Accountability and Transparency in Government
Citizen's Guide to Finances: Overview
Use the navigation links on the left to view 6-year trend graphs and greater detail for each category.
Revenues
Expenditures
Financial Position
Pension Liability
Debt and Long Term
Obligations
Revenue Source | 2014 | 2015 | % Change | 2014 per capita |
2015 per capita |
% Change |
---|---|---|---|---|---|---|
Taxes |
$ 4,361,676 |
$ 4,806,223 |
10.2% |
$ 335.80 |
$ 374.29 |
11.5% |
Federal government |
189,792 |
125,044 |
- 34.1% |
14.61 |
9.74 |
- 33.4% |
State government |
859,439 |
1,051,241 |
22.3% |
66.17 |
81.87 |
23.7% |
Local contributions |
82,687 |
79,163 |
- 4.3% |
6.37 |
6.16 |
- 3.2% |
Charges for services |
535,978 |
509,859 |
- 4.9% |
41.26 |
39.71 |
- 3.8% |
Interest income |
3,412 |
3,457 |
1.3% |
0.26 |
0.27 |
2.5% |
Fines and forfeitures |
21,112 |
17,913 |
- 15.2% |
1.63 |
1.39 |
- 14.2% |
Other revenues |
140,209 |
274,551 |
95.8% |
10.79 |
21.38 |
98.1% |
Proceeds from sales of assets |
3,316 |
- 0 - |
- 100.0% |
0.26 |
- 0 - |
- 100.0% |
Proceeds from notes payable |
- 0 - |
76,128 |
n/a |
- 0 - |
5.93 |
n/a |
Transfers in |
415,849 |
219,840 |
- 29.8% |
32.02 |
22.73 |
- 29.0% |
Total Revenues |
$ 6,613,470 |
$ 7,235,419 |
9.4% |
$ 509.16 |
$ 563.46 |
10.7% |
Expenditures | 2014 | 2015 | % Change | 2014 Per Capita |
2015 Per Capita |
% Change |
---|---|---|---|---|---|---|
Legislative |
$ 85,604 |
$ 88,850 |
3.8% |
$ 6.59 |
$ 6.92 |
5.0% |
Judicial |
923,866 |
914,808 |
- 1.9% |
71.82 |
71.24 |
- 0.8% |
General government |
1,191,783 |
1,295,292 |
8.7% |
91.75 |
100.87 |
9.9% |
Public safety |
1,614,771 |
1,667,886 |
3.3% |
124.32 |
129.89 |
4.5% |
Health and welfare |
781,352 |
1,445,108 |
84.9% |
60.15 |
112.54 |
87.1% |
Community / Econonomic develop |
113,718 |
22,474 |
- 80.2% |
8.75 |
1.75 |
- 80.0% |
Recreation and culture |
23,595 |
17,970 |
- 23.8% |
1.82 |
1.40 |
- 23.0% |
Capital outlay |
65,925 |
179,419 |
172.2% |
5.08 |
13.97 |
175.3% |
Other expenditures |
1,647,113 |
1,556,650 |
- 5.5% |
126.81 |
121.22 |
- 4.4% |
Transfers out |
450,849 |
331,840 |
- 26.4% |
34.71 |
25.84 |
- 25.6% |
Total Expenditures |
$ 6,907,579 |
$ 7,520,297 |
8.9% |
$ 531.80 |
$ 585.65 |
10.1% |
Financial Position | 2014 | 2015 | % Change |
---|---|---|---|
Total governmental revenues |
$ 6,613,470 |
$ 7,235,419 |
9.4% |
Total governmental expenditures |
6,907,576 |
7,520,297 |
8.9% |
Surplus (shortfall) |
$ (294,106) |
$ (284,878) |
- 3.1% |
Restricted funds |
$ 590,399 |
$ 218,936 |
- 62.9% |
Assigned funds |
1,155,242 |
1,005,753 |
- 12.9% |
Unassigned funds |
373,010 |
609,084 |
63.3% |
Total Fund Balance |
$ 2,118,651 |
$ 1,833,773 |
- 13.4% |
Pension Plan Actuarial Valuations as of Decemeber 31, |
2014 | 2015 | % Change | Trend |
---|---|---|---|---|
Value of assets |
$ 8,506,943 |
$ 8,711,218 |
2.4% |
|
Accrued liability |
11,347,158 |
11,935,524 |
5.2% |
|
Overfunded (underfunded) |
$ (2,840,215) |
$ (3,224,306) |
13.5% |
|
Percent funded |
75.0% |
73.0% |
- 2.7% |
|
Unfunded liability as a percent of General Fund revenues |
56.88% |
61.2% |
7.6% |
|
Annual county contribution |
$ 305,065 |
$ 343,230 |
12.5% |
|
Active employees |
72 |
72 |
- 0 - |
|
Retirees and eligible inactive employees |
65 |
67 |
3.1% |
|
Ratio of employees to retirees (inc. eligible non-actives) |
1.11 |
1.07 |
- 3.6% |
|
Active employee salary |
$ 2,302,053 |
$ 2,319,824 |
0.8% |
|
Benefits paid (inc. deferred benefits) |
$ 684,987 |
$ 742,102 |
8.3% |
Long Term Governmental Obligations |
2014 | 2015 | % Change | Trend |
---|---|---|---|---|
Note payable to Frontier Communication |
- 0 - |
$ 76,128 |
n/a |
|
Sick leave |
$ 1,985 |
$ 9,295 |
368.3% |
|
Total long-term debt oblligations |
$ 1,985 |
$ 85,423 |
4203.4% |
|
Total long-term debt, per capita |
$ 0.15 |
$ 6.65 |
4333.3% |
|
Long-term debt, due within one year |
- 0 - |
$ 17,898 |
n/a |
Prepared by MGT of America Consulting, LLC
Great Lakes Region
2343 Delta Road
Bay City MI, 48706