46Z-385,346A914417,444385,3462,491625P.9172,491,6253,891,1874,070,IPOSCMunicipalityCode500342300000121,524A60157,483A630j483IIA66367,929A806P.86787961169,808TOTALUnassignedFundBalanceTOTALFundBalanceTOTALLiabilitIes,DeterredInflowsAndFundBaianc2,615,862Page4 (A)GENERALRest*sofOperationRevenuesTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017RealPropertyTaxestOTALRealPropertyTaxesOtherPaymentsInLieuofTaxesInterest&PenaltiesOnRealPropTaxesTOTALRealPropertyTaxItemsNonPropTaxDistByCountyTOTALNonPropertyTaxItemsClerkFeesRElicPoundcharges,DogControlFeesOtherHome&ConvnuriityServicesIncomeTOTALDepartmentalMmcm.YouthRecreationServices,OtherGovtsTOTALkflrgov.mta4ChargesInterestAidEarningsRental,Other(specify)TOTALUseofMoneyAndPropertyDogLicensesTOTALLicensesAndPermitsFinesAidForfeitedBailTOTALFInesAndForfeituresSalesolEqipmentInsuranceRecoveriesTOTALSaleofPropertyAndCamperUnclassified(specify)TOTALM(scaariecusLocalSourcesStAd,MortgageTaxStAd-OtherCul&RecStAdTOtasdTQTh4RWkCC___ __InterfundTransfersTOTALlnterfundTransfTOTALOtherSourcesTOTALRevenuesPage53332A12552,533150A155024014,013A218913,97417,49516,747113,493P.2350101,496113,483—101,496.5,885A24016,72529,715A244030,67335,600-37,39910,939A254411,16510,93911,165:273,619P.2610224,402273,619224,4021,607P.26652804,956P.26805,6276,563.72,466P.277065,21972,486-a65219286,227A3005279,79112,000A388959,821_339,6123,892,0794,014,912;589,800A5031655,665-589,B00S589,900655,6654,481,8794,670,576DSCMunicipalityCode5003423000002,599,982Al001t1599,98245,237A108117,704A109062,941400,754A1120j,40á,3,052,0003,052,00048,67712,28960,966100,000100,000. (A)GENERALResdtsofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresLegislativeBoard.PersSewLegislativeBeard,ConfrExpendTOTALLegislativeBoard—MunicipalCourt,PersServMunicipalCourt,ContrExpendTOTALMunicipalCourtSupervisor,persServSupervisor,contrExpendTOTALSupervl—.Auditor,ContrExpendjOTALAudkorTaxCollectionpersServTaxCollection,contrExpendTOTALTaxCollectionBudget,PetsSewBudget.ContrExpendTOTALBudget_ _ _ _Clerk,persSewClerk,contrExpendTOTALClerkLaw,ContrExpendTOTALLaw____ _Personnel,PersSewPersonnel,ContrExpendTOTALPersonnelEngineer,PetsSewEngineer,Equip&CapOutlayEngineer,ContrExpendTOTALEngineerRecordsMgmt,ContrExpendTOTALRecordsMgmtBuildings,PersSewBuildings,Equip&CapOutlayBuilthigs,ColtExpendTOTALBuildingsCentralCornSystem.ContrExpendTOTALCentralCommSystemCentralStoreroom,ContrExpendTOTALCentralStoteroomCentralPrint&Mail,coitExpendTOTALCentralPrint&MallCentralDataProcess,PetsSewCentralDataProcess,ContrExpendTOTALCentralDataProcessUnallocatedInsurance,ContrExpendTOTALUnallocatedInsurance80,92055881,478152,1146,283158,39719,85919,85981,72018,533100,253142,93217,79915.606176,3374,0224,02231,32160,80391.033183,1582,1372,1372,5372.5377,2227,22264,22826,057-:90,28530,259Page6A101045,93390,419155,493165,785341,21854,8903,35258,24210,85010,85062,3716,936-69,307A1340182,532A1340451083,042A14101173,300A141044.972-178,272A1420424,82024,82083,39216,762-100,154152,7965,79526,257184,848A146048,7988,79824,56293,086117.648A165049,4949,4943,1953,1957,2657,25570,721A1680444,662115,383.A1910433,78182,830AlOlOl84,4865,88888,118156,089220,501)...378,59053,8073,773Al1101A1l104Al2201Al2204,59011,675.ZD’—-11,67561,3217,009-———S-S-1_—58,331M3204A13301A13304A1430lAl4304A14401A14402A14404rtc--- -- -•.H:—:- - -.A16201Al6202A16204A16604Al6704Al6801---30,25933,781DSCMunicipalityCode500342300000 (A)GENERALResultsofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017-Lw4-ExpendituresMunicipalMsnDues,CotExpendTOTALMci*AssnDuesWTaxes&AssessOnMunicProp,ConirExpendTOTALTaxes&AssessOnMunlcPropOtherGenGovtSupport.ContrExpendTOTALOtherGenGovtSupportTOTALGeneralGovernmentSuppoitTrafficControl,PersServTrafficControl,ContrExpenTOTALTrafficControlcontrolofAnimals,ContrExpendTOTALControlofAnImalaMiscPublicSafety,ContrExpendTOTALWscPub&SafetyTOTibIkáafety-OtherHealth,ContrExpendTOTALOtherHealthTOTALHealthStreetAn,PersSewStreetAdmin,CotExpendTOTALStreetAdminGarage,PersSewGarage,Equip&CapOutlayGarage,ContrExpendTOTALGarageStreetLighting,ContrExpendTOTALTransportationParts,PersSewParks,Equip&CapOutlayParks,ContrExpend8,850Al92044,901818504,9019,827A1950411,444—-11AaA198943,305—03,3051,477,5141,456,44520,887A3310121,8567,148A331048,035fl28,035———29,89145,334A3510445,334•45,33445,3347,500A398947513,428A4989415,011‘bAis——- -166,476178,3474,127159,900‘Hss,idáo1,011,717 951,103Page7DSCMunicipalityCode500342300000E4,Co3,928170,40390,6447,64792,704190,99534,03634,036395,414 271,483A50101A50104A51321A51322A51324A51824A711012,473180,82174,3123,03077,283154,62534,26934,269369,715315,121133,844TOTALParks-JSpecialRecFacibty,CotExpendTOTALSpecIalRecFacUlty-aJointYotthProg,CorirExpendTOTALJoIntYouthProgLibrary.CotExpendTOTALL*r-zzizHistoxian,PersSewTOTALHlstodana-Celebrations,ContrExpendTOTALCelebratIonsOthercultureAndRec,Equip&CapOutlayTOTALOtherCultureAndNecTOTALCultureAndRecreation608,701W3,119A7180483,489A71102253,728A71104233,217692,1921,9933,119224,871A73204251,138224,871251,13810.000A7410410.00010006--io,&1,000A751011,000—1,000-1,0904,127A755044,790vuA79892 (A)GENERALRestitsofOperationTOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresPlanning,PersServPlarriing,ConirExpendTOTALPlanning___ __Drainage.PetsServDrainage,Equip&capOutlayDrainage,contrExpendTOTALDraInagecemetery,ContrExpendTOTALCemeteryMiscHome&CommSeiv,ContrExpendTOTALMiscHome&CommServTOTALHomeAndCommunityServicesStateRetirementSystemSocialSecurity,EnwloyerConWorker’scompensation,ErnplBnftsLifeInsurance,EmpiSnilsUnemploymentlnswance,EmpiBnftsDisabiityInsurance,EnpIBnftsHospital&Medical(dental)Ins,EmpiBnft48.27238,6163,74386,68952,90476,78365,68933,51033,46191,94476.189204,217175,3395,0001,0005,0001,00026,000A8989426,00026,00026,000322,105255,243.226,190A90108220,172118.349A90308124,72227,365A90408367683,920A904584,000854A905082,2231,210A905581,226436,044A20608555,962TOTALEmp4oyeeBenefitsTOTALExpendituresTransfers,OtherFundsTransfers,CapitalProjectsFund131,4544,246,454258,295258,2854,326,108A80201A8020449,161A85401A85402A85404SA88104S4rIOTALOperatingTransfersTOTALOtherUsesTOTALExpenditures8fl933845,0724,067,813162,79595,5004,115,000131,454A99019A99509131AM*ZPage8DSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(A)GENERALAnalysisofChangesinFundBalanceAnalysisofChangesinFundBalanceFundBalance-BeginningofYear3,655,762A80213,891,207PriorPeriodMj-DecreaseInFundBalanceABOl586,967RestatedFundBalance-BegofYear3,655,762A80223,804,240ADD-REVENUESANDOTHERSOURCES4,481,8794,670,576DEDUCT-EXPENDiTURESANDOTHERUSES4,246,4544,326,108FundBalance-EndofYear3,891,207A80294,148,708Page9OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(A)GENERALBudgetSummaryI:2017EstimatedRevenuesEstRev-RealPropertyTaxes3,052,000Al049N2,750,000EstRev-RealPropertyTaxItems54,000A1099N58,000EstRev-NonPropertyTaxItems95,000All99N400.000EstRev-DepartmentalIncome16,700A1299N20,100EsLRev-Intergovernmentalcharges96,851A2399N99,628EstRev-UseofMoneyAndProperty34,350A2499N36,350EstRev-LicensesAndPermits12,500A2599N12,500EstRev-FinesAndForfeItures280,000A2649N280,000EstRev-MiscellaneousLocalSources15,000A2799N11,000EstRev-StatePJd274,000A3099N300,000TOTALEstImatedRevenues3,930,401-:3,967,578Estimated-InterfundTransfer596,900A5031N608,200AppropriatedFundBalance385,346A599N417,444TOTALEsthniedOTheSources____ __1,025,644yOTAL EsfhnaedRevenues___ __ __ ___ __ __ __ __ __4,912,6474,993,222Page10OSCMunicipalityCode500342300000 (A)GENERALBudgetSurrwnaryTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AppropriationsApp-GeneralGovernmentSupportApp-PublicSafetyApp-HealthApp-TransportationApp-CultureMdRecreationApp-HomeMdCommunityServicesApp-EmployeeBenefitsTOTALAppropdthonsApp-InterfundTransferTOTALOtherUsesTOTALAppropriatIons1,690,74592,53416,000530,4501,158,679259,325999,100—---4,745,833165,814—-—1.?14rA91z6ü512,3601,138,673269,2501,026,800a4,76967223,655223,6554,993,2221,714,60092,68415,000A1999NA3999NA4999NA5999NA7999NA8999NA9199NAS999NPage11OSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(B)GENERALTOWN-OUTSIDEVGBalanceSheetAssetsCash737,314B200857903TOTALCash——z737314- --857,4AccountsRecehiable11,5378380100,000TOTALOtherReceivables(net)11537-—100,000DueFromOtherGovernments226,114B440239,052TOTALDueFromOtherGovernments226,114239,052PrepaidExpenses37,770B48023,247TOTALPrepaldExpensesa,no23247CashSpecialReserves59,979B23069,389TOTALRestrictedAssets--979—a69,389iroTALA1&- - -1,072,7151,592Page12OSCMunicipalityCode500342300000 (B)GENERALTOWN-OUTSIDEVGBalanceSheetAccmedUabijtiesTOTALAccwedUabTOTALLIthWtlesFundBalanceNotinSpendableFormReserveforEmpBenefits&AccLiabilitiesOtherRestrictedFundBalanceTOTALRestrictedFundBalanceAssignedAppropriatedFundBalanceAssignedUnappropriatedFundBalanceTOTALAssIgnedFundBalanceTOTALFundBaianceaTOTALLIabIlItIes,Ded1JaraflusjTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017Page13OSCMunicipalityCode500342300000119.148B601216824119148--ffifl411914846,82437,770B806I BBS?59,97976,750B899B914779,068B91523,24769,389350,920629,212980,1321,072,7681,289,592855,818953,5671,072,715 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(B)GENERALTOWN-OUTSIDEVGRestAsofOperation2016RevenuesSalesTax(fromcounty)950,000B11201,000,000Franchises68,565B117081,168TOTALNonPropertyTaxItems--_______________ ______________1,018,585w1,081,168OtherGeneralDepartmentalIncome189,17781289369,856ZoningFees2.650B21101,950PlanningBoardFees13,040821158,360TOTALDepartmentalIncome204,867380,166InterestAndEarnings77882401950TOTALUseofMonoyAndProperty778950Unclassified(specify)82770100,000TOTALI%sceManeousLocalSources-0100,000StAid,StateRevenueSharing87,6548300187,654StAid,PlarwiingStudies121,4808390231,102TOTALStateAId—-—209,134118156TOTALRevenues—1,433,3441681,040InterfundTransfersB5031181TOTALInterfundTransfers__ __ _ __ --0181TA.OtherSources0-181TOTALRevenues1,433,3441,681,221Page14DSCMunicipalityCode500342300000 (B)GENERALTOWN-OUTSIDEVGReSLJft5ofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresAutor,ContrExpendTOTALAudkorLaw,ContrExpendtOTALLaw-CentralCommSystem,ContrExpendTOTALCentralCommSystemCentralPrint&Mail,ContrExpendTOTALCentralPrint&MallCentralDataProcess&capOutlayCentralDataProcess,ContrExpendTOTALCentralDataProcessUnallocatedInsurance,ContrExpend2,1752,175103,383103,36367387311.15111,1515,59614,34019,93610,17610,17612,5921,572487132,17581320422002,200B1420470,8997o,sq7,5257,52511,96311,96332,43832,43812,14012,1401.1641,184138,328447,856IOTALEmployeeBenefitsTOTALExpendtmesTransfers.OtherFw,ds337,88783,300B99019TOTALOperatIngTransfersTOTALOtherUsesTOTALExpendkures83,30081,10083,30081,1001,350,3711,472,969DSCMunicipalityCode500342300000-a.- .w’t-‘-—B16504816704816802B168048191041,0568195041,56148j29TOTALUnalIatesuranceTaxes&AssessOnMunicProp,CortExpendTOTALTaxes&AssessonMwdcProp__ ___ __ ___ __ ___ __ __TOTALGeneralGovernment&wpod3-_ ____ _Zoning,PersSeNZoning,Eqiip&CapOutlayZoning,ContrExpendTOTALZoning,Planning,PersServPlanning.ConirExpendTOTALPlanningTOTALHomeAndCommunlfaaStateRetirement,EmpiBnttsSocialSecurity,EmpIBnftsWorker’sCompensation,EmplBnftsLifeInsurance,EmpIBnffsDisabilityinsurance,EmpiBnftsHospital&Medical(dental)ins,EmpiBnft327,70188010128.60586010225,302B8010419,154381,602a467,010349,671860201359,2434897688020481,632398,847440,875780,455907,885140,347890108106,38850,71489030860,358B9040817,188B904581,712890558687890608159322345,6551,391,86981,100Page15 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(B)GENERALTOWN-OUTSIDEVGAnalysisofChangesInFundBalanceAnalysisofChangesInFundBalanceFundBalance-BeginningofYear87059458021953,572PriorPeriodP4-DecreaseInFindBalanceB801589,056RestatedFundBalance-BegofYear870,59488022864,516ADD-REVENUESANDOTHERSOURCES1,433,3441,681,221DEDUCT-EXPENDITURESANDOTHERUSES1,350,3711472,969FundBalance-EndofYear953,572B80291,072,768Page15OSCMunicipalityCode500342300000 (B)GENERALTOWN-OUTSIDEVGBudgetSuiimaryEstImatedRevenuesEstRev-NonPropertyTaxItemsEstRev-DepartmentalIncomeEstRev-UseofMoneyMdPropertyEstRev-MiscellaneousLocalSoscesEstRev-StaleAdTOTALEstimatedRevenuesAppropriatedFLrdBalanceTOTALEsurnatedOtherSourcesTOTALEstimatedRevenuesTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding20171,018,000B1199N1,068,000415,250R1299N203000500B2499N500100,000B2799N100,000115650B3099N171,650I1,649,4001,543,15076,750B599N350,9207%7O- —Page17OSCMunicipalityCode500342300000 (B)GENERALTOWN-OUTSIDEVGBudgetSurTwnaryAppropriationsApp-GeneralGovernmentSupportApp-HomeMdCornrrnfltyServicesApp-EmployeeBenefitsTOTALApprorIiLnApp-interlundTransferTOTALOtherUsesTOTALAppropriationsTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017OSCMunicipalityCode500342300000183,975BISBSN175,1451,095,200B8SSSN1,165,300362,675B9199N447,325—-1,941,850. .,84,300B9999N86,300-., . - -86,3001,894,070 Page18 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(DO)HIGHWAY-PART-TOWNBalanceSheet———IAssetsCash1,589,664082001,805.526PettyCash20008210200TOTALCash1,5s9Je81,805,728DueFromOtherFunds86,8D4D839187,149TOTALDueFromOtherFunds85,80481149DueFromOtherGovernments167,38008440396,780TOTALDueFromOtherGovernments167380-395780PrepaidExpenses26,128DB48026,034TOTALPrepaldExpenses26,12826,034CashSpecialReserves150.996DB230329,321TOTALRestrictedAssets—-150996-a329,321TOTALAssets—____ ___ _ ___ ___ ___ _ ___ ___ ___ _2,021173- _ _ _ _ _ _ _ _ _2,645,010Page19OSCMunicipalityCode500342300000 (DB)HIGHWAY-PART-TOWNBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AccruedLiabilitiesTOTALAccruedWabiRtles. - .DueToOtherFundsTOTALDueToOtherFunth.TOTALLiabilitIes5—______DeferredInflowsofResourcesDeferredInflowofResourcesTOTALDeferredlntiofResourcestOTALDeferredInflowsofResourcesFundBalanceNotinSpendableFormTOTALNenspendthleFundBalanceaReseweforEmpBenefits&AccUabitiesCapitalReserveOtherRestrictedFundBalanceTOTALRestrictedFundBalance.—AssignedAppropriatedFundBalanceAssignedUnappropriatedFundBalanceTOTALAssignedFundBalance-TOTALFundBalanceTOTALLlthltles,DeferredbillowsAndFundDB6O1143,446143,448DB63010,085DB691223,966o223,966o223,98626,128DB806-.26,128-0886708876DB899DB9140891562,51788,480324,8051,325,3981,827,3272021,173180773180,77313,07313,073193,846I26,03426,03479,321250,000318,5631,593,5931,912,156—2,267,511—2,645,010Page20OSCunicipalityCode500342300000 (DB)HIGHWAY-PART-TOWNResultsofOperationTOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding20171,499,9851,499,9851,653,1891,653,189,_1,20219,60420,8062,5962,5961,250000I,250,0002,084,9692,04M994514,2682.6612,6815005002,17158,2601947180,000242,3787607,7188,479132,581132,5813,736,7813,736,781Page21DSCMunicipalityCode500342300000trrr_ ___ _ ___r——L2017JD81001DB1120DB2300DB2302DB2401DB2590RevenuesRealPropertyTaxesTOTALRealProperlyTaxesSalesTax(fromCounty)TOTALNonPropertyTaxItemsTransportationSeMces,OtherGo’AsSnowRemovalSerces-OtherGovtsTOTALIntergovernmentalCharges___ __ _ __InterestAndEarningsTOTALUseofMoneyAndPropertyPermits,OtherTOTALUcensesAndPermitsSaTesofScrap&ExcessMaterialsSalesofEjipmentInsuranceRecoveriesOtherCompensationForLossTOTALSaleofPropertyAndCompensationForLossRefundsofPriorYearsExpendituresUnclassified(specify)TOTALWscelweousIota)ScacesStAid,ConsolidatedHighwayAdTOTALStateMdTOTALRevenues__ __ _TOTALRevenues0DB2650585010826653,038082680DB269061,539DB27012,5340827702,534115,432DB3501115,4323,356,081- -3,356,081 (08)HIGHWAY-PART-TOWNResullsofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresAdministration-ContractualTOTALA,*ilstration-ContractualUnallocatedInsurance,conirExpendTOTALUnallocatedInsuranceTOTALGeneralGovernmentsuppod4MaintofStreets,PetsSewMaintofStreets,ContrExpendIOTALM&ntofStreetsPenImproveHighway,ParsServTOTALSnowRemovalTOTALTransportationStaleRetirement,EmpiBnftsSocialSecurity,EmpiBnftsWorker’sCompensation,EmpiBnftsLifeinsurance,EmpIBnftsUnemploymentInsurance,EmpIBnftsDisabilityinsurance,EmpIBnftsHospital&Medical(dental)Ins,EmpIBnft33,997DB1710433,99731,425081910431,42565,422DBS1101DB51104393,992358,1112,459,7662,403,9Th110,870DB90108103,10664,183089030866,41558,626DB9040856,4601,89708904581,9220B905084,857DB90558594DB90608181,175TOTALEmployeeBenefits--TOTALExpendtuces—Transfers,OtherFunds440,180414,529Z9853622,980,523386.604DB99019378,225TOTALOpra&igTransfecsTOTALOtherUses_________7OTALExp.nhtuns:.%!F3fl6M378,225378,2253,268,748DSCMunicipalityCode50034230000037,16237,16234,85434,85472,018310,951197,907508,888290,280198,943489,22363,009DB5112134,974PermImproveHighway,Equip&CapOutlay451,7160851122563,919PenimproveHighway,ContrExpend201,0330B51124203,353TOTALPennImproveHIghway715,758802,246Machinery,PetsSew93.531085130188,486Machinery,Equip&CapOutlay422.357DB51302334,610Machinery,ContrExpend131,359085130497,106TOTALMachkwiy——647,247520,202BrushMdWeeds,PetsSew192,6880851401192,691BrushMdWeeds,ContrExpend20,858085140421.859TOTALBmshAndWeeds-21,150SnowRemoval,PetsSew125,5880851421168,011SnowRemoval,ContrExpend268,405D851424190,1011,442522202,841Page22 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(DB)HIGHWAY-PART-TOWNAnalysisofChangesinFundBalanceAnalysisofChangesInFundBalanceFundBalance-BeginningofYear1,8252190B80211,827,332PriorPeriodMi-DecreaseInFundBalance08801527,861RestatedFundBalance-BegofYear1,825,219DB80221,799,471ADD-REVENUESANDOTHERSOURCES3,356,0813,736,781DEDUcT-ExPENDITURESANDOTHERUSES3,353,9723,268,748FundBalance-EndofYear1,827,332DB8029Z267,504Page23OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(05)HIGHWAY-PART-TOWNBudgetSummaryEstimatedRevenuesEstRev-RealPropertyTaxes1,250.000DBIO49N1400000EstRev-NonPropertyTaxItems1,955,000OB1I99N1,650,000EstRev-IntergovernmentalCharges10,0000B2399N0EstRev-UseofMoneyAndProperty2500DB2499N1750EstRev-SaleofPropAndCompForLoss25,000DB2699N25,000EstRev-StateAid74,000DB3099N95,000TOTALEsthnatedRevenues-3,316,500—3,171.Z50EstImated-ProceedsofObligations200,0000B5799N0AppropriatedFundBalance324.8050B599N318,563ToTALEstlmatedOtflerSources—524,605-318,563TOTALEstimatedRevanues----3,841,3053,490,313Page24OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(OB)HIGHWAY-PART-TOWNBudgetSummaryAppropriationsApp-Transportation2,909,6300B5999N2,642,175App-EmployeeBenefits550,250DB9199N443980ToTALAppropriatlons-_‘‘Z:3,459,8803,086,155--App-In4erfurTransfer381,425DB9999N404,158ToTALOtherUses——381.425-404,158TOTALAppropriations___ _ _ _ _3,841,3053,490,313Page25OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(FX)WATERBalanceSheetaAssetscash1,150,835FX200667.275TOTALCash ___ _ ___ _ ___ _ ___ _ ___ _ ___ _ ___ _ ___ _ __ -i,11i35-667,275WaterRentsReceivable286,002FX350261927TOTALOtherRacelvabls(net)‘86,002- -261,927DueFromOtherFunds1,224,634FX3911,980,305TOTALDueFromOtherFunds——1,224,6341980,305DueFromOtherGovernments24,737Fx44024,737TOTflDueFromOtherGovernments24,737-—24,737PrepaidExpenses7.535FX4807,470TOTALPrepddExpenses7,5357470CashSpecialReserves17,863FX23023,811TOTALRestrictedAssets—-17,863-23,811TOTALAssets—2,711,6052965,524Page26OSCMunicipalityCode500342300000 (FX)WATERBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AccruedLiabilitiesTOTALAccruedLiabilitiesDueToOtherFundsTOTALDueToOtherFundsTOTALLiabilitIesDeferredInflowsofResourcesDeferredInflowofResourcesTOTALDeferredInflowsofFTOTALDefenedkifiowsofFundBalanceNotinSpendableFormTOTALNonspendableFundBalanceReserveforEmpBenefits&AccLiabilitiesOtherRestrictedFundBalanceTOTALRestrictedFundBalanceAssignedUnappropriatedFundBalanceWOTALAssignedFundBalanceTOTALFundBalanceTOTALUaMftles,Deferredh1flOWSAMTh19,745FX6D119,74544,021FXS3O44,02163,7677,535FXBOSFX867Page27OSCMunicipalityCode50034230000042,31742,31755,04655,04697,363FX69147,74547,74547,7457,47023,8112,7691351786317,8632,622,441FX899FX9I5t.2622,441—-•2,647,838aIZ92%4162,711,605aZz!ciz4 (FX)WATERResultsofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017RevenuesSpecialAssessmentsAdValoremSpecialAssessmentsTOTALRealPropertyTaxesMeteredWalerSalesWaterSeMceChargesInterest&PenaltiesOnWaterRentsTOTALDepartmentalIncomeaSeMceForOtherGovtsTOTALIntergovernmentalChargesInlerestMdEamingsTOTALUseofMoneyAndPropertySalesofEquipmentInsuranceRecoveriesTOTALSaleofProperlyAndCompensationForLossUnclassified(specify)TOTALF*scelaneausLocalSowcesTOTALRevenuesTOTALRevenues2,309FX24012,3091,2551,2551,00010,832-11,8321,200FX27704051,200-4054,104Page28DSCMunicipalityCode5003423000008,500FX10288,600803,496FX1030883,736911,9968923363,381,351FX21403,030,56716,850FX214415,21535,944FX214830,7443,434,1453,076MB484FX237840540FX26653,990FX26802cOn3,982,779 (FX)WATERRestisofOperationTOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding201712,2265,90439026712050,635FX16704FXI6802FXI6804FX83401FX83402FX834046,5926,5924,4364,43617,33817,3389.9739,97330,31430,31468,652••98,8582,823,478986,723TOTALOperatingT1,032,587TOTALOtherUsesVTOTALExpendluresPage29DSCMunicipalityCode500342300000FX17104FX19104ExpendituresLaw,ContrExpendIOTALLawCentralPrint&Mall,ConirExpendTOTALCentralPrint&Mall—CentralDataProcess&CapOutlayCentralDataProcess,ContrExpendTOTAiC!ntralPracessAdninislration-CofiractualtOTALAdndrgstratlon-CottactualunanocatedInsurance,ContrExpendTOTALUmJocatedthsw- - -TOTALGeneralGavnippod4WaterAdministration,PersServWaterAdministration,ContrExpendTOTALWaterAdminIstrationWaterTrans&Distrib,PersServWaterTrans&Distrib,Equip&CapOutlayWaterTrans&Distrib,ContrExpendTOTALWaterTrans&DistribCommonWaterSupply,ContrExpendTOTALComonWaterSupplyanAndCommirJtySeStateRetirement,EmpIBnftsSocialSecurity,EnwBnffsWorkersCompensation,EmpIBnftsLifeInsurance,EmpIBnflsunemploymentInsurance,EmplSnftsDisabilityInsurance,EmpiBnftsHospital&Medical(dental)Ins,EmpIBnftTOTALExpendItures-Transfers,OtherFunds9,643FX142049,6434,7114,71170013,82514,5244,450P4Mä28,67928,67962,00847,106FX8310119,887FX8310466,993159,73466,829216,244442,9072,306,819FX835042,306,81944,12425,63269,956180,902100,383235,829517,1142,068,8972,068,8972,816,619 29,5512,655,967FX9O1OS29,386FX9030812,700FX904086,172FX90458370FX90508823FX90558159FX9060849,24899,0932?977720a1,032,587FX99019 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(FX)WATERAnalysisofChangesInFundBalanceIi2018jAnalysisofChangesInFundBalanceFundBalance-BeginningofYear2,404,041FX8021RestatedFundBalance-BegofYear2,404,041FX8022ADD-REVENUESANDOTHERSOURCES4,254,104DEDUCT-ExpENDITUREsANDOTHERUSES4,010,307FundBalance-EndofYear2,647,841FX8029Page30jzz2,847,8412,847,8413,982,7793,810,2012,820,419OSCMunicipalityCode500342300000 (FX)WATERTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017BudgetSummaryEstimatedRevenuesEstRev-RealPropertyTaxesEstRev-DepartmentalIncomeEstRev-UseofMoneyMdPropertyTOTALEstimatedRevenuesEstimated-ProceedsofObligationsAppropriatedFundBalancer9mi,!stl1ate4OtherSources2,900000TOTALEsflnatedRevenues7,081,336FX5799N0FX599NPage31OSCMunicipalityCode500342300000892,3363,287,0002,0004,181,3362,900,000FXIO49N992,208FX1299N3,337,000FX2499N2,0004,331,2082,750,000-H (FX)WATERBudgetSumaryTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017——---———-AppropriationsApp-GeneralGovenmenSupportApp-HomeMdCommunitySeMcesApp-EmployeeBenefitsTOTALApptoprta6onsOtherBudgetaryPurposesApp-InterfundTransferTOTALOtherUsesTOTALApproprlauons68,1205.854.525109,0206O31,86559,748989,9231.O4!6717,081,33680,8885,787,400152,3006,020,588FX962N40,689FX9999N1.019,9311,060,620a..FX1999NFX8999NFX91S9NPage32OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(G)SEWERBalanceSheetSAssetscash2,832562G2002594,919TOtALCash-2,832,5622,594,919SewerRentsReceivable273,364G360345,110AccountsReceivableG3802,259TOTALOtherReceivables(net)--273,364PrepaidExpenses3,852G4803,632TOTALPrepaidExises38523,632CashSpecialReseNts14,642G23012,034TOTALRestdctIde{s——-14,64,12,034TOTALAssets3.122,957,954Page33OSCMunicipalityCode500342300000 (G)SEWERBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017NotinSpendableFormTOTALNonspebbFundBalanceReserveforEmpBenefits&AccLiabilitiesOtherRestrictedFirdBalanceTOTALRestrictedFundBalanceAssignedAppropriatedFundBalanceAssignedunappropriatedFundBalanceTOTALAssignedFundBalanceTOTALFundBalanceTOTALLIabilitIes,DeferredInflowsAndFundBalance231,991G6O1—231,991W—44,913G63044.!1?.32,000G83132,000--308,904G691201727,78627,76658,14458,14424,00024,0001099109,6189,6189,619OSCMunicipalityCode500342300000AccruedLiabilitiesTOTALAccwedUabIlltlDueToOtherFundsTOTALDueToOtherFundsDueToOtherGovernmentsTOTALDueToOtherGovernmentstOTALLiabIlitiesDeferredInflowsofResourcesDeferredInflowofResourcesTOTAIDeterredbillowsofResourcesTOTALDeferredInflowsofResourcesFundBalance-0-G806G8673,85246,642G8993,63212.03412,034G914638,624G9152,184,136—-- - - .46M2257,5202,507,5012,765,0212,815,5153,124,420Page34 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(G)SEWERResultsofOperationRevenuesSpecialAsses5mentsAdValorem9,700010289,600SpecialAssessments192,20501030192,230TOTALRealPropertyTaxes________________________________201,905201830SewerRents2,482.267021202,249,344Interest&PenaltiesOnSewerAccts18,100G212816,650TOTALDepartmentalIncome•‘2,500,3672,265,994InterestAndEarnings2,955024013,403TQTALUseofMoneyAndPropafty2,9553,403SalesofEqtipment24002665TOTALSaleofPropertyAndCompensationForLoss____ ___2400RefundsofPriorYea?sExpenditures8,000027018.000TOTALMisceflaneousLocalSowces- . -000----8,000TOTALRevenues-2,713,457-2,479,228TOTALRevenues-ttZ713,4!L___2,479,228Page35DSCMunicipalityCode5003423Q0000 (G)SEWERResultsofOperationTOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresMmiristration-CordractualTOTALAthnkitstrauoncor*ractualUnallocatedInsurance,ContrExpendTOTALUnaoc4edInsuranceTOTALGeneral.mmrtSupportSewerAOidnistration,PersServSewerAdriinistration.CotExpendTOTALSewerAdmhttrauonSanitarySewers,PersServSanitarySewers,Equip&CapOutlaySanitarySewers,ContrExpendTOTALSanitarySewersJointSewerProject,ContrExpendTOTALJointSewerProject______TOTALHomeAndCommunityServices_____StateRetirement,EmpIBnftsSocialSecurity,EmpIBnftsWorkerscompensation,ErnplBnftsLifeInsurance,EmpIBnftsUnemploymentInsurance,EmpIBnftsDisabilityInsurance,EmpIBnftsHospital&Medical(dental)Ins,EmpIBnft25,603G1710431,70425,60331,70412,755G1910413,74012,75513,74038,35845,44427,885G8110125,843G8110474127,88526,584102,174G81201123,134G81202223,775G81204276,057622,966G815041,608,5121,608,5122,258,062,G9010814,188G903086,806G904082,666203G90458208107G9050832962G905586429,407G9060828,2192,471,153176,200(399019tOtALOperatingTransfersTOTALOtherUsestOTALExpenditures176,200175,500175,5002,531,486I2016302,916569,015g5’1,ios1,377,1281,377,1282,379,11915,3456,4052,147TOTALEmployeeBenefitsTOTALExpendituresTransfers.OtherFunds53,67652,4802,355,986175,500Page36DSCMunicipalityCode500342300000 TOWNCFIthacaAnnu&UpdateDocumentFortheFiscalYearEnding2017(G)SEWERAnalysisofChangeshiFundBalancefroodeDescriptionfl4flAnalysisDIchangesInFundBalanceFundBalance-BegInnIngofYear2,749,401G80212,815,519PriorPeriodA-IncreaseInFundBalanceG801275,166RestatedFundBalance-BegofYear2,749,401G80222,890,685ADD-REVENUESANDOTHERSOURCES27134672,479,228DEDUCT-EXPENDITURESANDOTHERUSES2,647,3532,531,486FundBalance-EndofYear2,815,519G80292,838,426Page37OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(G)SEWERBudgetSummaryEstimatedRevenuesEstRev-RealPropertyTaxes201,830G1049N198,084EstRev-DepartmentalIncome2.413,500G1299N2,463,500EstRev-UseofMoneyAndProperty2,000G2499N2,000TOTALEstimatedRevenues‘I-_ ___ _ _ _ _—2,617,3302,663,584AppropriatedFundBalance257,520G599N638.624TOTALEstiwdOtherSources—-257,520——638,624TOThtEbW4liIevenues_. _ ___ _ _ __2,874,850—_ _ _________3,302,208Page38OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(G)SEWERBudgetSuinnary2017AppropriationsApp-GeneralGoverrwnentSupport55,120G1999N60,888App-HomeMdCommuritySeMces2,579,950G8999N2,982,000App-EmployeeBenefits61,080G9199N77,520TOTALAppropriations-———26961503120,408App-InterfindTransfer178,700G9999Ni81.800TO1LOtherUses--178,700181,800____________28748503,302,208Page39OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(H)CAPITALPROJECTSBalanceSheetlE2016Ana...AssetsCash623058TOTALCash623058DueFromOtherGovernments62,863H440TOTALDueFrornOtherGovernments62,863TOTALAssets—_________________________________685,921Page40H200548,852548852126126548977OSCMunicipalityCode500342300000 (H)CAPITALPROJECTSBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017Page41-561,811H917-1.454,426J8111,454,426_ _____ _-1,454,426_____549,977OSCMunicipalityCode500342300000AccruedUablhtiesTOTALAccruedLiabRiesi7.—-WY”*•.•,DueToOtherFundsTOTALDueToOthetFunds-—-TOTALLiabilities.-- -IFundBalanceUnassignedFundBalanceyOTALUnassignedFundPtanc,TOTALFundBalance1OTALLiabilities,DeferredinflowsAndFundBalance2309823,0981,224,6341,224,6341,247,732H601H63023,0981,980,3051,990,3052,003,403 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(H)CAPITALPROJECTSResusofOperation-RevenuesCapitalProjects-OtherLocalGtvts57500H2397TOTALIntergovernmentalCtQ-57,5000InterestkidEarnings594H2401431TOTALUseofMoneyMdProperty594431StAid,Culture&Rec-CapitalProj53631-13897126TOTALStateAld5,353.126jTOTALRevenues—63457---556InterfuridTransfers11,026H503195500TOTALInterfundTransfers‘-—--11,026-95,500TOTALOtherSources———11,02695500TOTALRevenues-74,48396056Page42DSCMunicipalityCode500342300000 (H)CAPITALPROJECTSResultsofOperationTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017ExpendituresSidewalks,Equip&CapOutlayTOTALS--OtherCultureMdRecreationIOTALOtherCultureAndRecreationItTALCultureAndRecreationWaterTrans&Disthb,Equip&CapOutlayIOTALWaterTrans&DlstrlbOTALHomeAndCommunityServicesTOTALExpendituresITransfers,OtherFundsPage43H54102100,3790--flB.--100,3796,704H799721576,7041571571,300,646H834028177901,300,646817,790.1,300,646—1,307,349918,326336209H9901970,345DSCMunicipalityCode500342300000kz t ...:STh!I4IF0T4OilierUSeS...,Y. --—WOTALExpenditures•.643,5594l,67O TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(H)CAPITALPROJECTSAnalysisofChangesInFundBalance____ ___ ___ ____ ___ ___ ____ __ .AnalysisofChangesInFundBalanceFundBalance-BegInnIngofYear1,007267118021-561,809RestatedFundBalance-BegofYear1,007,267H8022-561,809ADD-REVENUESANDOTHERSOURCES74.48396,056DEDUCT-EXPENDITURESANDOTHERUSES1.643,559988,670FundBalance-EndofYear-561,809H8o29-1,454424Page44OSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(K)GENERALFIXEDASSETSBalanceSheetSAssetsLend439,880KIOl599,780Buildings3,081,635K1023,269,326ImprovementsOtherThanBLildings250,752K103673,928MacNneryMdEquipment2,913,472K1043,308,541ConstructionWorkInProgress5,395,485K1O5535,059Infrastructure13,169,394K10618,660,987TOTALFixedAssetsCnet)2525061827047621DeferredOutflowsofResources-Pensions1,608.7291(496TOTALDeterredOutflowsofResoirces--_ __ _ _ _ _ _ __ _ __ _ _ _ _ _ __ _ __ _ _ _ _ _ __ _1,6D8,729aTOTALAssets____________--28,859,341-27,047,821Page45CSCMunicipalityCode500342300000 (K)GENERALFIXEDASSETSTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017BalanceSheetLIabilitiesTotalNon-CurrentGovtAssets26,859,347Ki5927,047,621TOTALInvestmentsInNonCurrentGay26859,347-27,Q41,621TOTALFundBalance—jr.-26S59,347———y041,621TOTAL26.859,347Page46OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SF)FIREPROTECTIONBalanceSheet——AssetsCash1,858,955SF2002,721,618TOTash—1,858,9552721s18TOTALAssets1,858,9552,721,8181Page47OSCMunicipalityCode500342300000 (SF)FIREPROTECTIONBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017DeterredInflowsofResoUrcesDeferredInflowofResourcesOThLDeferredInflowsofResU5TOTALDeferredInflowsofResourcesFundBalanceAssignedAppropriatedFundBalanceAssignedUnappropriatedFundBalanceTOTALAssIgnedFundB!anc.TOTALFundBalanceTOTALLIabilities,Deferr201,242SF601354,036201,24254Icq201,242-354,036SF691288,954288,954288,9546,000SF914108,5001,651,714SF9151,970,3281,657,7147?,!281,657,7142078,8281,858,9552,721,01800Page48OSCMuncipaIityCode500342300000AccruedLiabilitiesTOTALAccruedUabmUesTOTALLlthtles.1 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SF)FIREPROTECTIONResultsolOperationIJRevenuesRealPropertyTaxes3,549,967SF10013,500,000TOTALRealPropertyTaxes31549,9673,500,000Interestk,dEarrings4,055SF24014,604TOTALUseofMoneyAndProperty4,0554604StAd,OtherAd(specify)26,815SF308927,184TOTALStateAIJ’•---2—27,184TOTALRevenues3,580,8383,531,788TOTALRevenues%:.Thss0,gj.I3,531,788Page49DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SF)FIREPROTECTIONRestisofOperationaExpendituresFireProtection,ContrExpend3,195.715SF341043,110,674TOTALFireProtection-—3,110,674T OTAL Publ ic Safe t y -_____ _ ___ ___ ___ _ ___ ___ ___ _ ___ ___ ___ _ ___ _3,110,674TOTALExpenditures3,195,7153,110,674TOTALExpenditure195,7t5:3,110,674Page50DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SF)FIREPROTECTIONAnalysIsofChangesinFundBalance0AnalyslsofChangesInFundBalanceFundBalance-BeginningofYear1272591SF80211,657,714gestatedFundBalance-BegofYear1,272,591SF80221,657,714ADD-REVENUESANDOTHERSOURCES3.5808383,531,788DEDUCT-EXPENDITURESANOOTHERUSES3,195,7153,110,674FundBalance-EndofYear1,657,714SF80292,078,828Page51OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SL)LIGHTINGBalanceSheetAssetscash5,8485L20012,067tOiaash5,84812,067UAssets5,84812,067Page52OSCMunicipalityCode500342300000 (SL)LIGHTINGBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AccruedLiabilitiesTOTALAccruedLiabilitiesTOTALLiabilitiesDeferredInflowsofResourcesDeferredinflowofResourcesTOTALDeferredinflowsofResourcTOTALDeferredInflowsofResourcesFundBalanceAssignedUnappropriatedFLrdBalanceTOTAIAssignedFundBalanceFundBalance-:LLiabilities,DeferredthflOWSMdFtxidBSL6911991o1,991o1,991Page53OSCMunicipalityCode500342300000rJl201T5L6011,268o1,268o1,268I.5,848SL91588095,849-58489,8095,848—__12,Q67. TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SL)LIGHTINGResultsofOperationRevenuesRealPropettyTaxes17,000SLI00119000TOTALRealPropedytaxes17,00019000InterestMdEarnings10SL240113TOTALUseofMoneyAndProp---1013-___________________________________________________17,01019,01317,01019,013Page54DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SL)LIGHTINGResLtsofOperationExpendIturesStreetLighting.conirExpend16225SL5182416,053tOTALStreetLighting16,22516,053IOTALTranspodallon____16,225“‘4t053j7OThLExpendttx.s___ _ _L..16,225TOTALExpn*wes___ _ __16,225IR’IJPage55DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(SL)LIGHTINGAnalysisofChangesInFundBalanceAnalysIsofChangesInFundBalanceFundBalance-BeginningofYear5,062SL80215,847RestatedFundBalance-BegofYear50625L80225,847ADD-REVENUESANDOTHERSOURCES17,01019013DEDUCT-EXPENDITURESANDOTHERUSES16,22516,053FundBalance-EndofYear5,847SL80298,807Page56OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017AssetsCash181280TA200214678TàTALCash_ _ ____ _ij&jr/fl,l3181,280214,876181,280214,OSCMunicipalityCode500342300000(TA)AGENCYBaianceSheetPage57 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TA)AGENCYB&anceSheetConsolidatedPayrol7,489TAb8776Guaranty&BidDePosits41,563TAZO40,596BailDeposits1,750TAS53,152OtherFunds(specify)130,478TA85162.153TOTALAgencyLiabilities---181,280a214,676fOTALLiabilities-_____ ____ ___ ___ ____ ___ ___ __181,280—2146761TOTALLiabilities,DeferredinflowsAndFundBaIiá———181,Z80Page58OSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TE)PRIVATEPURPOSETRUSTBalanceSheet—ell2017;IAssetscash4.417TE200TOTALCa5ti4,417___ __0TOTALAssts4,4170Page59OSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TE)PRIVATEPURPOSETRUSTBalanceSheettacxonFundBalanceNetAssets-RestrictedFccOtherPsposes4,417TE923I9TALAssiQnedFund!!4417-TOTALFundBalance4,417fOTALLiabilitiesDeferredinflowsAndFundBe4417—Page60OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TE)PRIVATEPURPOSETRUSTResuftsofOperationRevenuesInterestMdEarnings4TE24013TOTALUseofMoneyAndPropertyø4-3TdTALRevenues-_________________________________________43TOTALRevenues43Page61DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TE)PRIVATEPURPOSETRUSTResLitsofOperalionn2ThI’EfP—-—-&ExpendituresMiscHome&CommServ,ContExpend4,670TE89894TOTALMIscHome&commServ-. . .4,6700TOTALHomeAndCommunityServices.4,6100TOTALExpendkixes__________46700InterfundTransferTE990194,417TOTALOperatingTransfers..04,417TOTALOtherUses-—_________________Z1-04,417TOTALExpenditures-__ ____ _ ____ _ _ -4,6704417Page62DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(TE)PRIVATEPURPOSETRUSTAnalysisofChangesinNetPositionAnalysisofChangesInNetPositionFundBalance-BeginningofYear9,OSITE8021RestatedFundBalance-BegofYearSOSITE8022ADD-REVENUESANDOTHERSOURCES4DEDUCT-EXPENDITURESANDOTHERUSES4,670FundBalance-EndofYear4414TEBO2SPage63—4,414441434,417OSCMunicipalityCode500342300000 (V)DEBTSERVICEBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017adeDAssetsCash!PTALCashTOTALAssets429,910V200228.128429,910222,128429,910222,128OSCMunicipalityCode500342300000Page64 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017MDEBTSERViCEBalanceSheetrFundBalanceAssig,edApprophatedFundBalance204,750V914133,000AssignedUnappropriatedFundBalance225,160I91595,128429,910229,128TOThLFundBalance429,910(TOTALUablUHes,DefeitedInflowsAndtB.r429,910Page65OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(V)DEBTSERVICERes’JtsofOperationRevenuesInterestMdEarrings1,135W4011061TOTALUseofManeyAndProperty1,1351,061TOTALRevenues1,1351,061InterfwidTransfers1.547,529V50311.203,262totALInterfisidTrwisfers1,547,5291203,262TOTALOtherSources1*7,52!-1203262TOTALRevenues———?‘flS,664—1204323Page66DSCMunicipalityCode500342300000 TOWNCFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(V)DEBTSERVICEResSsofOperationExpendfturesFiscalAgentsFees.CotExpend3,123Vi36043.093tOTflAgecgsFees--3123--3,013Aimeriiuppoft3,1233,093DebtPrincipal,SerialBonds1058000V971061,089,000TOTALDebtPflnclpal—-1,058,0001,089,000DebtInterest,SerialBonds333,833V97107314,012.333,933314,012TOTALExpendker11394,9561,406,105RepaymentsToEscAgentAd’sRefBondsV999140[TOTALExpenr*r.--1,406,105Page67DSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(V)DEBTSERVICEAnaiysisofChangesinFundBalanceAnalysisDIChangesInFundBalanceFundBalance-BeginningofYear276,202V8021RestatedFundBalance-BegofYear276,202V8022ADD-REVENUESANDOTHERSOURCES1,548664DEDUCT-EXPENDITURESANDOTHERUSES1,394956FundBalance-EndofYear429,910V8029Page68-z429,910429,9101,204,3231,406,105228,128OSCMunicipalityCode500342300000 TOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017(W)GENERALLONG-TERMDEBTBalanceSheetSAssetsTotalNon-currentGovtUsbilities18,371,100W12917,049,522TOTALProvisionToBaMadehiFLELXOBuda18,371,10017,049,522ToTALAssets18,371,10017,049,522Page69OSCMunicipalityCode500342300000 (W)GENERALLONG-TERMDEBTBalanceSheetTOWNOFIthacaAnnualUpdateDocumentFortheFiscalYearEnding2017201.Page70OSCMunicipalityCode500342300000StateLoansPayableW6199T4Qs!e......__—0NetPensionLiabiuty-PropodionateShare1,809,527W638TotalOPEBLiability4,327608W683CompensaledAbsencesisoeogW687OtherLongTermDebtw689WEALOtherLlabl!#Ies.... ,,.-—..6,297,944BondsPayable11,858000T9Lffig4qngTermLlabUltlos...2*11,B59,000DeferredInflowsofResources-Pensions215,156TOTALDeferredInflowsofResources215156TOTALLIabilities18,371100TOTALLIabilIties18,371,100010363255,071622172575W62810,769,000W697___ Office of the State Comptroller TOWN OFithaca 2)1912019Statementoflndebtedzwss For the Fiscal Year Ending 2017 County of:Tompkins Municipal Code:500342300000 First Debt Cops Comp Date of Date of nt.Mit.0.1g.0/5 Beg.Paid Redeemed Prior Yr.Accreted 0(5 EndYearCodeDecdpHonFlagFlagIssueMaturityRateVu,?Issued .of Year Our.Year Bond Proc.Adjust.Interest of Year 2003 BOND F Pubflclmp(Serial)Y 12/29/2003 12/27/2017 3.95%51,000,000 57Z000 snooo 50 50 50Bend 2004 BOND E PublIc Improvement 02/12/2004 02/12/2019 3fl%$1000000 5201000 567,000 50 $134,000(Serial)Rd 2011 BOND F Public improvement Y 09/01/2011 09/01/2031 2.96%52,650,000 51.910,000 5145.000 50 50 51,825,000Bond-2011 2013 BOND F Public Improvement 06101/2013 oB/ol/2028 2.00%Y 53,450,000 52,740,000 5275,000 50 50 52.465,000Bond-2013 2015 BOND E Publiclmprovement 11/13/2015 10/15/2030 2.00%Y 52350,000 52,700,000 5170,000 50 50 52,610,000Bond 2014 BOND F 20048 Rehindlng 12/30/2014 05/15/2024 2.00%Y 5910,000 5798,000 5105,000 50 50 -5685,000Bond,2014-A 2009 BOND F rub Imp (Serial)Bond 10/01/200?10/01/2024 0.032%51.125,000 5660,000 575,000 so 50 5585,000 2014 BOND F Public Improvement 12/30/2014 12/15/2029 2M0%Y $3,000,000 52,645.000 5180,000 50 50 52.465,000Bend2014-B tar Total for TypolExempt Status -Sums Issued Amts only mado In APR Year so $11,858,000 $1,089,000 SD SO $0 510,769,000 APR Year Total for All Debt Types -Sums Issued Amts only made In APR Year 50 $11,858,000 $1,089,000 $0 SO SO $10,769,000 Page 71 TOWNOFIthacaEmployeeandRetireeBenefitsFortheFiscalYearEnding2017TotalFullTimeEmployees:TotalPartTimeEmployees:2AccountDescriptionTotal#ofFull11ofPart#ofRetireesCodeExpendituresTimeTime(AUFunds)EmployeesEmployees9010EStateRetirementSystem$473240.0(5’90151PoliceandFireRetirement90251LocalPensionFund90301SocialSecurity$271000.3C5490401Worlcer’sCompensation$119254054Insurance90451LifeInsurance$5,211.&5’90501Unemploymentlnsaxance$8232.7190551DisabibtyInsurance$2729.8A&90601HospitalandMedical$9739255441(Dental)insurance90701UnionWelfareBenefits90851SupplementalBenefitPaymenttoDisabledFireFighters91891OtherEmployeeBenefits[Totalf$1,856,594DomputedTotalFromFinancial$1,856,594.2ection(comparativepurposesonly)Page76OSCMunicipality500342300000 TOWNOFIthacaScheduleofTimeDepositsandInvestmentsFortheFiscalYearEnding2017EDPCodeAmountCASH:OnHand9Z2001$900.00DemandDeposits9Z2011Si3,758,021.46TimeDeposits9Z2021$0.00Total513.758.921.46COLLATERAL:-FDICInsurance9Z2014$250,000.00Collateralizedwithsecuritiesheldinpossessionofmunicipalityoritsagent9Z2014ASi7571,651.30Total517,821,651.30INVESTMENTS:-Securities(450)BookValue(cost)9Z4501$0.00MarketValueatBalanceSheetDate9Z4502$0.00Collateralizedwithsecuritiesheldin9Z4504A$0.00possessionofmunicipalityoritsagent-RepurchaseAgreements(451)BookValue(cost)9Z4511$0.00MarketValueatBalanceSheetDate9Z4512$0.00Collateralizedwithsecuritiesheldin9Z4514A$000possessionofmunicipalityoritsagentPage72)SCMunicipalityCode500342300000 TOWNOFIthacaLocalGovernmentQuestionnaireFortheFiscalYearEnding2017Response1)Doesyourmunicipalityhaveawrittenprocurementpolicy?Yes2)Havethefinancialstatementsforyourmunicipalitybeenindependentlyaudited?No[not1areyouplanningonhavinganauditconducted?Yes3)DoesyourlocalgovernmentparticipateinaninsurancepoolwithotherlocalYesgovernments?4)DoesyourlocalgovernmentparticipateinaninvestmentpoolwithotherlocalNogovernments?5)DoesyourmunicipalityhaveaLengthofServiceAwardProgram(LOSAP)Noforvolunteerfirefighters?6)DoesyourmunicipalityhaveaCapitalPlan?Yes7)Hasyourmunicipalitypreparedanddocumentedariskassessmentplan?NoIfyes,hasyourmunicipalityusedtheresultstodesignthesystemofinternalcontrols?8)HaveyouhadachangeinchiefexecutiveorchieffiscalofficerduringthelastNoyear?9)HasyourLocalGovernmentadoptedaninvestmentpolicyasrequiredbyYesGeneralMunicipalLaw,Section39?Page75 TotalVolumeUnitsOfMeasureAlternativeUnits01MeasuresasolineS41,553219451galonsDieselFuel$48607126,326gallonsFuelOilIgallonsfraturaiGas51738423,104cubicfeetCFlectricity$125,08&89323jkilowatt-hoursoaIHtonsPropanegallonsTOWNOFIthacaEnergyCostsandConsumptionFortheFiscalYearEnding2017EnergyTypeIotaiExpendituresPage77OSCMunicipality500342300000 CERTIFICATIONOFCHIEFFISCALOFFICERI,BillGoodmanherebycertifythatIamtheChiefFiscalOfficeroftheTownofIthacaandthattheinformationprovidedintheannualfinancialreportoftheTownofIthaca,forthefiscalyearended12/31/2017isTRUEandcorrecttothebestofmyknowledgeandbelief.ByenteringthepersonalidentificationnumberassignedbytheOfficeoftheStateComptrollertomeastheChiefFiscalOfficeroftheTownofIthacaandadoptedbymeasmysignatureforuseinconjunctionwiththefilingoftheTownofIthaca’sannualfinancialreport,IamevidencingmyexpressintenttoauthenticatemycertificationoftheTownofIthaca’sannualfinancialreportforthefiscalyearended12/31/2017andfliedbymeansofelectronicdatatransmission.MichaelSoIvigBillGoodmanNameofReportPreparerifdifferentNamethanChiefFiscalOfficer(607)273-1721FinanceOfficerTelephoneNumberTitle215N.lioqaStreet,Ithaca,NY148OfficialAddress12/19/2018(607)273-1721DateofCertificationOfficialTelephoneNumberPage76MunicipalityCode500342300000 TOWNOFIthacaFinancialCommentsFortheFiscalYearEnding2017(A)GENERALAccountCodeCommentAccountCodeA694toproperlyclassifyprepaidpropertytaxestoA691AccountCodeA691toproperlyclassifyprepaidpropertytaxestoA691AccountCodeA200toadjustrestrictedassetstoequalrestrictedfundbalanceAccountCodeA2770TheTownofIthacaandCityofIthacashareaSustainabilityPlanner,whoisanemployeeoftheTown.$63,894ofthisamountisrevenuereceivedforthisposition.$35,000isagrantfromtheParkFoundationfor2017contractperiod.$15632isfromtheCityofIthacaforthe2016-2017contractperiod.$13262istheaccrualforthe2017contractperiod.Therewasalsoa$1000grant”fromananonymousdonorfortheLakeViewCemeteryfunneledthroughtheTown.AccountCodeA867toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts)HealthInsurance)from899to867AccountCodeA899toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCodeA663prepaidpropertytaxesduetothecountyAccountCodeA230toadjustrestrictedassetstoequalrestrictedfundbalanceAdiustmentReasonAccountCodeA8015Aftersubmissionofthe2016AUD,theAuditorsrecalculatedthevalueofretireesicktimebasedonchangesapprovedbyTownBoardin2016,increasingtheTownsOPEBliabilityintheGeneralFundbyapprox.$86,966.74asoftheyearended12/31/2016(B)GENERALTOWN-OUTSIDEVGAccountCodeCommentAccountCodeB899toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCodeB2770ContributionfromdeveloperofCornell-MaplewoodApartmentexpansionprojecttocoverthecostofadditionalCodeEnforcementOfficershiredforthisproject.(Wealsoreceivedanother$100,000forthisin2018)AccountCodeB867toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AdiustmentReasonAccountCodeB8015Aftersubmissionofthe2016AUD,theAuditorsrecalculatedthevalueofretireesicktimebasedonchangesapprovedbyTownBoardin2016,increasingtheTownsOPEBliabilityintheGeneralPart-TownFundbyapprox.$89,056.35asoftheyearended(DB)HIGHWAY-PART-TOWNAccountCodeCommentAccountCodeDB270reclassified$760refundPYexpfromDB2770toDB2701AccountCodeDB265Creclassified$2171scrapmetalfromDB2770toDB2650AccountCodeDB277(reclassified$500highwaypermitsfromDB2770to0B2590;reclassified$2171scrapmetalfromDB2770toDB2650;reclassified$760refundPYexpfromDB2770toDB2701.Remaining:$6,743torepairBoltonPointdriveway&$975forculvertfeesAccountCodeDB899toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCodeDB867toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCodeDB259(reclassified$500highwaypermitsfromDB2770toDB2590AdiustmentReasonAccountCodeDBSO1Aftersubmissionofthe2016AUD,theAuditorsrecalculatedthevalueofretireesicktimebased‘onchangesapprovedbyTownBoardin2016,increasingtheTownsOPEBliabilityintheHighwayPart-TownFundbyapprox.527,86074asoftheyearendedccountCodeCommentAccountCodeFX277CCollectionofprioryearwaterbill.Page79OSCMunicipalityCode50’ TOWNOFIthacaFinancialCommentsFortheFiscalYearEnding2017(FX)WATERAccountCodeCommentAccountCodeFX867toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCodeFX899toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867(C)SEWERAccountCodeCommentAccountCode0806tomatch0806to0480AccountCode0899tomatch2017CPAreport;toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AccountCode0915tomatch0806to0480AccountCode0867toreclassifyfundsestablishedforfiscallymanagingannualeconomicincreasesanddecreasesinemployeefringebenefits(e.g.NYSRetirementCosts,HealthInsurance)from899to867AdjustmentReasonAccountCode08012Aftersubmissionofthe2016AUD,theAuditorsfoundanerrorinthecalculationoftheaccruedsewerfeesrevenueatyear-end,increasingtherevenueandfundbalanceoftheSewerFundbyapprox.$75,166.28asoftheyearended12/31/2016.(SF)FIREPROTECTIONAccountCodeCommentAccountCodeSF308ForeignFireInsuranceTaxPage80OSCMunicipalityCode501