Fiscal Year 2010MONROE COUNTY, FLORIDA
•• � �� •
Financial Statements
-• s / au
MONROE COUNTY,FLORIDA
BOARD OF COUNTY COMMISSIONERS
Financial Statements
4:or The Fiscal Year - r September 30, 2010
PAGE
Table of Contents A-1 --A-3
Independent Auditors' Report B-1 - B-2
Balance Sheet - Governmental Funds
C-1 - C-2
Statement of Revenues, Expenditures and Changes in Fund Balances -
Governmental Funds
-3 - C-
Statement of Revenues, Expenditures and Changes in Fund Balans - Budget and Actual
Major Governmental Funds:
General Fund
C-5 - C-9
Fine and Forfeiture Fund
C-10 - C-11
Road and Bridge Fund
C-12
Governmental Grants Fund
C-13 - C-16
Comprehensive Flan Land Authority Fund
C-17
Statement of Net Assets - Proprietary Funds
C-13 - C-21
Statement of Revenues, Expenses and Changes in Fund Net Assets - Proprietary Funds
C-22 - C-23
Statement of Cash Flows - Proprietary Funds
C-24 - C-27
Statement of Fiduciary Net Assets - Fiduciary Funds
C-26
Statement of Changes in Fiduciary Net Assets - Fiduciary Funds
C-29
Notes to the Statements D-1 - G-36
Schedules of Revenues, Expenditures and Changes in Fund Balanoes - Budget and Actual
One Cent Infrastructure Surtax Capital Project Fund E-1
Infrastructure Sales Surtax Revenue Bonds, Series 2007 Capital Projects Fund E-2
All [debt Service Funds E-3 - E-4
Combining Balance Sheet - Nonajor Governmental Funds F-1 - F10
Combining Statement of Revenues, Expenditures and Changes in Fund Balances -
Non ajor Governmental Funds F-11 - F-20
MONROE COUNTY, FLORIDA
BOARD OF COUNTY COMMISSIONERS
Financial Statements
For The Fiscal Year Ended September 30, 2010
TABLE OF CONTENTS - Continued
U394
Schedules of Revenues, Expenditures and Changes in Fund Balances - Budget and Actual
Special Revenue Funds:
Affordable Housing Programs
F-21
Tourist Development, All Districts, Two Cent
F-22
Tourist Development, Administration and Promotional, Two Cent
F-23
Tourist Development, District #One
F-24
Tourist Development, District #Two
F-25
Tourist Development, District #Three
F-26
Tourist Development, District #Four
F-27
Tourist Development, District #Five
F-28
Impact Fees - Roadways
F-29
Impact Fees - Parks and Recreation
F-30
Impact Fees - Libraries
F-31
Impact Fees - Solid Waste
F-32
Impact Fees - Police Facilities
F-33
Impact Fees - Fire and EMS
F-34
Impact Fees - Employee Fair Share Housing
F-35
Fire and Ambulance, District #1 - Lower and Middle Keys
F-36
Upper Keys Health Care Special Taxing District
F-37
Unincorporated Area Service District - Parks and Recreation
F-38
Unincorporated Area Service District - Planning, Building & Zoning Fund
F-39 - F-40
Local Housing Assistance
F-41
Municipal Policing
F-42
911 Enhancement Fees
F-43
Duck Key Security District
F-44
Boating Improvement
F-45
Miscellaneous Special Revenue
F-46 - F-47
Environmental Restoration
F-48
Law Enforcement Trust
F-49
Court Facility Fees
F-50
Drug Abuse Trust
F-51
Marathon Municipal Service Taxing Unit
F-52
Bay Point Municipal Service Taxing Unit
F-53
Big Coppitt Municipal Service Taxing Unit
F-54
MEMI
A-2
MONROE COUNTY, FLORIDA
BOARD OF COUNTY COMMISSIONERS
Financial Statements
For The Fiscal Year Ended September 30, 2010
TABLE OF CONTENTS ® Continued
Key Largo Municipal Service Taxing Unit
Stock Island Wastewater
Cudjoe-Sugarloaf Municipal Service Taxing Unit
Conch Key Municipal Service Taxing Unit
Long Key -Layton Municipal Service Taxing Unit
Duck Key Municipal Service Taxing Unit
Building Fund
Combining Statement of Net Assets - Internal Service Funds
Combining Statement of Revenues, Expenses and Changes in Fund Net Assets -
internal Service Funds
Combining Statement of Cash Flows - Internal Service Funds
I
OTHER REPORTS
Independent Auditors' Report on Internal Control over Financial Reporting and on
Compliance and other matters Based on an Audit of Financial Statements Performed
in Accordance with Govemment Auditing Standards H-1 - H-2
3519 ME'
WN
In accordance with Government Auditing Standards, we have also issued our report dated March 14,
2011, on our consideration of the Board's internal control over financial reporting and our tests of its
compliance with certain provisions of laws, regulations, contracts, and grant agreements and other
matters, The purpose of that report is to describe the scope of our testing of internal control over
financial reporting and compliance and the results of that testing, and not to provide an opinion on the
internal control over financial reporting or on compliance. That report is an integral part of an audit
performed in accordance with Government Auditing Standards and should be considered in assessing
ffie results of our qudit.
Our audit was conducted for the purpose of forming opinions on the financial statements that
collectively comprise the Board's basic financial statements. The combining and individual fund
statements and schedules, listed in the foregoing table of contents, are presented for purposes of
additional analysis and are not a required part of the basic financial statements of the Board, The
combining and individual fund statements and schedules have been subjected to the auditing
procedures applied in the audit of the basic financial statements and, in our opinion, are fairly stated in
all material respects in relation to the basic financial statements taken as a whole.
CHERRY, BEKAERT & HOLLAND, L.L.P.
IN
MONROE COUNTY, FLORIDA-BOARDCOUNTY COMMISSIONERS
SHEETBALANCE
GOVERNMENTALFUNDS
SEPTEMBER , 2010
Assets
Cash and Cash Equivalents
Investments
Accounts receivable, Net
Clue from Other Funds
Due from Other Governmental Units
Due from Constitutional Officers
Mortgages/Notes receivable
Allowance for Mortgages/Notes receivable
Interest receivable
Inventory
Total Assets
Liabilities and Fund Balances
Accounts Payable
Retainage
Accrued Wages M Benefits Payable
Due to Other Funds
Due to Other Governmental Units
Due to Constitutional Officers
Other Current Liabilities
Deposits in Escrow
Deferred Revenues
Total Liabilities
Fund Balances:
Reserved for:
Encumbrances
Land Acquisition
Mortgage Loans
Debt Service
Unreserved, Designated in
Nonmajor Special revenue Fund
Unreserved, Undesignated
Unreserved, reported in nonmajor:
Special revenue Funds
Capital Project Funds
Total Fund Balances
Fine & Road w Governmental
BridgeGeneral Forfeiture
1
26,148,163
13,308,534
6,460,797
2,190,902
12,717
731,996
-
-
149,116
-
-
120,498
931,241
415,760
485,508
3,963,761
3,873,579
1,494,906
-
-
-
-
-
74,132
-
-
-
(74,132)
83,266
52,220
22,829
8,437
,913
-
-
-
$ 35,761,883
$ 19,340,673
$ 7,112,248 $
6,398,309
$ 1,238,580
91,171
$ 15,927
2,296,99
9,101
-
-
235,941
509,565
66,808
81,851
60,410
340,712
16,667
4,259
-
12,317
33,490
8,483
92,663
8,815
8,969
-
355,532
4,085
-
2
-
121, 986
-
-
-
-
580,596
-
2,973,448
2,245,161
797,701
110,522
6,014,988
34 - - 531,245
33,516,378 18,542,972 7,001,726 (147,924)
33,516,722 18,542,972 7,001,726 383,321
The notes to the financial statements are an integral part of these statements.
C-1
Comprehensive
Plan Land
Authority
One Cent
Infrastructure
urtax
Infra Sis
Revenue Bonds
Series 2007
All
Debt Service
on ajar
Governmental
Funds
Total
Governmental
Funds
$ 9,951,757
$ 2,235,238
5,983,224
206,35
5,693,444
32,224,68
-
19,490,281
8,259,824
1,878,139
44,494,281
122,230,921
-
-
-
-
255,632
1,000,345
282,731
-
-
-
1,112,380
1,664,725
19,079
1,06,976
-
-
2,612,372
9,497,697
-
-
-
838,183
6,206,668
8,376,579
-
-
-
9,066,297
17,517,008
-
-
-
-
(9,066,297)
(9,140,429)
-
68,873
38,460
6,617
199,292
479,994
-
-
-
-
-
4,913
$ 18,630,146
$ 22,864,368
$ 14,281,508
$ 2,091,591
$ 55,205,584
$ 181,686,31
$ 5,193
$ 3,023
$ 69,642
$ -
$ 2,668,342
$ 7,013,872
-
65,843
-
-
537,201
848,086
9,51
17,719
1,255
-
648,911
1,396,060
-
1,056,387
-
-
188,216
1,606,21
-
-
-
-
148,750
295,703
-
-
-
-
123,047
496,363
-
-
-
-
462
4,549
-
-
-
-
1,927
123,913
-
-
-
-
203,127
3,757,171
14,734
1,142,972
695,897
-
4,519,983
15,51,958
- 7,519 3,265,475 - 1,478,95 5,283,528
2,859,459 - - - - 2,859,459
8,376,579 - - - - 8,376,579
- - - 2,091,591 - 2,091,591
- - - - 500,611 500,611
7,379,374 21,713,877 10,320,136 - - 98,326,539
a
$ 18,630,1464 +- , 181,686,310
C-2
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
STATEMENT
.. . , REVENUES, EXPENDITURES,D CHANGES IN FUND BALANCE!
GOVERNMENTALFUNDS
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Expenditures:
Current:
General Government
Public Safety
Physical Environment
Transportation
Economic Environment
Human Services
Culture and Recreation
Court Related
Capital Projects
Debt Service
Total Expenditures
Over/(Under) Expenditures
Cher Financing Sources/(Uses):
Transfers from Other Funds
Transfers to Other Funds
Debt Proceeds
Transfers from Constitutional Officers
Transfers to Constitutional Officers
Total Other Financing Sources/(Uses)
Fine & Road & Governmental
Generale Bridge
$ 25,919,591
$ 43,061,878
$1,952,593
$ -
409,103
-
-
-
7,003,673
23,365
3,409,310
6,937,723
325,100
1,922,032
56,35
137,936
6,969
192,203
-
-
263,013
202,849
53,117
29,953
783,669
2,633
49,219
290,173
35,231,123
45,409,965
5,527,624
7,5,765
13,75,031
521,102
1,232,327
7,738,236
196,036
-
61,450
-
56,340
-
5,12,689
-
2,596,725
-
2,493,177
274,033
21,664
-
26,696,211
8,533,428
2,667,676
- 189,459
3,310,716 1,310,090
- 67,556
- 2,57,130
- 109,210
- 23,792
4,793,356
-
120,499
(55,572)
(16,667)
(537,313) (1,711,164)
3,350,095
1,477,049
- -
(11,449,467)
(36,715,113)
- (540,316)
(2,856,566)
(35,254,731)
(537,813) (2,131,431)
i" •
9 'xlpigmm
.w
C-3
Comprehensive One Cent Infra Sis Srtx Nonmajor Total
Plan r' Infrastructure Revenue Bonds
Authority. "Funds
$ - 1,085,030 $ - - $ 35,544,945 $ 120,56,037
- - - 3,538,095 3,97,203
2,858,547 - - - 6,554,182 26,841,80
- - - - 6,388,428 9,331,881
- - _ 695,740 89,917
99,20 168,779 62,826 63,361 604,426 1,572,744
450,600 - - - 62,461 1,638,755
3,408,567 1,253,809 62,826 63,361 53,388,277 164,791,337
1,022,330 - - - 2,810,317
18,228,780
- - - - 14,424,641
26,063,432
- - - - 1,06,572
1,450,119
- - - - -
4,702,256
- - - - 21,107,525
21,763,423
- - - - 348,630
8,618,449
- - - - 1,58,037
4,253,972
- - - - 471,422
3,262,429
- 816,508 2,683,118 - 2,663,274
6,162,900
- - - 27,910,245 -
27,932,129
1,022,330 816,508 2,683,118 27,910,245 44,38,18
122,37,889
-
282,184
- 12,013,266
3,221,168
20,435,473
-
(8,215,900)
- -
(8,907,142)
(19,444,258)
-
-
- 14,9,806
-
14,494,806
15,531
-
- -
728,040
6,070,715
-
-
- -
(7,171,354)
(55,876,750)
15,531
(7,933,716)
- 26,508,072
(12,129,288)
(34,320,014)
2,401,768
5,503,585
(2,620,292) (1,338,812)
(3,179,29)
8,033,434
16,213,644
16,217,811
16,205,903 3,430,403
53,865,030
158,110,918
$ 18 615.412 8
21,721,396 $
13,585,611 2,091,591
50,685,601
166 144352
C-4
GENEfir D �7
STATEMENT OF REVENUES, EXPENDITURES, AND
CHANGES
FUND BALANCES - BUDGET AND ACTUAL
FOR THE YEAR ENDED SEPTEMBER 30, 2010
aeeus
urrent:
General Government:
Board of County Commissioners
County Administrator
Public Works Management
County Attorney
Office of Management & Budget
Technical Services
Technology Replacement
Grants Administration
Personnel
Purchasing
Public Works Facilities Maintenance
ADA Compliance
Value Adjustment Board
Lobbyist
Wind Storm Actuarial
Promotional Advertising
Tax Increment Payment
Quasi External Services
Clerk to BOCC-Financial Package
Tax Collector
Property Appraiser
C
Original
Budget Budget Actual
Final
Budge
Positive
(Negative)
357,895
357,895
409,108
51,213
5,792,577
5,792,577
7,003,673
1,211,06
645,262
645,262
825,100
179,838
10,526
10,526
6,969
(3,557)
736,82
736,842
283,013
(453,829)
597,368
726,071
783,669
57,598
34,877,267
35,005,970
35,231,123
225,153
1,642,326
1,642,326
1,413,750
228,576
553,655
555,455
551,860
3,595
121,974
126,379
121,280
5,099
1,209,238
1,209,238
996,570
212,668
478,59
478,459
401,042
77,417
1,530,447
1,720,447
1,568,582
151,865
156,991
156,991
134,619
22,372
207,899
207,899
3,960
203,939
332,889
338,889
333,636
5,253
20,818
209,818
202,854
6,96
6,708,085
6,708,085
6,204,582
503,503
10,000
10,00
4,291
5,709
72,100
72,100
55,974
16,126
82,000
82,000
60,000
22,00
-
115,651
95,136
20,515
5,000
5,000
1,621
3,379
36,200
360,200
291,048
69,152
125,000
125,000
115,824
9,176
5,000
5,0
-
5,00
646,177
556,467
556,460
7
568,804
568,804
518,152
50,652
The notes to the financial statements are an Integral part of these statements.
C-5
GENERALFUND
STATEMENT
,4 AND CHANGES
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
_ %T 1 :4 ;.
Final Budget
Original
Final
Positive
Budget
Budget
Actual
(Negative)
Insurances -Supervisor of Elections 122,204
122,204
120,E26
1,37E
Gov't Enterprise Management System 200,000
200,000
122,964
77,036
Total General Government 15,348,266
15,576,412
13,87 ,031
1,701,381
Public Safety;
Hurricane
Emergency Management
Marathon Emer Operations Center
Medical Examiner
American Red Cross Lower Keys
Fire Academy
Total Public Safety
*'hysical Environment:
Extension Service
Upper
Marathon Bird Ctr
Exotic Wild Bird Rescue
Wastewater Upgrade
Total Physical Environme,*1
Transportation:
County Engineer
303,037
303,037
189,266
113,771
200,46
200,446
185,038
15,40E
70,E53
70,E53
36,E99
33,954
564,904
565,4E2
565,302
1E0
5,000
5,000
5,000
-
327,522
477,452
251,322
226,130
1,471,762
1,622,270
1,232,827
3E9,443
186,213
186,213
5,000
5,000
5,000
10,000
5,00
-
277,476
277,476
47E,6E9
47E,6E9
213,649 ,4
181,08E 5,125
5,000 -
10,000 -
t
Economic Environment:
Literacy Volunteers of America
4,000
4,000
4,000
-
Veteran's Affairs
476,530
476,530
461,246
15,2E4
Veteran's Affairs Transportation
124,930
124,930
123,094
1,E36
Total Economic Environment
605,460
605,460
5EE,340
17,120
Human Services:
Health Care Respite Act
40,000
40,000
-
40,000
Hospice of the Florida Keys
145,000
145,000
145,000
-
Public Works Animal Shelter
9E4,419
9E4,419
957,153
27„266
Bayshore Manor
69E,276
69E,276
6E9,574
E,702
(Continued)
The notes to the financial statements
are an integral part of these statements.
C-6
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONER1
GENERALFUND
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Variance with
Final Budget
Original Final Positive
Budget Budget Actual (Negative)
Middle Keys Guidance Clinic
215,195
215,195
215,195
-
Middle Keys Guidance Clinic
30,148
30,148
30,148
-
Middle Keys Guidance Clinic
69,177
69,177
69,177
-
Middle Keys Guidance Clinic
600,000
600,000
600,000
-
GCMK Bakermrchmn Trans p
146,000
146,000
124,411
21,589
Monroe Cnty Assoc. for Retarded Citizens
146,500
146,500
146,500
-
Heron/ Peacock
48,500
48,500
48,500
-
Older Americans Volunteer Program
500
500
384
116
Welfare Administration
423,555
389,891
356,627
33,264
Welfare Services
541,200
543,800
516,521
27,279
Florida Keys Children's Shelter
146,500
146,500
146,500
-
Wesley House
126,500
126,500
126,500
-
MCEF/ Monroe Youth Challenge
25,000
25,000
25,000
-
Helpline
4,500
4,500
4,500
-
Domestic Abuse Shelter
30,000
30,000
30,000
-
Florida Keys Outreach Coalition
36,700
36,700
36,700
-
Samuel's House
77,000
77,000
77,000
-
Youth Summer Rec
-
10,000
10,000
-
Grace Jones
17,500
17,500
17,456
44
Womankind
70,000
70,000
70,000
-
Rural Health Network
273,600
273,600
273,600
-
Rural Health Network STD
60,000
60,000
60,000
-
MCEF Monroe
15,000
15,000
15,000
-
Social Service Transportation
769,949
769,949
719,938
50,011
Keys Area Interdenominational Resources
10,000
10,000
10,000
-
FL Keys Healthy Start Coalition
5,000
5,000
5,000
-
Star of the Sea Foundation
10,000
10,000
10,000
-
MCSB Pace
59,000
59,000
59,000
-
aster Seals Society
10,000
10,000
10,000
-
Health Department Lease
70,000
78,000
78,000
-
Aids Help
25,500
25,500
25,500
-
Independence Cay
7,500
7,500
7,500
-
Historic FI Keys Foundation
28,500
28,500
28,500
-
Good Health Clinic
35,000
35,000
35,000
-
FL Keys Area HIth Educ Ctr
35,000
35,000
32,805
2,195
Total Human Services
6,036,219
6,023,155
5,812,689
210,466
The notes to the financial statements are an integral part of these statements.
C-7
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
GENERALFUND
STATEMENT ,:. REVENUES, EXPENDITURES,
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
FOR THE YEAR ENDED SEPTEMBER .! 2010
UpperCulture and Recreation:
Heart of the Keys Recreation
Big Pine Athletic Association
Boys and Girls Club
Upper Keys YMCA
Higgs Beach Maintenance
Lower Keys AARP
Middle Keys AARP
Big Pine Key AARP
LibraryFine Arts Council
Library Admin Support
Library Key West Donations
Library Marathon
Library Marathon Donations
Library Islamorada
Library Islamorada Donations
LargoLibrary Key
DonationsLibrary Key Largo
Library • .
Pine Key
Library Big Pine Key Donations
Total Culture . • Recreation
Court elate
Law Library
Article V Residual B Contingency
Guardian Ad Litem
State Attorney
Public Defender
Court Administration
Court Admin-,Judicial Support
Court Admin-Circuit Ct Reporter Svcs
Court Admin®Circuit ®rug Court
Court Admin®Pretrial Release
Original Final
Budget Budget Actual
aria
Final Budget
Positive
30,400
30,400
30,400
-
4,000
44,000
4,000
-
36,500
36,500
36,500
-
11,400
11,00
11,400
-
200,426
200,426
138,899
61,527
4,500
4,500
559
3,941
4,500
4,500
3,516
932
4,00
4,500
4,266
212
4,500
4,500
1,149
3,351
57,000
57,000
57,000
-
521,956
521,956
520,207
1,749
659,676
659,676
629,242
30,434
-
101,252
24,736
76,516
262,184
262,184
242,495
19,639
-
16,366
723
16,156
242,628
242,628
239,258
3,370
-
495
-
495
351,999
351,999
350,749
1,250
-
4,135
-
4,165
271,945
271,945
256,736
15,209
-
11,349
2,361
3,466
2,710,114
2,844,281
2,596,725
247,556
53,664
53,664
50,298
3,366
-
5,000
5,000
160,105
160,105
155,343
4,762
333,720
338,720
295,816
42,904
514,577
514,577
508,438
6,139
2,663
2,663
2,306
557
160,658
160,653
147,493
13,165
1,675
1,675
1,491
164
429,691
429,691
399,949
29,742
506,404
506,404
496,49
9,915
(Continued)
The notes to the financial statements are an integral part of these statements.
C-6
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
GENERALFUND
EXPENDITURES,STATEMENT OF REVENUES, AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
,. THE YEAR ENDED SEPTEMBER 30,2010
Original
Final
Positive
Budget
Budget
Actual
(Negative)
Court Admin-Family Ct Case Mgmt
18,911
18,911
18,719
192
Ct. Adin-Other Circuit Court Juvenile
49,296
49,296
47,987
1,309
Ct. Admin-Pretrial Svcs Drug Diversion
119,929
119,929
71,657
48,272
CourtAmin-Information Systems
162,007
163,007
16,191
816
Total Court Related
2,648,500
2,654,500
2,493,177
161,323
Debt Service:
Principal
Interest
Total Debt Service
Other in ncin ouices/(Uses):
Reserve for Contingencies
Reserve for Cash Balance
Transfers from Other Funds
Transfers to Other Funds
Transfers from Constitutional Officers
Transfers to Constitutional Officers
Total Other Financing Sources/(Uses)
199,615
39,615
20,22
19,193
14,414
14,414
1,462
12,952
214,029
54,029
21,884
32,145
29,726,688
30,072,45
26,898,211
3,17,234
5,150,579
4,933,525
8,332,912
3,399,387
0.
4,798,356
t
0,
475,492
Fund Balances, September 30 $ 33,516,722 33,516,722
The notes to the financial statements are an integral part of these statements.
C-9
FINE AND FORFEITURE SPECIAL REVENUE D
STATEMENT " EXPENDITURES,# CHANGES IN
FUND `:- BUDGET AND D ACTFOR THE YEAR UAL
ENDED P 2010
EXPENDITURES.
Current:
General Government:
Tax Increment Payment
Public Safety:
Sheriff Law Enforcement
Sheriff Corrections
Bond Refunds
SchoolLEEA Funds
Public Works Correction Facilities
Medical Air Transport
Key West y
CommunicationsInteragency
ShareJuvenile Detention Cost
Total
'
Wastewaterd
Court Related:
Sheriff Extradition
Sheriff Court Security
Total Court Related
{
-FinalOriginal
Budget dBudget Actual
Variance
BudgetFinal
Positive
-,
2,270,000
/,.
.'
(349,698)
"
-..I
202,849
{
M
2,480,150
2,0,150
2,467,756
12,394
2,372,191
2,372,191
2,196,825
175,366
25,000
25,000
-
25,000
75,000
75,000
75,00
-
1,03,964
1,903,964
1,647,894
256,070
1,117,673
1,246,173
965,68
280,705
10,059
10,059
2,511
7,548
63,891
63,891
24,201
39,690
337,140
358,633
358,633
-
8,385,068
8,535,061
7,738,288
796,773
55,000
55,00 -
55,00
50,000
50,000 23,158
26,842
253,98
253,948 250,880
3,068
303,948
303,948 274,038
29,910
Excess/Deficiency of Revenues
Over/(Under) Expenditures 38,593,180 38,465,802 36,876,537 (1,589,265�
The notes to the financial statements are an integral part of these statements. (Continued)
C-10
STATEMENTMONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
FINE AND FORFEITURE SPECIAL REVENUE FUND
EXPENDITURES, AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Variance vAth
Final Budget
Original Final Positive
Budgetu e Actual (Negative)
Reserve for Contingencies
(150,000)
(128,507)
-
128,507
Reserve for Cash Balance
(,532,567)
(4,532,67)
-
4,532,567
Transfers to Other Funds
(16,667)
(16,667)
(16,667)
-
Transfers from Constitutional Officers
610,22
610,242
1,477,049
866,807
Transfers to Constitutional Officers
_36,843,610
36,737,725
(36,715,113)
22,61
Total Other Financing Sources/(Uses)
40,932,602)
(40,805,224)
(35,254,731
5,550,493
Net Change in Fund Balances
(2,339,422)
(2,339,422)
1,621,806
3,961,228
Fund Balances, October 1
2,339,422
2,339,22
16,21,166
14,581,744
Balances,Fund September 0 $ 18,542,972 $ 18,542,972
The notes to the financial statements are an integral part of these statements.
C-11
ROAD AND SPECIAL;.
STATEMENT
, EXPENDITURES,
nw, AND CHANGES
FUND BALANCES BUDGET 1. ♦ A.
R THE YEAR ENDED
SEPTEMBER 0
Expenditures -
Transportation:
Road Department
County Engineer Road and Bridge
Street Lighting
Local Option Gas Tex Projects
0% Gas Tax
Total Transportation
Final
Budget Budget Actual
I,
Final Budget
Positive
03,200,000
3,409,3100
01
150,000
58,117(91,883)
56,000 .
00
•
Z
4,448,000
,ram 8
4,448,000
4
4
0
.
173,068
90,705
334,190
63,393
230,000
230,0001,
3,545,514
3,693,097
3,310,716
382,381
902,486 01,462,005
Other Financing Sources/(Uses).
Reserve for Contingencies
(500,000)
(2,835) m
2,335
Reserve for Cash Balance
(1,023,941)
(1,023,941) -
1,023,941
Transfers to Other Funds
(595,725)
(945,310) (537,313)
407,497
Total Other Financing Sources/(Uses) (2,119,669)
(1,972,036) (537,313)
1,434,273
Net Change in Fundnoes
(1,217,183)
(1,217,133) 1,679,095
2,896,278
Fund Balances,October 84,105,448
M, Balances, September 1 M r 7,001,7267,001,72
The notes to the financial statements are an integral part of these statements.
C-12
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
GOVERNMENTAL GRANTS SPECIAL REVENUE FUND
STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN
`,i BALANCES BUDGET AND ACTUAL
FOR THE YEAR ENDED SEPTEMBER 30, 0
avenues®
Intergovernmental
Charges for Services
Investment Income
Miscellaneous
Total Revenues
Expenditures:
Current:
General Government:
Mthn Garage Door Retrofit
Public Safety:
Emergency Management Base Grant
Radiological Ernerg Preparedness
EMS Award Grant
EMS Matching Grant
CDC Overhead Door Retrofit
Homeland Security Grant
Homeland Security Grant
SHSGP ISS7 CSP/ICS Grant
ODP UASI 07 Grant
OCP UASI 08 Grant
MCSO/Ermg UASI 08 Grant
FEMA-Hurricane Katrina
FEMA-Hurricane Rita
FE A -Hurricane Wilma
FE A -Tropical Storm Fay
FEMA-Hurricane Ike
Total Public Safety
Physical Environment.
Exotic Plant Control Svc
IE Plant Removal Crew FK095
Mech IE Plant Removal FK097
Clean Vessel Act LE 65
Total Physical Environment
Variance with
Final Budget
Original Frei
Positive
Budget Budget
Actual
(Negative)_
- $ 29,035,186
$ 6,987,723
$ (22,047,63)
- 150,103
137,936
(12,167)
- -
29,953
29,953
- 13,500
290,173
276,673
- 29,198,789
7,45,785
21,753,004)
3,532 - 3,32
- 181,695
136,055
4,640
- 150,102
143,227
6,875
- 144,171
57,211
86,960
- 110,000
109,743
257
- 3,930
-
3,930
- 17,500
-
17,500
- 94,814
13,057
81,757
- 15,000
-
15,000
- 321,946
157,525
164,421
- 35,000
-
35,000
- 48,060
116,176
367,884
- 886,978
-
886,978
- 703,653
-
73,653
- 10,929,668
1,550
10,928,118
- 1,958,102
1,909,999
48,103
- 23,133
23,133
-
-� 16,059,752
2,667,676
13,392,076
- 182,889
166,737
16,152
- 96,000
7,029
88,971
- 50,00
-
50,00
- 19,892
15,693
4,199
-� 348,781
189,459
159,322
The notes to the financial statements are an integral part of these statements. (Continued)
C-13
GOVERNMENTAL GRANTS SPECIAL REVENUE D
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
FOR THE YEAR ENDED SEPTEMBER 30, 2010 1
Transportation:
Geiger Creek BridgeBridgePalm Drive Bay Point
Sunset Point Park Boat Ramp
SafetyTom's Harbor Channel Bridge
Traffic Signal Maintenance
. .
Transp Planning •. 07-09
Bicycle/Pedestrian Plan 2
Overseas Heritage Trail
Pigeon Key Ferry Service
LAP «,
Interpretive Signage
LAP FKSH Panels
Total Transportation
EconomicEnvironment:
DisasterFEMA Severe Repetitive Loss
Recovery PF
Affordable Housing Coordinator
Total Economic "w
Variance with
Final Budget
Original Final Positive
Budgetgad et Actual (Negative)
- 1,102,513
649,287
453,226
- 136,053
130,544
5,509
- 105,430
27,376
73,054
- 1,570,70
414
1,570,366
- 10,514
-
10,514
- 23,303
-
23,303
- 622,379
163,230
459,099
- 16,133
56,616
107,320
- 32,040
-
342,00
- 488,745
232,371
206,374
- 1,100,00
-
1,100,000
- 5,000
-
45,000
- 5,710,895
1,310,090
4,400,305
M,'.,479
L 126,205
•
4,
Human Services:
Residential Substance Abuse Treatment
16,667 133,334
67,102
66,232
Offender Re-entry Frnp Rdy Pgm
- 44,900
44,900
-
ort Fraud Prev Prot Program
- 113,137
60,953
52,164
`lC Middle School FgmV
- 41,723
41,723
-
Prevent Recidivism Fr Adl
- 32,725
32,725
-
rug Court Pgm Urin Lab
- 46,725
46,233
442
Wit Recidivism Prevention
- 21,700
21,700
-
Title III-P3 2009
- 39,714
22,641
17,073
Title I I I-B 2010
- 109,569
76,753
30,616
Title III-Cl 2009
- 56,120
52,267
3,353
Title III-1 2010
- 142,600
131,650
10,950
Title III-C2 2009
- 125,316
75,734
49,534
Title III-C2 2010
- 210,832
168,835
41,997
Title III-F 2009
- 29,906
23,361
1,045
Title III-F 2010
- 56,560
55,726
334
Al heimer's Disease Initiative 09/10
- 61,130
56,300
4,330
The notes to the financial statements are an integral part of these
statements.
(Continued)
C-14
EXPENDITURES,GOVERNMENTAL GRANTS SPECIAL REVENUE FUND
STATEMENT OF REVENUES, AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - CONTINUED
FOR THE YEAR ENDED SEPTEMBER 3 f -, 1 ; 0
Alzheimer's Disease Initiative 10/11
Community Care Disabled Adults 09/10
Community Care Disabled Adults 10/11
Community Care for the Elderly 09/10
Community Care for the Elderly 10/11
Home Care for the Elderly 0 0
o-wme Energy
Home Care for the Elderly 10/11
Total Human
Culture and Recreation:
State Aid to Libraries
Library Services Technology 1 1
Total Culture and Recreation
r o Related:
Juvenile Drug Coul
Over/(Under) Expenditurel
Variance with
Final e
Original Final Positive
Budget Budget Actual (Negative)
- 56,746
14,266
42,460
- 32,595
56,335
26,260
- 90,14
17,413
73,401
- 467,078
466,367
711
- 461,760
177,484
234,276
- 13,222
10,456
2,766
- 16,560
2,636
13,724
- 14,171
104,329
39,62
- 503,504
223,657
279,847
- 24,254
9,996
1,253
- 29,369
15,412
13,957
- 257,007
251,353
5,65
- 47,363
39,25
7,936
- 424,517
61,126
343,389
16,667 3,635,003
2,457,130
1,427,373
9 99,2790
*...
23.792 23.792
Other Financing Sources/(Uses);
Reserve for Contingencies
(535,000)
(535,000)
-
535,000
Transfers from Other Funds
551,667
3,599,158
120,499
(3,478,659)
Transfers to Other Funds
-
(2,804,549)
(1,711,164)
1,093,385
Transfers to Constitutional Officers
-
601,542�
540,616
60,726
Total Other Financing Sources/(Uses)
16,667
___-_ 341,933�_
2,131,481
(1,739,548
(Continued)
The notes to the financial statements are an
integral part of these statements.
C-15
MONROE COUNTY, FLORIDA-BOARDOF COUNTY COMMISSIONERS
GOVERNMENTAL GRANTS
STATEMENTOF REVENUES, EXPENDITURES, AND CHANGES
. BALANCES 11 AND 1M ACTUAL
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Net Changeln Fund Balances
Fund Balances, October 1
Fund Balances, September 3
Variance with
Final Budget
Original Final Positive
Budget Budget Actual (Negative)
- (1,510,611) (1,510,11)
- 1,393,932 1,393,932
- - $ 333,321 333,321
The notes to the financial statements are an integral part of those statements.
C-16
STATEMENTMONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONER
COMPREHENSIVE PLAN LAND AUTHORITY SPECIAL REVENUE FUN
OF REVENUES, EXPENDITURESM, CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL
FOR THE YEAR ENDED SEPTEMBER 30, 2010
R TE I Intergovernmental
MiscellaneousInvestment Income
••
Total Revenues
EXPENDITURES:
Current:
General Government:
Administrative
Capital Outlay
Total General Government
;YI. w R '711
+.Antoulza
Net Cin Fund Balance
hange
,g
Fund Balances,October
Budgetary
Original
Budget
Budget
Actual
(Negative)
40,000
40,000
'59,420
450,600
450,600
357,500
357,500+
(7,468,521)
2,386,897
(7,468,521) (4,652,521)
9,481,946 9,481,946
15,531 15,531
9,481,946 -
Reconciliation of Budgetary Basis
To GAAP Basis
Reconciling item:
Mortgage receivable 8,376,579
Transfer from reserve for land acquisition (1,636,)
Compensation accrual (9,541)
Fund Balances, September 30 - GAAP Basis 18,615,412
The note to the financial statements are an Integral park of these statements,
C-17
7,054,949
MONROE ,FL I OF COUNTY I I
STATEMENT F NET ASSETS
PROPRIETARY FUNDS
SEPTEMBER 30, 2010
ASSETS
Current Assets:
Cash and Cash Equivalents
Investments
Restricted Cash and Cash Equivalents
Restricted Investments
Accounts Receivable, Net
Due from Other Funds
Due from Other Governmental Units
Clue from Constitutional Officers
Interest Receivable
Total Current Assets
RestrictedNoncurrent Assets:
aEquivalents
Restricted
Deferred Investments
Restricted Interest Receivable
Charges, Net
Land and Other Nondepreciable Assets
Capitale p.
Total Noncurrent Assets
LIABILITIES
Current Liabilities:
Accounts Payable
Accrued Wages and Benefits Payable
Claims and Judgements Payable
Clue to Other Funds
Due to Other Governmental Units
Due to Constitutional Officers
Accrued Interest Payable
Accrued Comp. Absences Payable
Capital Leases Payable
Deposits in Escrow
Deferred Revenue
:; ;
;r1ol III,
r
Municipal ,;
Svc District Sound West
Waste Bridge Airport
544,065
272,533
111,652
6,447,055
6,747,510
171,015
-
-
630,950
-
-
989,336
430,989
-
674,534
7,133
-
-
12,06
1,773
4,587,950
4,013
-
40,278
22,774
22,774
3,263
7,468,030
7,044,590
7,459,035
20,411
-
3,797,698
1,374,392
-
4,11,134
3,325
-
34,476
3,93
-
291,603
3,629,620
50,000
7,334,736
243,857
9,200,950
55,995,110
5,775,598
9,250,950
71,594,757
C-18
593,260
1,64
167,446
56,099
32,062
31,692
-
301
132,56
753
-
470,896
577
-
17, 959
-
-
-
1,73
50,000
-
-
73,459
-
3,00
-
-
31,201
Major Funds
Activities
Mfrsl
Marathon
ice
Airport
Total
Funds
196,342
1,124,592
2,144,233
1,524,308
14,890,388
24,992,316
-
360,95
-
-
989,366
-
23,730
1,134,253
33,974
132,548
139,686
-
247,602
4,849,371
135,615
-
44,291
63,136
5,404
54,220
66,253
2,135,434
24,107,139
27,477,607
-
3,818,109
-
-
6,015,526
-
-
36,301
-
-
295,096
-
1,621,203
12,635,559
5,000
11,023,641
76, 63,558
1,058,544
12,649,344
99,271,19
1,112,544
14,785,278
123,373,236
26,590,151
362,036
1,124,416
236,16
16,497
163,350
79,55
-
-
6,094,266
64,942
197,791
379
2,541
474,190
-
-
577
-
-
17,959
-
13,026
14,816
10,305
-
50,000
-
6,306
92,765
-
-
61,201
-
mm
COUNTY,MONROE 1 COMMISSIONERS
STATEMENT T ASSETS- CONTINUEC
PROPRIETARY FUNDS
SEPTEMBER 30, 2010
Restricted
Accounts
PayableRetainage
Accrued Interest Payable
Notes Payable
Revenue Bonds Payable
Noncurrent Liabilities:
Payable from restricted assets -Landfill
closure/post closure costs
Accrued Comp. Absences Payable
Claims & Judgements Payable
Capital Leases Payable
Notes Payable
Revenue Bonds Payable
CPES Liability
Total Noncurrent Liabilities
NET ASSETS
Invested in Capital Assets, Net of Related Debt
Restricted for:
Debt Service
Capital Projects
Landfill
Unrestricted
SoundMunicipal rd Key
Svc District West
BridgeWaste ;
- 2,922,725
- 777,926
- - 3,098
496,867 - -
- - 460,000
397 .* 5,10
412,525 - -
181,206
80,139
111,877
129,632
-
234,816
617,270
-
-
535,498
-
-
-
-
11,080,000
299,319
171,536
267,726
2,175,450
251,675
11,69,419
3,470,847
286,239
16,801,739
- 4,848,936
- - 3,121,273
1,486,103 - -
6,112,886 6,758,351 4,322,311
The notes to the financial statements are an integral part of these statements.
C-20
Major Funds
Marathon
Airport
L
-
2,922,725
-
-
777,926
-
-
3,098-
-
496,867
-
-
460,000
-
465,400
6,902,681
6,421,320
-
412,525
-
36,666
411,908
134,452
-
364,443
-
-
617,270
-
-
535,498
-
11,030,000
-
102,325
341,06
290,590
141,511
1,263,055
425,042
606,911
21,165,736
6,846,362
12,649,844
74,034,169
1,159,445
-
4,848,936
-
-
3,121,273
-
-
1,436,103
-
1,526,523
13,722,071
20,584,344
14,178,367
102,212,552
21,743,789
no
STATEMENT OF REVENUES, EXPENSES AND
CHANGESD NET ASSETS
PROPRIETARY ., ;
FOR THE YEAR ENDED B ; ., 30, 0 1-
Operating Revenues:
Franchise Fees
Charges for Services
Fines and Forfeitures
Miscellaneous
Total Operating Revenues
Operating Expenses:
Personnel Services
Operations
Depreciation and Amortization
Asserted and Paid Claims
Total Operating Expenses
Operating Income/(Loss)
Non®perating Revenues/(Expenses);
Operating Grants
Grant and Donations - Other Sources
Other Income - PFC
Investment Income
Insurance Recoveries
Gain (Loss) on Disposition of Assets
Interest Expenses and Fiscal Charges
Total Rion -Operating
Revenues/(Expenses)
Income/(Loss) Before
Contributions and Transfers
Transfers from Other Funds
Transfers to Other Funds
Transfers from Constitutional Officers
Transfers to Constitutional Officers
Capital Grants and Contributions
Change in Net Assets
Total Net Assets -October 1
Total Net Assets -September 30
a
SoundSvc District West
Waste Bridge Airport
463,131
-
$ -
17,004,994
1,022,799
5,058,534
-
-
1,976
4,742
-
5,709
17,472,867
1,022,799
5,066,219
1,49,531
801,170
1,693,611
14,134, 723
125,761
6,160,172
56,924
416,088
1,951,437
15,641,178
1,33,019
9,805,220
78,787
- 3,451,604
50,000
- 342,842
-
- 962,169
97,773
107,834 88,675
(356)
- (442)
56_$_92)
- 254,203)
169,312
107,834 4,590,645
(179,303) (121,362) (159,66)
,013 - -
(8,000) - -
- 2,468,993
7,955,120 +r .
1,080
The notes to the financial statements are an integral part of these statements.
C-22
Governmental
Major Funds
Activities
Internal
Marathon
Service
Airport
o ai
Funds
-
$ 463,131
-
738,275
23,824,602
20,366,407
-
1,976
-
1,06
11,657
210,523
739,481
24,301,366
20,576,930
432,599
4,376,911
1,743,783
764,055
21,184„711
3,50,7
562,192
2,986,61
7,821
-
-
16,666,735
1,758,846
28,548,263
22,025,786
50,126
3,580,517
-
-
392,82
-
-
962,169
-
17,979
312,261
277,450
-
-
523,178
-
(798)
(36,75)
-
(311.095)
-
68,105
4,935,896
764,153
951,2601
688,999
(68,703)
166,993
166,993
-
(64,942)
(525,271)
(632,937)
-
4,013
-
-
(8,000)
-
379,873
2,848,866
-
(69,336)
3,175,600
(1,317,640)
14,647,703
99,036,952
23,061,429
$ 14,178,367
$ 102,212,552
$ 21,743,789
mm
MONROE COUNTY, FLDA-BOARD OF COUNTY COMMISSIONERS
STATEMENT OF CASH FLOWS
PROPRIETARY FUNDS
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Operating Activities:
Cash received for services
Cash rec'vd from other funds for goods and secs
Cash received from insurance recoveries
Cash received from others-PFC
Cash payments to suppliers for goods and secs
Cash payments for employee services
Cash payments to other funds
Cash payments for claims
Other operating revenue
Net Cash Provided by/(Used in)
Operating Activities
Noncapital Financing Activities:
Operating grants received
Transfers from other funds
Transfers to other funds
Net Cash Provided/(Used) by Noncapital
Financing Activities
Capital and Related Financing Activities:
Proceeds from capital grants
Acquisition of capital assets
Principal paid on capital debt
Interest and fiscal charges paid on capital debt
Transfers from other funds restricted for capital purposes
Net Cash Provided/(Used) by Capital and
Related Financing Activities
um= r
fllajor Funds
pal Card Key
Svc District Sound West
Waste Bridge Airport
2,681
962,169
(14,324,839)
(217,671) (6,034,325)
(814,139)
(447,909) (1,029,320)
(360,024)
(215,854) (162,650)
4,742
5,709
1,838,625 139,926
78,787 3,648,854
4,013
(187,303) (121,281 159,6641
4,502,325
(9,076) (90,712) (7,087,841)
(479,791) (5,670,000)
(65,430) (239,775)
Investing Activities:
Investment income
126,686
114,412
30,905
Proceeds from sales and maturities of investments
7,108,348
540,565
14,816,558
Purchase of investment securities
(8,052,956)
�4,942,582
018,332
Net Cash Provided/(Used) in Investing Activities
..... ±17,922
287,605
4,829,131
Net Increase/(Decrease) in Cash and
Cash Equivalents
361,903
(4,359,672)
(1,511,413)
Cash and Cash Equivalents:
October 1
202,573
4,632,205
6,301,713
September 30
$ 564,476
$ 272,533
$ 4,790,300
The notes to the financial statements are an integral part
of these statements.
C-24
Major Funds
Activities
Internal
Marathon
ice
Airport
Total
Funds
616,441
23,891,979
4,345,666
-
2,61
15,591,577
-
-
512,167
-
962,169
-
(744,941)
(21,321,776)
(3,963,923)
(204,565)
(2,495,933)
(1,033,011)
(103,603)
(842,131)
(362,643)
-
-
(16,828,673)
1,206
11,657
239,432
(435, 62)
208,646
_299,16
52,039 3,779,680 -
7,329 11,342 -
(111,326) (579,574) (632,97)
(51,953) 3,211,443 (632,937)
241,930 4,74,305 -
(527,555) (7,715,184) (21,565)
(6,149,791) -
- (30,205)
159,664 159,664 -
125,911(9,266,211) (21,565)
f 302,897
2,5W691
s+ -
(27,73) (5,536,925) (,923,724)
224,085 11,360,576 7,067,957
$ 196,342 $ 5,823,651 $ 2,144,233
G-25
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
STATEMENT OF CASH FLOWS -CONTINUED
PROPRIETARY FUNDS
FOR THE YEAR ENDED SEPTEMBER 30, 2010
Reconciliation of operating income/(loss)
to net cash provided bV(used in) operating
activities:
Operating income/(loss)
Adjustments to reconcile operating income/(loss)
to net cash provided by/(used in) operating
activities:
Depreciation and Amortization
Nonoperating Income-PFC
Nonoperating Income -Insurance Recoveries
Change in Assets and Liabilities:
Increase/(Decrease) in Accounts receivable
Increase/(Decrease) in Due from other funds
Increase/(Decrease) in Due from other gov't units
Increase/(Decrease) in Due frn constitutional ofcrs
Increase/(Decrease) in Accounts payable
Increase/(Decrease) in Accrued wages/benefits
Increase/(Decrease) in Claims/judgments payable
Increase/(Decrease) in Due to other funds
Increase/(Decrease) in Due to other gov't units
Increase/(Decrease) in Due to constitutional ofcrs
Increase/(Decrease) in Comp. absences payable
Increase/(Decrease) in Deposits in escrow
Increase/(Decrease) in Landfill Closure Costs
Increase/(Decrease) in OPEB liability
Total adjustments
Jor Funds
Municipal Card Key
Svc District Sound West
Waste Bridge Airport
56,924 416,088 1,951,437
- - 962,169
(78,164)
(96,299)
2,681
18,081
(2,212)
(1,439)
-
(1,216)
(40,237)
(25,453)
534,976
(14,269)
(2,604)
12,746
-
127,624
273
-
3,729
-
(391)
(136,918)
(8,737)
(23,223)
(45,349)
(56,329)
4,084
-
-
129,354
71,715
112,599
6,936
460,146
3,404,558
Net Cash Provided by/(Used in)
Operating Activities
$ 1,838,625
$
139,926 $ 0_1.33�4,443
Nencash investing, capital, and financing activities.
Contribution of capital assets from gov't
$ -
$
$ 2,500
Gain (Loss) on disposition of assets
1
$
442
$
Forgiveness of capital lease amount
$ -
5
. ....
Cash Reconciliation:
Unrestricted
$ 544,065
$
272,533 $ 111,652
Restricted
20,411
- 4,678,648
Total
$ 564,476
$
272,533 $ 4,790,300
The notes to the financial statements
are an integral part
of these statements.
C-26
Major Funds
Marathon
Airport
rm
$ (1,019,365) $ (4,246,897) $ (1,448,856)
562,192
2,986,641
74,821
-
962,169
-
-
-
523,178
5,15
(169,048)
17,898
(127,249)
(106,487)
-
-
(3,651)
(12,115)
-
(41,453)
83,173
71,529
581,052
(195,808)
1,84
(2,283)
1 Q,815
-
-
(161,938)
-
127,624
255
(205)
3,797
(22,102)
-
(137,309)
-
13,028
(64,281)
8,170
(961)
(57,290)
-
-
4,08
-
58,310
371,978
123,323
583,903
4,455,543
449,670
$ (435,462)
$
208,646
$ 999,186)
$
-
$
2,500
$ -
$
-
$ (798)
- -
$
196,342
$
1,124,592
$ 2,144,233
-
4,99,Q59
-
$
196,342
$
5,823,651
$ 2,144,233
C-27
COUNTY,MONROE ICOMMISSIONERS
STATEMENT FIDUCIARY ASSETS
FIDUCIARY
SEPTEMBER 30, 2010
Fire and
EMS
Pension
Trust
ASSETS
Cash and Cash Equivalents 62,420
Investments 763,409
Interest Receivable 2,26
Total Assets 848,255
LIABILITIES
Clue to Others 150
T ASSETS
Held in Trust for Pension Benefits and Other Purposes 848,105
Total Net Assets $ 848,105
The notes to the financial statements are an integral part of those statements.
C-26
MONROE COUNTY, FLORIDA-BOARD OF COUNTY COMMISSIONERS
STATEMENT OF CHANGES IN FIDUCIARY NET ASSETS
FIDUCIARY ®,
FOR THE YEAR ENDED SEPTEMBER 30,2010
Fire and
EMS
Pension
Trust Fund
Additions:
Employer Contributions
$ 28,914
Investment Income
7,669
Total Additions
36,-5i3-3
Deductions:
Administration
(8,708)
Pension Benefits
(19,590)
Total Deductions
(28,298)
Change in Net Assets
8,285
Total Net ssets® October 1
839,820
Total Net Assets- September 30
848,105
The notes to the financial statements are an integral part of these statements.
C-29
- �,: ,� s �
MONROE COUNTY, FLURIDA-
�;101 W#11�_Eka
Notes To Financial Statements
For the Year Ended Septern ber 30, 2010
M
The following summary of the more significant accounting policies of the Monroe County, Florida Boa
of County Commissioners (Board) is presented to assist the reader in interpreting these financi
statements and should be viewed as an integral part of this report. I
E2P2!:U1 i1iet�
Monroe County, Florida (County) is a Non -Charter County established as provided by Article Vill
Section 1 of the Florida Constitution and Section 125 of the Florida Statutes. The primary government
of the County is comprised of the Board of County Commissioners and five "constitutional officers" as
follows: Clerk of the Circuit Court, Property Appraiser, Sheriff, Supervisor of Elections and Tax
Collector.
Entity status for financial reporting purposes is governed by Statement No. 14 of the Government
Accounting Standards Board (GASB) and Rules of the Auditor General, State of Florida. The GASB
the standard -setting body for the establishment of accounting principles generally accepted in t T
United States of America (GAAP) for governmental entities. The financial statements of the Boar
when combined with all of its blended component units and the constitutional officers, constitute t
"primary government" of Monroe County according to GAAP. The primary government, together wil
the Board's discretely -presented component unit, constitutes the complete GAAP basis financi,
reporting entity of the County which is presented in the Monroe County, Florida Comprehensive Annu,*01
Financial Report.
e These financial statements include all funds of the Board and its "blended" and "discrete" compon I
units, if material. "Component units" are legally separate entities for which operational or financi
responsibility rests with the Board or for which the nature and significance of their relationship to t
Board is such that exclusion would cause the financial statements to be misleading or incomplete.
Since this report excludes the constitutional officers, these Board financial statements do not purport to
reflect the financial position or the results of operations of Monroe County, Florida taken as a whole.
Rather, they have been prepared to provide information at this level of detail greater than what is
;ivailable in the County's financial statements,
The Board of County Commissioners, composed of five members, is the legislative body for Monroe
County and as such budgets and provides funding used by the separate Constitutional Offices with the
exception of fees collected by the Clerk of the Circuit Court and the Tax Collector. Under the direction
of the Clerk of the Circuit Court, the Monroe County Finance Department maintains the accounting
system for the Board's operations, but excluding those of the Property Appraiser, Sheriff, Tax Collector,
Clerk of the Circuit Court and Supervisor of Elections, each of which maintains its own accounting
system.
I R-1011 "MR1111101"W
W4 ILYA
itz
W
I I .. f III r I i I i i i 1. r f "I'll, - rflfi,1111 WIN,
Monroe Countv, Florida Comprehensive Plan Land Authority LUQ�LA - The MCLA was created by
Monroe County, Florida Ordinance 031-1986 pursuant to Florida Statute 380 and is considered a
legally separate entity from Monroe County. Its purpose is to operate a land acquisition program
in Monroe County, to implement the Monroe County Comprehensive Plan and address issues
created by it. The Monroe County Board of County Commissioners serves as the governing
board and is able to impose its will. Therefore, the MCLA, for financial reporting purposes, is
considered a blended component unit of Monroe County, Florida and is presented as a special
revenue fund of the Board and the County. Complete financial statements for MCLA can be
obtained from MCLA's administrative office at 1200 Truman Avenue, Ste. 207, Key West, Florida
33040.
Monroe Countv Industrial Development Authorily_(MCIDAI - The MCIDA was created by Monroe
County, Florida Resolution pursuant to Florida Statute 159. The MCIDA serves to assist in
financing and refinancing capital projects, which will foster economic development in the County.
The Monroe County Board of County Commissioners serves as the governing board and is able
to impose its will. Therefore, the MCIDA for financial reporting purposes is considered a blended
component unit of Monroe County, Florida. The MCIDA is not legally required to adopt a budget;
however, the Board must authorize the issuance of bonded debt. Neither the MCIDA nor the
Board has any legal obligation for repayment of the revenue bonds of the MCI DA. As an issuer of
11 conduit" debt obligations, the MCIDA has no assets or liabilities.
D is cretely -presented component units are legally separate entities, which do not meet the criteria for
blending. The Monroe County Housing Finance Authority (Authority) qualified in previous years as a
discretely presented component unit of the Board, but was immaterial to the Board and had been
excluded from the statements. Currently the Authority has been abolished. It was created in 19797
Pbolished in 1993, re-established in 1995 and ag ain abolished in 2007.
The Board's financial statements are prepared in accordance with Chapter 10.550, Rules of the Auditor
General — Local Governmental Entity Audits (The "Rules"), which do not require separate financial
statements for the Board but which specify certain requirements if such financial statements are
presented. Requirements include presentation of fund -level and component unit financial statements.
Government -wide financial statements, related disclosures and management's discussion and analysis
are not required by the Rules and are not presented. As such, these statements present information
about the Board's funds, including fiduciary funds, but do not present a complete presentation of the
Board's financial position and changes in financial position. Separate columns are presented for each
major governmental fund and for each major enterprise fund.
W
MONROE COUNTY, FLORIDA
MR4104
General Fund - The General Fund is the general operating fund of the Board. All general tax
revenues and other receipts that are not required either legally or by accounting principles
generally accepted in the United States of America to be accounted for in other funds are
accounted for in the General Fund.
Fine and Forfeiture Special Revenue Fund - The Fine and Forfeiture Fund is used to account for
revenues received from fines and forfeitures imposed from the commission of statutory
offenses, ad valorem taxes that are transferred to the Sheriff and to account for operations of
the County's court support system.
Road and Bridae Sr)ecial Revenue Fund - The Road and Bridge Fund is used to account for
revenues, operating expenditures and capital improvements for the construction a
maintenance of roads and bridges which are not grant funded.
Governmental Grants Special Revenue Fund - The Governmental Grant Fund is used
account for operating revenues and expenditures for all governmental activity of federal a
state grants.
Comprehensive Plan Land Authoritv Soecial Revenue Fund — The Comprehensive Plan La
Authority Fund is used to operate a land acquisition program.
One Cent Infrastructure Surtax Capital Proiect Fund - The One Cent Infrastructure Surtax Fun
is used to account for capital improvements funded by the One Cent Infrastructure Surtax.
Infrastructure Sales Surtax Revenue Bonds, Series 2007 Capital Prooect Fund — Th
Infrastructure Sales Surtax Revenue Bonds, Series 2007 Capital Project Fund is used
account for the proceeds of this bond issue.
All Debt Service Funds — The All Debt Service Funds Debt Service Fund is used to account
accumulation of resources for, and payment of, interest and principal on the long-term de
incurred in the issuance of various revenue bonds.
MVMZMEZZ�M
Munigjpal Service C7istrict-i(Vaste - The Municipal Service District -Waste Fund is used to account
for the operations of solid waste collection, disposal and recycling activities, as well as the
closure and post closure of the landfills.
Card Sound Bridge - The Card Sound Bridge Fund is used to account for the operations of
Monroe County's Card Sound Toll Bridge.
The Key West Airport Fund is used to account for the operations of Monroe
County's Key West International Airport.
Marathon Airport - The Marathon Airport Fund is used to account for the operations of Monroe
County's Marathon Airport,
AN
MONROE COUNTY, FLORIDA
Non -exchange transactions, in which the board gives (or receives) value without directly receiving
giving) equal value in exchange, include grants. On an accrual basis, revenue from grants
recognized in the fiscal year in which all eligibility requirements have been satisfied.
Proprietary funds distinguish operating revenues and expenses from nonoperating items. Operating
revenues and expenses generally result from providing services and producing and delivering goods in
connection with a proprietary fund's principal ongoing operations. The principal operating revenues of
the Board's enterprise funds are charges to customers for sales and services. Operating expenses for
enterprise funds include the cost of sales and services, administrative expenses, and depreciation on
capital assets. All revenues and expenses not meeting this definition are reported as nonoperating
revenues and expenses.
Under the terms of the grant agreements, the Board funds certain programs by a combination o?
specific cost -reimbursement grants, categorical block grants, and general revenues. Thus when
program expenses are incurred, there are both restricted and unrestricted net assets available to
finance the program. It is the Board's policy to first apply cost -reimbursement grant resources to such
programs, followed by categorical block grants, and then by general revenues.
Use of Estimates - The presentation of financial statements in conformity with accounting principIdM
generally accepted in the United States of America, as applicable to governmental units, requir
management to make use of estimates that affect the reported amounts in the financial statement]
Actual results could differ from estimates.
Budqets and Budqetary Data - The following are the statutory procedures followed by the Board of
County Commissioners in establishing the budget for Monroe County.
1) On or before June I of each year the Sheriff, the Clerk of the Circuit Court, the Tax Collector, and
the Supervisor of Elections shall each submit to the Board a tentative budget for their respective
offices for the ensuing fiscal year.
2) Within fifteen days after certification of the ad valorem tax roll by the Property Appraiser, the
County Budget Officer submits to the Board a proposed budget for the fiscal year commencing
the following October 1. The budget includes proposed expenditures and the means of financing
them.
3) By Board resolution, a tentative budget is submitted to the public. Public hearings are held to
obtain taxpayer comments.
4) Fifteen days after adoption of the tentative budget, a final budget is submitted for review and
adoption at a final public hearing.
5) Prior to, or on September 30, the Board's budget is legally enacted through passage of a
resolution. Accordingly all fund types have an adopted budget as required by Florida Statute
129.03, All funds have legally adopted budgets.
MR