MONROE COUNTY, FLORIDA SHERIFF
FINANCIAL STATEMENTS
As of and for the Year Ended September 30, 2017
And Reports of Independent Auditor
MONROE COUNTY, FLORIDA SHERIFF
TABLE OF CONTENTS
REPORT OF INDEPENDENT AUDITOR ............................................................................................... |
|
FINANCIAL STATEMENTS |
|
Balance Sheet - Governmental Funds.............................................................................................................. |
3 |
Statement of Revenues, Expenditures and Changes in Fund Balances - |
|
Governmental Funds ..................................................................................................................................... |
4 |
Statement of Fiduciary Assets and Liabilities - Agency Funds......................................................................... |
5 |
Notes to Financial Statements.................................................................................................................... |
|
REQUIRED SUPPLEMENTARY INFORMATION |
|
Schedule of Revenues, Expenditures and Changes in Fund Balances - |
|
Budget and Actual - General Fund.............................................................................................................. |
16 |
Schedule of Revenues, Expenditures and Changes in Fund Balances - |
|
Budget and Actual – Major Special Revenue Funds............................................................................. |
|
OTHER SUPPLEMENTARY INFORMATION |
|
Combining Statement of General, Trauma Star and Radio |
|
Communications Funds by Service Area .................................................................................................... |
24 |
25 |
|
Combining Balance Sheet – |
|
Special Revenue Funds ........................................................................................................................ |
|
Combining Statement of Revenues, Expenditures and Changes in Fund Balances - |
|
Schedule of Revenues, Expenditures and Changes in Fund Balances - |
|
Budget and Actual – |
|
Agency Funds Description.............................................................................................................................. |
38 |
Combining Statement of Changes in Fiduciary Assets and Liabilities - |
|
All Agency Funds......................................................................................................................................... |
39 |
SUPPLEMENTARY REPORTS |
|
Report of Independent Auditor on Internal Control over Financial |
|
Reporting and on Compliance and Other Matters Based on an |
|
Audit of Financial Statements Performed in Accordance with |
|
Government Auditing Standards ........................................................................................................... |
|
Independent Auditor’s Management Letter .............................................................................................. |
|
Report of Independent Accountant on Compliance with Local |
|
Government Investment Policies................................................................................................................. |
44 |
Report of Independent Auditor
To the Honorable Rick Ramsay,
Sheriff of Monroe County, Florida
Report on the Financial Statements
We have audited the accompanying financial statements of each major fund and the aggregate remaining fund information of the Monroe County, Florida Sheriff (the “Sheriff”) as of and for the year ended September 30, 2017, and the related notes to the financial statements as listed in the table of contents.
Management’s Responsibility for the Financial Statements
Management is responsible for the preparation and fair presentation of these financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of the financial statements that are free from material misstatement, whether due to fraud or error.
Auditor’s Responsibility
Our responsibility is to express opinions on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement.
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditor’s judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the Sheriff’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Sheriff’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinions.
Opinions
In our opinion, the financial statements referred to above present fairly, in all material respects, the respective financial position of each major fund and the aggregate remaining fund information of the Sheriff as of September 30, 2017, and the respective changes in financial position thereof for the year then ended, in conformity with accounting principles generally accepted in the United States of America.
Emphasis of Matter
As discussed in Note 1 to the financial statements, the financial statements referred to above were prepared solely for the purpose of complying with Rules of the Auditor General of the State of Florida. In conformity with the Rules, the accompanying financial statements are intended to present the financial position and changes in financial position of each fund of Monroe County, Florida that is attributable to the Sheriff. They do not purport to, and do not, present fairly the financial position of Monroe County, Florida as of September 30, 2017, and the changes in its financial position for the fiscal year then ended in conformity with accounting principles generally accepted in the United States of America. Our opinions are not modified with respect to this matter.
1
Other Matters
Required Supplementary Information
Accounting principles generally accepted in the United States of America require that the Required Supplementary Information as listed in the table of contents be presented to supplement the financial statements. Such information, although not a part of the financial statements, is required by the Governmental Accounting Standards Board, who considers it to be an essential part of financial reporting for placing the financial statements in an appropriate operational, economic, or historical context. We have applied certain limited procedures to the required supplementary information in accordance with auditing standards generally accepted in the United States of America, which consisted of inquiries of management about the methods of preparing the information and comparing the information for consistency with management’s responses to our inquiries, the financial statements, and other knowledge we obtained during our audit of the financial statements. We do not express an opinion or provide any assurance on the information because the limited procedures do not provide us with sufficient evidence to express an opinion or provide any assurance.
Other Supplementary Information
Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the Sheriff’s basic financial statements. The other supplementary information, as listed in the table of contents, is presented for purposes of additional analysis and is not a required part of the financial statements.
The other supplementary information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the financial statements. Such information has been subjected to the auditing procedures applied in the audit of the financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the financial statements or to the financial statements themselves, and other additional procedures in accordance with accounting standards generally accepted in the United States of America. In our opinion, the other supplementary information is fairly stated, in all material respects, in relation to the financial statements as a whole.
Other Reporting Required by Government Auditing Standards
In accordance with Government Auditing Standards, we have also issued our report dated February 6, 2018 on our consideration of the Sheriff's internal control over financial reporting and on our tests of its compliance with certain provisions of laws, regulations, contracts, 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 in considering the Sheriff’s internal control over financial reporting and compliance.
Orlando, Florida
February 6, 2018
2
FINANCIAL STATEMENTS
MONROE COUNTY, FLORIDA SHERIFF
BALANCE SHEET ‐ GOVERNMENTAL FUNDS
SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Major Funds |
|
|
|
|
|
|
|
|
|
|
Non‐Major Funds |
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shared |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Radio |
|
HIDTA |
|
|
|
|
|
Asset |
|
|
Federal |
|
|
|
|
|
Other |
|
|
||
ASSETS |
|
General |
|
Trauma Star |
|
Communications |
|
Grants |
|
|
Grants |
|
|
Forfeiture |
|
|
Forfeiture |
|
|
E‐911 |
|
Governmental |
|
Total |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
4,996,414 |
$ |
86,052 |
$ |
65,075 |
|
$ |
807,840 |
$ |
- |
$ |
296,600 |
$ |
4,591,239 |
$ |
1,755,322 |
$ |
1,142,992 |
|
$ |
13,741,534 |
|||||||
Investments |
|
158,223 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,616,501 |
|
|
- |
|
|
- |
|
|
- |
|
|
4,774,724 |
Due from Board of County Commissioners |
|
22,400 |
|
|
- |
|
|
- |
|
|
- |
|
|
5,084 |
|
|
- |
|
|
- |
|
|
127,182 |
|
|
16,276 |
|
|
170,942 |
Due from other funds |
|
4,710,853 |
|
|
- |
|
|
- |
|
|
464 |
|
|
- |
|
|
- |
|
|
10,741 |
|
|
- |
|
|
1,449,826 |
|
|
6,171,884 |
Due from other governmental units |
|
21,102 |
|
|
- |
|
|
- |
|
|
2,200,910 |
|
|
4,580,237 |
|
|
- |
|
|
- |
|
|
- |
|
|
118,119 |
|
|
6,920,368 |
Due from others |
|
193,113 |
|
|
- |
|
|
- |
|
|
14,554 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
28,699 |
|
|
236,366 |
Inventory |
|
25,818 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
25,818 |
Interest receivable |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
38,457 |
|
|
- |
|
|
- |
|
|
- |
|
|
38,457 |
Total assets |
$ |
10,127,923 |
$ |
86,052 |
$ |
65,075 |
|
$ |
3,023,768 |
$ |
4,585,321 |
$ |
4,951,558 |
$ |
4,601,980 |
$ |
1,882,504 |
$ |
2,755,912 |
|
$ |
32,080,093 |
|||||||
LIABILITIES AND FUND BALANCES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
2,697,028 |
$ |
- |
$ |
- |
|
$ |
987,179 |
$ |
- |
$ |
52,393 |
$ |
9,729 |
$ |
12,475 |
$ |
21,954 |
|
$ |
3,780,758 |
|||||||
Accrued wages and benefits payable |
|
5,686,889 |
|
|
- |
|
|
- |
|
|
163,991 |
|
|
- |
|
|
- |
|
|
- |
|
|
4,348 |
|
|
10,132 |
|
|
5,865,360 |
Due to Board of County Commissioners |
|
737,032 |
|
|
86,052 |
|
|
65,075 |
|
|
199,945 |
|
|
- |
|
|
- |
|
|
- |
|
|
4,658 |
|
|
280,035 |
|
|
1,372,797 |
Due to other governmental units |
|
293,947 |
|
|
- |
|
|
- |
|
|
893,915 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
12,766 |
|
|
1,200,628 |
Due to other funds |
|
707,129 |
|
|
- |
|
|
- |
|
|
778,678 |
|
|
4,585,321 |
|
|
34 |
|
|
12,411 |
|
|
30,313 |
|
|
57,998 |
|
|
6,171,884 |
Due to others |
|
5,148 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
74 |
|
|
5,222 |
Unearned revenues |
|
750 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
750 |
Total liabilities |
|
10,127,923 |
|
|
86,052 |
|
|
65,075 |
|
|
3,023,708 |
|
|
4,585,321 |
|
|
52,427 |
|
|
22,140 |
|
|
51,794 |
|
|
382,959 |
|
|
18,397,399 |
Deferred Inflows of Resources: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unavailable revenues |
|
- |
|
|
- |
|
|
- |
|
|
60 |
|
|
4,494,807 |
|
|
- |
|
|
- |
|
|
50,000 |
|
|
1,871 |
|
|
4,546,738 |
Fund balances, restricted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Law enforcement programs |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
4,899,131 |
|
|
4,579,840 |
|
|
- |
|
|
- |
|
|
9,478,971 |
- Teen court program |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
50,541 |
|
|
50,541 |
- |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
407,374 |
|
|
407,374 |
- |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,780,710 |
|
|
- |
|
|
1,780,710 |
- Inmate welfare program |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
641,409 |
|
|
641,409 |
- Farm program |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
58,873 |
|
|
58,873 |
- Grants |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,494,807) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,494,807) |
Fund balances, committed |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
- Contract administration |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,212,885 |
|
|
1,212,885 |
Total fund balances |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,494,807) |
|
|
4,899,131 |
|
|
4,579,840 |
|
|
1,780,710 |
|
|
2,371,082 |
|
|
9,135,956 |
Total liabilities, deferred inflows of |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
resources and fund balances |
$ |
10,127,923 |
$ |
86,052 |
$ |
65,075 |
|
$ |
3,023,768 |
$ |
4,585,321 |
$ |
4,951,558 |
$ |
4,601,980 |
$ |
1,882,504 |
$ |
2,755,912 |
|
$ |
32,080,093 |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes to the financial statements are an integral part of this statement. |
3 |
MONROE COUNTY, FLORIDA SHERIFF
STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
GOVERNMENTAL FUNDS
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non‐Major |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Major Funds |
|
|
|
|
|
|
|
|
|
|
|
|
Funds |
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shared |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Trauma |
|
|
Radio |
|
HIDTA |
|
|
|
|
|
Asset |
|
|
Federal |
|
|
|
|
|
Other |
|
|
Total |
|
|
|
General |
|
|
Star |
|
Communications |
|
Grants |
|
|
Grants |
|
|
Forfeiture |
|
|
Forfeiture |
|
|
E‐911 |
|
Governmental |
|
Governmental |
||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
46,133,018 |
$ |
5,702,149 |
$ |
713,479 |
|
$ |
- |
$ |
118,580 |
$ |
- |
$ |
- |
$ |
460,728 |
$ |
171,794 |
$ |
53,299,748 |
||||||||
Intergovernmental - other government units |
|
- |
|
|
- |
|
|
- |
|
|
20,093,439 |
|
|
342,651 |
|
|
- |
|
|
395,068 |
|
|
- |
|
|
273,838 |
|
|
21,104,996 |
Charges for services |
|
- |
|
|
- |
|
|
41,546 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,881,275 |
|
|
3,922,821 |
Fines and forfeitures |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
127,064 |
|
|
127,064 |
Investment income |
|
78,119 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
88,409 |
|
|
32,590 |
|
|
14,383 |
|
|
13,319 |
|
|
226,820 |
Miscellaneous income |
|
408,286 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
1,660 |
|
|
- |
|
|
16,674 |
|
|
426,620 |
Total revenues |
|
46,619,423 |
|
|
5,702,149 |
|
|
755,025 |
|
|
20,093,439 |
|
|
461,231 |
|
|
88,409 |
|
|
429,318 |
|
|
475,111 |
|
|
4,483,964 |
|
|
79,108,069 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
34,342,422 |
|
|
963,797 |
|
|
168,530 |
|
|
4,146,501 |
|
|
4,140,100 |
|
|
137 |
|
|
41,371 |
|
|
462,854 |
|
|
3,582,001 |
|
|
47,847,713 |
Operating expenses |
|
10,041,977 |
|
|
2,179,734 |
|
|
488,637 |
|
|
15,257,089 |
|
|
839,494 |
|
|
487 |
|
|
3,929 |
|
|
189,461 |
|
|
700,234 |
|
|
29,701,042 |
Capital outlay |
|
1,216,580 |
|
|
2,472,566 |
|
|
32,568 |
|
|
689,849 |
|
|
95,777 |
|
|
- |
|
|
9,500 |
|
|
7,070 |
|
|
25,317 |
|
|
4,549,227 |
Aid to other |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
135,547 |
|
|
86,465 |
|
|
- |
|
|
35,100 |
|
|
257,112 |
Loss on investments |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
119,530 |
|
|
- |
|
|
- |
|
|
- |
|
|
119,530 |
Total expenditures |
|
45,600,979 |
|
|
5,616,097 |
|
|
689,735 |
|
|
20,093,439 |
|
|
5,075,371 |
|
|
255,701 |
|
|
141,265 |
|
|
659,385 |
|
|
4,342,652 |
|
|
82,474,624 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
1,018,444 |
|
|
86,052 |
|
|
65,290 |
|
|
- |
|
|
(4,614,140) |
|
|
(167,292) |
|
|
288,053 |
|
|
(184,274) |
|
|
141,312 |
|
|
(3,366,555) |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance proceeds |
|
23,872 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
23,872 |
Transfers (to)/from other funds |
|
(124,720) |
|
|
- |
|
|
- |
|
|
- |
|
|
119,333 |
|
|
- |
|
|
- |
|
|
- |
|
|
5,387 |
|
|
- |
Transfers (to)/from other governments |
|
(282,381) |
|
|
- |
|
|
(215) |
|
|
- |
|
|
- |
|
|
- |
|
|
(5,965) |
|
|
(2,374) |
|
|
- |
|
|
(290,935) |
Transfer (to)/from Board of County |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commissioners |
|
(635,215) |
|
|
(86,052) |
|
|
(65,075) |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(30,262) |
|
|
(816,604) |
Total other financing sources (uses) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
over expenditures |
|
(1,018,444) |
|
|
(86,052) |
|
|
(65,290) |
|
|
- |
|
|
119,333 |
|
|
- |
|
|
(5,965) |
|
|
(2,374) |
|
|
(24,875) |
|
|
(1,083,667) |
Excess of revenues over expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other financing sources |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(4,494,807) |
|
|
(167,292) |
|
|
282,088 |
|
|
(186,648) |
|
|
116,437 |
|
|
(4,450,222) |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
5,066,423 |
|
|
4,297,752 |
|
|
1,967,358 |
|
|
2,254,645 |
|
|
13,586,178 |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
|
$ |
- |
$ |
(4,494,807) |
$ |
4,899,131 |
$ |
4,579,840 |
$ |
1,780,710 |
$ |
2,371,082 |
$ |
9,135,956 |
||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes to the financial statements are an integral part of this statement. |
4 |
MONROE COUNTY, FLORIDA SHERIFF
STATEMENT OF FIDUCIARY ASSETS AND LIABILITIES
AGENCY FUNDS
SEPTEMBER 30, 2017
|
|
Civil |
|
|
|
|
|
|
|
|
Total |
ASSETS |
|
Process |
|
|
Bonds |
|
|
Inmate |
|
|
Agency |
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
810 |
$ |
677,698 |
$ |
31,017 |
$ |
709,525 |
|||
Due from others |
|
- |
|
|
- |
|
|
5,240 |
|
|
5,240 |
Total assets |
$ |
810 |
$ |
677,698 |
$ |
36,257 |
$ |
714,765 |
|||
LIABILITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
- |
$ |
- |
$ |
6,501 |
$ |
6,501 |
|||
Due to Board of County Commissioners |
|
810 |
|
|
- |
|
|
- |
|
|
810 |
Due to individuals |
|
- |
|
|
677,698 |
|
|
29,756 |
|
|
707,454 |
Total liabilities |
$ |
810 |
$ |
677,698 |
$ |
36,257 |
$ |
714,765 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes to the financial statements are an integral part of this statement. |
5 |
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Reporting entity - The Monroe County, Florida Sheriff (the “Sheriff”) is a separately elected county official established pursuant to the Constitution of the State of Florida. The Sheriff’s financial statements do not purport to reflect the financial position or the results of operations of Monroe County, Florida (the “County”) taken as a whole. The financial statements of the Sheriff have been prepared in accordance with accounting principles and reporting guidelines established by the Governmental Accounting Standards Board (“GASB”).
Entity status for financial reporting purposes is governed by Statement No. 14, as amended. Although the Sheriff’s Office is operationally autonomous from the County, it does not hold sufficient corporate powers of its own to be considered a legally separate entity for financial reporting purposes. Therefore, under GASB guidelines, the Sheriff is reported as a part of the primary government of Monroe County, Florida.
Measurement focus, basis of accounting, and financial statement presentation - The Sheriff's financial statements are prepared for the purpose of complying with Section 218.39(2), Florida Statutes and Chapter 10.550, Rules of the Auditor General (the “Rules”), which requires the Sheriff to only present fund financial statements.
The General Fund and Special Revenue Funds are governmental funds that use the current financial resources measurement focus and the modified accrual basis of accounting. Revenues are recognized when measurable and available. Revenues are considered to be available when they are collectible within the current period or soon enough thereafter to pay liabilities of the current period. For this purpose, the government considers revenues to be available if they are collected within 60 days of the end of the current fiscal period. Expenditures generally are recorded when a liability is incurred, as under accrual accounting. However, debt service expenditures as well as expenditures related to compensated absences, and claims and judgments, are recorded only when payment is due.
Description of funds - The Sheriff reports the General Fund and Special Revenue Funds as governmental funds and Agency Funds as a fiduciary fund type. The General Fund is used to account for all revenues and expenditures applicable to the general operations of the Sheriff. The Special Revenue Funds account for the proceeds and uses of specific revenue sources that are legally restricted or committed to expenditures for a specific purpose. Agency Funds are used to account for assets held by the Sheriff as agent. Agency funds are custodial in nature and do not involve measurement of results of operations.
The Sheriff reports the General Fund and the following seven Special Revenue Funds as major funds: Trauma Star, Radio Communications, HIDTA Grants, Grants, Shared Asset Forfeiture, Federal Forfeiture and
6
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Transfers - The Sheriff transfers funds to administer certain Special Revenue Fund programs. In addition, the extent to which General Fund, Trauma Star, Radio Communications and the State Forfeiture Fund revenues exceed expenditures is reflected as transfers out and as liabilities to the Board of County Commissioners.
Fund balance presentation - In accordance with GASB Statement No. 54, the fund balances of the governmental funds are classified as restricted or committed. This classification includes amounts that can be spent only for specific purposes because of constitutional provisions or enabling legislation or because of constraints that are externally imposed by creditors, grantors, contributors or the laws or regulations of other governments.
Budgetary requirements - General fund expenditures are controlled by appropriations in accordance with the budget requirements set forth in the Florida Statutes. Budgets are administered for all funds and are prepared on a basis consistent with accounting principles generally accepted in the United States of America.
Cash and cash equivalents and investments - Highly liquid investments with maturities of 90 days or less when purchased are considered cash equivalents. Included are investments in the State Board of Administration Local Surplus Funds Investment Pool Trust Fund (“SBA”), which consists of the Florida PRIME investment pool, a qualifying fund that operates essentially as a money market fund, and municipal bonds. Florida PRIME is stated at amortized cost, which is substantially the same as fair value, and municipal bonds are stated at fair value based on level 2 of the fair value hierarchy, using quoted prices for similar assets in active markets or identical or similar assets in inactive markets.
Receivables - All receivables are shown net of an allowance for uncollectibles. Historical collection experience is used to estimate the accounts receivable allowance. The complete balance in the Inmate Fund is deemed uncollectible in the amount of $388,997 at September 30, 2017.
Capital assets - Capital assets are recorded as expenditures in the General Fund or the Special Revenue Funds at the time of purchase and are capitalized at historical cost in the
It is the policy of the Sheriff to capitalize all assets costing more than $1,000 with an estimated useful life of two or more years. The cost of normal maintenance and repairs that do not add to the value of the asset or materially extend asset lives are not capitalized.
Capital assets are depreciated using the
|
Years |
Buildings and infrastructure |
|
Machinery and equipment |
Compensated absences - The Sheriff permits employees to accumulate earned but unused vacation and sick pay benefits. The Sheriff is not legally required to and does not accumulate expendable available financial resources to liquidate this obligation. The obligation is accrued in the
Use of estimates - The preparation of financial statements requires management to make use of estimates that affect reported amounts. Actual results could differ from estimates.
7
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Cash and cash equivalents and investments at September 30, 2017 consist of the following:
Type |
|
Credit Quality Rating |
|
|
Fair Value |
Demand deposits |
|
N/A |
$ |
14,451,059 |
|
SBA |
|
Unrated |
|
|
158,223 |
Municipal Bonds |
|
|
|
|
4,616,501 |
|
|
|
|
$ |
19,225,783 |
|
|
|
|
|
|
Deposits - Cash and cash equivalents consist of demand deposits insured by the Federal Deposit Insurance Corporation (FDIC) or covered by the State of Florida collateral pool, a multiple financial institution pool with the ability to assess its members for collateral shortfalls if a member institution fails.
Investments - Florida Statutes and the Sheriff’s investment policy authorize investments in certificates of deposit, savings accounts, repurchase agreements, the Local Government Surplus Funds Trust Fund administered by the Florida State Board of Administration, money market funds, direct obligations of the U.S. Treasury, federal agencies and instrumentalities, rated or unrated bonds, notes or instruments, securities of or interests in any investment company or investment trust, commercial paper and Municipal Securities.
As of September 30, 2017, the Sheriff had $158,223 invested in the SBA and $4,616,501 in Municipal Bonds, which was 25% of the Sheriff’s total cash and cash equivalents and investments. Of the $158,223 invested in the SBA, 100% is invested in Florida PRIME. The Municipal Bonds are rated by Standard and Poor’s from AA- through AAA and the ratings on the Municipal Bonds from Moody’s are rated from AA2 through AAA.
Florida PRIME is rated by Standard and Poor’s. The current rating is AAAm. The weighted average days to maturity (WAM) of the Florida PRIME at September 30, 2017 is 51 days. Next interest rate reset days for floating rate securities are used in the calculation of the WAM. The weighted average life (WAL) of Florida Prime at September 30, 2017, is 80 days.
Demand deposits in the 911 Wireless Fund in the amount of $1,755,322 include restricted cash of $1,341,970. This amount of cash is in a separate account according to Statute. The County must use the funds only for capital expenditures directly attributable to establishing and provisioning
8
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Interfund receivables and payables at September 30, 2017 consist of the following:
Due From
Other Funds
Due to
Other Funds
General |
$ |
4,710,853 |
$ |
707,129 |
|
HIDTA |
|
464 |
|
|
778,678 |
Grants |
|
- |
|
|
4,585,321 |
Shared asset forfeiture |
|
- |
|
|
34 |
Federal forfeiture |
|
10,741 |
|
|
12,411 |
|
- |
|
|
30,313 |
|
Other governmental |
|
1,449,826 |
|
|
57,998 |
|
$ |
6,171,884 |
$ |
6,171,884 |
|
|
|
|
|
|
|
Note
A summary of changes in the Sheriff’s capital assets, presented in the
|
|
Balance |
|
|
|
|
|
|
|
|
|
Balance |
|
|
10/01/2016 |
|
|
Additions |
|
|
Deductions |
|
|
09/30/2017 |
|
Buildings and improvements |
$ |
2,797,684 |
$ |
- |
$ |
- |
$ |
2,797,684 |
||||
Equipment |
|
46,385,582 |
|
|
4,549,226 |
|
|
|
2,968,048 |
|
|
47,966,760 |
|
$ |
49,183,266 |
|
$ |
4,549,226 |
|
$ |
2,968,048 |
|
$ |
50,764,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated depreciation |
$ |
27,218,924 |
$ |
3,446,144 |
$ |
2,718,177 |
$ |
27,946,891 |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Note
The Sheriff permits employees to accumulate earned but unused vacation and sick pay benefits. The Sheriff is not legally required to and does not accumulate expendable available financial resources to liquidate this obligation. The obligation for compensated absences is accrued in the
|
Compensated |
|
|
|
Absences |
$ |
7,490,142 |
|
Additions |
|
3,589,519 |
Reductions |
|
(3,034,365) |
$ |
8,045,296 |
|
|
|
|
9
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
In the governmental fund financial statements, fund balance is composed of two classifications designed to disclose the hierarchy of constraints placed on how fund balance can be spent.
The governmental fund types classify fund balances as follows:
Restricted Fund Balance - This classification includes revenue sources that are restricted to specific purposes externally imposed by creditors or imposed by law.
Grants Fund is restricted for Federal Emergency Management Agency funding which has been expended but not yet received which has specific eligibility requirements.
Shared Asset Forfeiture Fund is restricted upon Ordinance
Federal Forfeiture Fund is restricted for law enforcement purposes based upon the Federal Justice and Treasury Guide to Equitable Sharing which outlines the specific uses of these funds.
Teen Court is restricted by State Statute [F.S. 938.19].
Commissary Fund is restricted for Inmate and Farm as outlined by State Statute [F.S. 951.23(9)].
Committed Fund Balance - Portion of fund balance that can only be used for specific purpose imposed by the Sheriff (highest level of
Contract Administrative Fund is committed for the administration of contracts between the Sheriff and third parties.
Note
Florida Retirement System
As a general rule, membership in the Florida Retirement System (the "FRS") is compulsory for all employees working in a regularly established position for a state agency, county government, district school board, state university, community college, or a participating city or special district within the State of Florida.
FRS was created in Florida Statute Chapter 121. Amendments to all of the following retirement plans can only be made by an act of the Florida Legislature. Rules governing the operations and administration of the system may be found in Chapter 60S of the Florida Administrative Code (the "FAC"}, except the Investment Plan for which rules may be found in Chapter 19, FAC. The FAC is maintained by the Department of State.
10
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Pension Plan
Description - The FRS was created to provide public employees a cost sharing, multiple- employer defined benefit plan (the "Pension Plan"). The Pension Plan is administered by the Florida Department of Management Services, Division of Retirement.
Benefits - The Pension Plan provides retirement and disability benefits, annual
Members enrolled in the Pension Plan before July 1, 2011, will be vested, or eligible to receive future benefits after 6 years of creditable service. Substantial changes were made to the Pension Plan during fiscal year 2011, affecting new members enrolled by extending the vesting requirement. Therefore, on or after July 1, 2011 members will be vested, or eligible to receive future benefits, after 8 years of creditable service.
Regular class members, Senior Management Service class members and Elected Officers' class members enrolled before July 1, 2011 are eligible for normal retirement if they are vested and age 62 or if they have 30 years of creditable service regardless of age. They are entitled to
aretirement benefit payable monthly for life, equal to 1.6%, 2% and 3.0% respectively (3.33% for judges and justices) of their final average compensation based on the five highest years of salary, for each year of credited service. On or after July 1, 2011 the normal age of retirement increased to 65 or 33 years of creditable service regardless of age.
A regular class member may retire early if vested but under the required retirement age. However, the benefit will be reduced by 5 percent for each year between the age at retirement and the normal retirement age.
Funding Policy - Governmental employers' contributions are based on
In addition to governmental employer contributions, all enrolled members of the Pension Plan are required to contribute 3.0% of their salary.
Investment Plan
Description - The Investment Plan, under Florida Statute 121.4501, provides an alternative to the Pension Plan. This is a defined contribution plan which is administered by the State Board of Administration.
These participants receive a contribution for
11
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Benefits - The Investment Plan provides retirement, disability and death benefits to plan members and beneficiaries. Retirement, disability and death benefits are based on age, average
Members are vested, or eligible to receive future benefits at one year of service.
Retirement depends on your class of membership and the first date of hire. The same age and
Upon retirement, the member may rollover vested funds to another qualified plan, structure a periodic payment under the Investment Plan, receive a
Disability coverage is provided to the member but must either transfer their investmentaccount balance to the Pension Plan when approved for disability retirement in order to receive guaranteed lifetime monthly benefits under the Pension Plan or remain inthe Investment Plan and rely upon the account balance for retirement income.
Funding Policy - Governmental employers and class members are required to make contributions, using the blended contribution rate, to the FRS for investment to pay future benefits to members and beneficiaries. These contributions are transferred to the FRS Trust Fund individual member accounts, and the individual members allocate contributions and account balances among various approved investment choices. The ultimate benefit depends in part on the performance of investment funds.
Deferred Retirement Option Program (the "DROP")
Description - DROP is a voluntary retirement program that is available only to FRS Pension Plan members who qualify for normal retirement. Under Florida Statute 121.091, the FRS administers DROP, which is a program that allows members to retire without terminating their employment.
Benefits - DROP allows eligible members to defer receipt of monthly retirement benefit payments while continuing employment with an FRS employer for a period not to exceed 60 months after electing to participate. While in DROP, employees simultaneously earn a salary while their monthly retirement benefits are held in the FRS Trust Fund and accrue interest. When employment terminates at the end of the approved DROP participation period, a DROP participant receives the DROP payout and begins receiving the monthly retirement benefit in the same amount determined at retirement, plus annual
Funding Policy - The employer contribution rates for the periods from October 1, 2016 through June 30, 2017 and July 1, 2017 through September 30, 2017 for DROP participants are 12.99% and 13.26%, respectively. There are no required contributions by DROP participants.
Health Insurance Subsidy (the "HIS Plan")
Description - Florida Statute Chapter 112, established the HIS Plan, a
12
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
Benefits - Eligible retirees and beneficiaries receive a monthly health insurance subsidy payment of $5 for each year of creditable service, with a minimum payment of $30 and a maximum payment of $150 per month.
Funding Policy - The HIS Plan is funded by required contributions from FRS participating employees as set forth by the Florida Legislature, based on a percentage of gross compensation for all active FRS members.
The Monroe County Sheriff’s Office recognizes pension expenditures in an amount equal to amounts paid to the Pension Plan, the Investment Plan and the HIS Plan, amounting to $4,423,438, $559,535 and $828,297, respectively, for the fiscal year ended September 30, 2017. The Monroe County Sheriff’s Office payments for the Pension Plan and the HIS Plan after June 30, 2017, the measurement date used to determine the net pension liability associated with the Pension Plan and HIS Plan, amounted to $1,204,232 and $135,112, respectively.
The Monroe County Sheriff’s Office is not legally required to and does not accumulate expendable available resources to liquidate the retirement obligation related to its employees. Accordingly, the net pension liability and associated deferred outflows and deferred inflows are presented on the
The State of Florida annually issues a publicly available financial report that includes financial statements and required supplementary information for the FRS. The latest available report may be obtained by writing to the State of Florida Division of Retirement, Department of Management Services, and P.O. Box 9000, Tallahassee, Florida
Monroe County Sheriff’s office offers 457 Deferred Compensation Programs to all employees of the agency. Employees may participate in the plan through payroll deductions and the plan is funded by Mass Mutual Financial Group and AIG Valic group variable annuity contract. Contributions are invested at the employee’s direction through the options available under the program. Employees are fully vested at time of enrollment. The Monroe County Sheriff’s Office has no liability beyond the payment of
Monroe County Sheriff’s office also offers a
The plan allows the agency to contribute ongoing
The Sheriff contributed $15,750 for the year ended September 30, 2017 and there were no employee contributions.
13
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
The Monroe County Board of County Commissioners (BOCC) administers a
The BOCC may amend the plan design, with changes to the benefits, premiums and/or levels of participant contribution at any time. In an open session, on at least an annual basis and prior to the annual enrollment process, the BOCC approves the rates for the coming calendar year for the retiree and County contributions.
Eligibility for postemployment participation in the Plan is limited to
The BOCC engages an actuarial firm on a biennial basis to determine the County’s actuarially determined annual required contribution and unfunded obligation. The Sheriff has no responsibility to the Plan other than to make the periodic payments determined by the BOCC. Further information about the Plan is available in the County’s Comprehensive Annual Financial Report which is published on the Clerk‘s website at
Note
The Sheriff is exposed to various risks of loss related to tort; theft of, damage to, and destruction of assets; errors and omissions; injuries to employees; and natural disasters. The Sheriff participates in the coverage provided by the Board for Workers’ Compensation, Group Insurance, and Risk Management Internal Service Funds. Under these programs, Workers' Compensation provides $500,000 coverage per claim for regular employees. Workers’ Compensation claims in excess of the
14
MONROE COUNTY, FLORIDA SHERIFF
NOTES TO FINANCIAL STATEMENTS
SEPTEMBER 30, 2017
Note
From time to time, the Sheriff is a party to various lawsuits and claims, which it is vigorously defends. Such matters arise out of the normal course of its operation, some of which are covered by insurance policies or by the Sheriff’s participation in the Florida Sheriff’s
Note
Operating leases - The Sheriff leases office space, equipment and vehicles under operating lease agreements. These lease agreements include options to extend the leases for additional terms as well as cancellation provisions. Total lease payments made during the fiscal year ended September 30, 2017 were $5,191,088.
The following is a schedule by years of minimum future rentals under operating leases as of September 30, 2017:
Year Ending
September 30,
2017
2018 |
|
$ |
5,103,319 |
2019 |
|
|
4,905,357 |
2020 |
|
|
4,566,817 |
2021 |
|
|
4,311,943 |
2022 |
|
|
3,408,605 |
|
|
8,521,300 |
|
Total |
|
$30,817,341 |
For those leases that are increased annually by the Consumer Price Index (CPI) and the lease agreement does not state a minimum or maximum rate for the remainder of the lease term, the same known lease expense is used for the remainder of the lease term in the future rental schedule above.
Note
The Sheriff is the recipient of grants that are subject to special compliance requirements and audits by the grantor agencies that may result in disallowed expense amounts. These amounts constitute a contingent liability of the Sheriff. The Sheriff does not believe any contingent liabilities to be material to the financial statements.
Hurricane Irma impacted the Monroe County Sheriff in September 2017. Due to the damage from Hurricane Irma, the Monroe County Sheriff Office will apply for Federal Emergency Management Assistance (FEMA) to assist with Hurricane expenditures. The Monroe County Sheriff anticipates receiving $4,492,425 related to fiscal year ending 2017 which is recorded as a receivable and a deferred inflow of resources. The Monroe County Sheriff also anticipates additional expenditures in excess of $2 million dollars related to Hurricane Irma in fiscal year ending 2018.
Note
In December 2017, one of the Sheriff’s helicopters caught on fire. While the extent of the loss is not presently determinable, the Sheriff has insurance coverage which is adequate to fully cover the amount of loss.
15
REQUIRED SUPPLEMENTARY INFORMATION
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ GENERAL FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
46,697,930 |
$ |
45,883,018 |
$ |
46,133,018 |
$ |
250,000 |
|||
Investment income |
|
- |
|
|
- |
|
|
78,119 |
|
|
78,119 |
Miscellaneous income |
|
- |
|
|
401,035 |
|
|
408,286 |
|
|
7,251 |
Total revenues |
|
46,697,930 |
|
|
46,284,053 |
|
|
46,619,423 |
|
|
335,370 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
36,046,658 |
|
|
34,561,658 |
|
|
34,342,422 |
|
|
219,236 |
Operating expenses |
|
9,631,901 |
|
|
10,311,217 |
|
|
10,041,977 |
|
|
269,240 |
Capital outlay |
|
919,371 |
|
|
1,281,178 |
|
|
1,216,580 |
|
|
64,598 |
Total expenditures |
|
46,597,930 |
|
|
46,154,053 |
|
|
45,600,979 |
|
|
553,074 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
100,000 |
|
|
130,000 |
|
|
1,018,444 |
|
|
888,444 |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
|
|
|
Insurance proceeds |
|
- |
|
|
- |
|
|
23,872 |
|
|
23,872 |
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
- |
|
|
(635,215) |
|
|
(635,215) |
Transfer (to)/from other governments |
|
- |
|
|
- |
|
|
(282,381) |
|
|
(282,381) |
Transfers (to)/from other funds |
|
(100,000) |
|
|
(130,000) |
|
|
(124,720) |
|
|
5,280 |
Total other financing sources (uses) |
|
(100,000) |
|
|
(130,000) |
|
|
(1,018,444) |
|
|
(888,444) |
Excess of revenues over expenditures |
|
|
|
|
|
|
|
|
|
|
|
and other financing sources (uses) |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
16
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ TRAUMA STAR
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
1,887,163 |
$ |
5,702,149 |
$ |
5,702,149 |
$ |
- |
|||
Total revenues |
|
1,887,163 |
|
|
5,702,149 |
|
|
5,702,149 |
|
|
- |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
538,393 |
|
|
976,534 |
|
|
963,797 |
|
|
12,737 |
Operating expense |
|
1,333,770 |
|
|
2,220,615 |
|
|
2,179,734 |
|
|
40,881 |
Capital outlay |
|
15,000 |
|
|
2,505,000 |
|
|
2,472,566 |
|
|
32,434 |
Total expenditures |
|
1,887,163 |
|
|
5,702,149 |
|
|
5,616,097 |
|
|
86,052 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
- |
|
|
- |
|
|
86,052 |
|
|
86,052 |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
|
|
|
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
- |
|
|
(86,052) |
|
|
(86,052) |
Total other financing sources (uses) |
|
- |
|
|
- |
|
|
(86,052) |
|
|
(86,052) |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
17
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ RADIO COMMUNICATIONS
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
523,479 |
$ |
713,479 |
$ |
713,479 |
$ |
- |
|||
Charges for services |
|
- |
|
|
- |
|
|
41,546 |
|
|
41,546 |
Total revenues |
|
523,479 |
|
|
713,479 |
|
|
755,025 |
|
|
41,546 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
162,451 |
|
|
172,451 |
|
|
168,530 |
|
|
3,921 |
Operating expense |
|
353,028 |
|
|
502,528 |
|
|
488,637 |
|
|
13,891 |
Capital outlay |
|
8,000 |
|
|
38,000 |
|
|
32,568 |
|
|
5,432 |
Total expenditures |
|
523,479 |
|
|
712,979 |
|
|
689,735 |
|
|
23,244 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
- |
|
|
500 |
|
|
65,290 |
|
|
64,790 |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
|
|
|
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
- |
|
|
(65,075) |
|
|
(65,075) |
Transfer (to)/from other governments |
|
- |
|
|
(500) |
|
|
(215) |
|
|
285 |
Total other financing sources (uses) |
|
- |
|
|
(500) |
|
|
(65,290) |
|
|
(64,790) |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
18
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ HIDTA GRANTS FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - other government units |
$ |
20,100,000 |
$ |
20,100,000 |
$ |
20,093,439 |
$ |
(6,561) |
|||
Total revenues |
|
20,100,000 |
|
|
20,100,000 |
|
|
20,093,439 |
|
|
(6,561) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
4,200,000 |
|
|
4,147,000 |
|
|
4,146,501 |
|
|
499 |
Operating expenses |
|
15,100,000 |
|
|
15,261,000 |
|
|
15,257,089 |
|
|
3,911 |
Capital outlay |
|
800,000 |
|
|
692,000 |
|
|
689,849 |
|
|
2,151 |
Total expenditures |
|
20,100,000 |
|
|
20,100,000 |
|
|
20,093,439 |
|
|
6,561 |
Excess of revenues over (under) expenditures |
|
- |
|
|
- |
|
|
- |
|
|
- |
Other financing sources: |
|
|
|
|
|
|
|
|
|
|
|
Transfer (to)/from other governments |
|
- |
|
|
- |
|
|
- |
|
|
- |
Total other financing sources |
|
- |
|
|
- |
|
|
- |
|
|
- |
Excess of revenues and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources over expenditures |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
19
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ GRANTS FUND
YEAR ENDED SEPTEMBER 30, 2017
.
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
50,000 |
$ |
200,000 |
$ |
118,580 |
$ |
(81,420) |
|||
Intergovernmental - other government units |
|
400,000 |
|
|
400,000 |
|
|
342,651 |
|
|
(57,349) |
Total revenues |
|
450,000 |
|
|
600,000 |
|
|
461,231 |
|
|
(138,769) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
400,000 |
|
|
4,175,000 |
|
|
4,140,100 |
|
|
34,900 |
Operating expenses |
|
50,000 |
|
|
850,000 |
|
|
839,494 |
|
|
10,506 |
Capital outlay |
|
- |
|
|
100,000 |
|
|
95,777 |
|
|
4,223 |
Total expenditures |
|
450,000 |
|
|
5,125,000 |
|
|
5,075,371 |
|
|
49,629 |
Excess of revenues over (under) expenditures |
|
- |
|
|
(4,525,000) |
|
|
(4,614,140) |
|
|
(89,140) |
Other financing sources: |
|
|
|
|
|
|
|
|
|
|
|
Transfers (to)/from other funds |
|
- |
|
|
- |
|
|
119,333 |
|
|
119,333 |
Total other financing sources |
|
- |
|
|
- |
|
|
119,333 |
|
|
119,333 |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
- |
|
|
(4,494,807) |
|
|
(4,494,807) |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
(4,494,807) |
$ |
(4,494,807) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
20
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ SHARED ASSET FORFEITURE FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Investment income |
$ |
130,000 |
$ |
90,000 |
$ |
88,409 |
$ |
1,591 |
|||
Total revenues |
|
130,000 |
|
|
90,000 |
|
|
88,409 |
|
|
1,591 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
1,000 |
|
|
500 |
|
|
137 |
|
|
363 |
Operating expenses |
|
1,100 |
|
|
500 |
|
|
487 |
|
|
13 |
Aid to other |
|
133,900 |
|
|
140,000 |
|
|
135,547 |
|
|
4,453 |
Loss on investments |
|
- |
|
|
125,000 |
|
|
119,530 |
|
|
5,470 |
Total expenditures |
|
136,000 |
|
|
266,000 |
|
|
255,701 |
|
|
10,299 |
Excess of revenues over (under) expenditures |
|
(6,000) |
|
|
(176,000) |
|
|
(167,292) |
|
|
(8,708) |
Fund balances, beginning of year |
|
5,066,423 |
|
|
5,066,423 |
|
|
5,066,423 |
|
|
- |
Fund balances, end of year |
$ |
5,060,423 |
$ |
4,890,423 |
$ |
4,899,131 |
$ |
(8,708) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
21
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ FEDERAL FORFEITURE FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - other government units |
$ |
- |
$ |
- |
$ |
395,068 |
$ |
395,068 |
|||
Investment income |
|
- |
|
|
- |
|
|
32,590 |
|
|
32,590 |
Miscellaneous income |
|
- |
|
|
- |
|
|
1,660 |
|
|
1,660 |
Total revenues |
|
- |
|
|
- |
|
|
429,318 |
|
|
429,318 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
37,000 |
|
|
50,000 |
|
|
41,371 |
|
|
8,629 |
Operating expenses |
|
7,000 |
|
|
10,000 |
|
|
3,929 |
|
|
6,071 |
Capital expenses |
|
6,000 |
|
|
10,000 |
|
|
9,500 |
|
|
500 |
Aid to other |
|
400,000 |
|
|
90,000 |
|
|
86,465 |
|
|
3,535 |
Total expenditures |
|
450,000 |
|
|
160,000 |
|
|
141,265 |
|
|
18,735 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
(450,000) |
|
|
(160,000) |
|
|
288,053 |
|
|
448,053 |
Other financing sources (uses) |
|
|
|
|
|
|
|
|
|
|
|
Transfer (to)/from other governments |
|
- |
|
|
(7,000) |
|
|
(5,965) |
|
|
1,035 |
Total other financing sources (uses) |
|
- |
|
|
(7,000) |
|
|
(5,965) |
|
|
1,035 |
Excess of revenues over (under) expenditures |
|
(450,000) |
|
|
(167,000) |
|
|
282,088 |
|
|
449,088 |
Fund balances, beginning of year |
|
4,297,752 |
|
|
4,297,752 |
|
|
4,297,752 |
|
|
- |
Fund balances, end of year |
$ |
3,847,752 |
$ |
4,130,752 |
$ |
4,579,840 |
$ |
449,088 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
22
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ E‐911
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
480,000 |
$ |
480,000 |
$ |
460,728 |
$ |
(19,272) |
|||
Investment income |
|
20,000 |
|
|
20,000 |
|
|
14,383 |
|
|
(5,617) |
Total revenues |
|
500,000 |
|
|
500,000 |
|
|
475,111 |
|
|
(24,889) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
450,000 |
|
|
465,000 |
|
|
462,854 |
|
|
2,146 |
Operating expense |
|
120,000 |
|
|
200,000 |
|
|
189,461 |
|
|
10,539 |
Capital outlay |
|
- |
|
|
10,000 |
|
|
7,070 |
|
|
2,930 |
Total expenditures |
|
570,000 |
|
|
675,000 |
|
|
659,385 |
|
|
15,615 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
(70,000) |
|
|
(175,000) |
|
|
(184,274) |
|
|
(9,274) |
Other financing sources: |
|
|
|
|
|
|
|
|
|
|
|
Transfers (to)/from other governments |
|
- |
|
|
- |
|
|
(2,374) |
|
|
(2,374) |
Total other financing sources |
|
- |
|
|
- |
|
|
(2,374) |
|
|
(2,374) |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
(70,000) |
|
|
(175,000) |
|
|
(186,648) |
|
|
(11,648) |
Fund balances, beginning of year |
|
1,967,358 |
|
|
1,967,358 |
|
|
1,967,358 |
|
|
- |
Fund balances, end of year |
$ |
1,897,358 |
$ |
1,792,358 |
$ |
1,780,710 |
$ |
(11,648) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
23
OTHER SUPPLEMENTARY INFORMATION
MONROE COUNTY, FLORIDA SHERIFF
COMBINING STATEMENT OF GENERAL, TRAUMA STAR AND RADIO COMMUNICATIONS FUNDS BY SERVICE AREA
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
General |
|
|
|
|
|
|
Total |
|
|
|
|
|
Radio |
|
|
|||
|
|
Islamorada |
|
|
Marathon |
|
Unincorporated |
|
General |
|
|
General |
|
Trauma Star |
Communications |
|
Total |
||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
1,718,336 |
$ |
1,462,686 |
$ |
3,746,461 |
|
$ |
39,205,535 |
$ |
46,133,018 |
$ |
5,702,149 |
$ |
713,479 |
|
$ |
52,548,646 |
|||||
Charges for services |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
41,546 |
|
|
41,546 |
Investment income |
|
- |
|
|
- |
|
|
- |
|
|
78,119 |
|
|
78,119 |
|
|
- |
|
|
- |
|
|
78,119 |
Miscellaneous income |
|
- |
|
|
- |
|
|
- |
|
|
408,286 |
|
|
408,286 |
|
|
- |
|
|
- |
|
|
408,286 |
Total revenues |
|
1,718,336 |
|
|
1,462,686 |
|
|
3,746,461 |
|
|
39,691,940 |
|
|
46,619,423 |
|
|
5,702,149 |
|
|
755,025 |
|
|
53,076,597 |
Expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
1,448,715 |
|
|
1,058,004 |
|
|
2,968,592 |
|
|
28,867,111 |
|
|
34,342,422 |
|
|
963,797 |
|
|
168,530 |
|
|
35,474,749 |
Operating expenses |
|
93,950 |
|
|
140,651 |
|
|
346,099 |
|
|
9,461,277 |
|
|
10,041,977 |
|
|
2,179,734 |
|
|
488,637 |
|
|
12,710,348 |
Capital Outlay |
|
81,535 |
|
|
75,786 |
|
|
237,388 |
|
|
821,871 |
|
|
1,216,580 |
|
|
2,472,566 |
|
|
32,568 |
|
|
3,721,714 |
Total expenditures |
|
1,624,200 |
|
|
1,274,441 |
|
|
3,552,079 |
|
|
39,150,259 |
|
|
45,600,979 |
|
|
5,616,097 |
|
|
689,735 |
|
|
51,906,811 |
Excess of revenues over (under) expenditures |
|
94,136 |
|
|
188,245 |
|
|
194,382 |
|
|
541,681 |
|
|
1,018,444 |
|
|
86,052 |
|
|
65,290 |
|
|
1,169,786 |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Insurance proceeds |
|
- |
|
|
- |
|
|
- |
|
|
23,872 |
|
|
23,872 |
|
|
- |
|
|
- |
|
|
23,872 |
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
- |
|
|
(194,382) |
|
|
(440,833) |
|
|
(635,215) |
|
|
(86,052) |
|
|
(65,075) |
|
|
(786,342) |
Transfer (to)/from other governments |
|
(94,136) |
|
|
(188,245) |
|
|
- |
|
|
- |
|
|
(282,381) |
|
|
- |
|
|
(215) |
|
|
(282,596) |
Transfer (to)/from other funds |
|
- |
|
|
- |
|
|
- |
|
|
(124,720) |
|
|
(124,720) |
|
|
- |
|
|
- |
|
|
(124,720) |
Total other financing sources (uses) |
|
(94,136) |
|
|
(188,245) |
|
|
(194,382) |
|
|
(541,681) |
|
|
(1,018,444) |
|
|
(86,052) |
|
|
(65,290) |
|
|
(1,169,786) |
Excess of revenues over (under) expenditures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
and other financing sources (uses) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
|
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|
$ |
- |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
24
MONROE COUNTY, FLORIDA SHERIFF
NON‐MAJOR SPECIAL REVENUE FUNDS DESCRIPTION
The purpose of each
Teen Court Fund - This fund accounts for receipts and disbursements pertaining to a program designed to deter juveniles who are becoming involved in crime.
Law Enforcement Trust Fund - This fund accounts for expenditures to
State Fine and Forfeiture (State Forfeiture) - This fund accounts for the proceeds received primarily from seizures and forfeitures.
Contract Administrative Fund - This fund accounts for the administration of contracts between the Sheriff and third parties.
Commissary Fund - This fund accounts for receipts and disbursements of inmate telephone commissions, canteen revenues and other inmate programs.
25
MONROE COUNTY, FLORIDA SHERIFF
COMBINING BALANCE SHEET ‐ NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
SEPTEMBER 30, 2017
|
|
|
|
|
Law |
|
|
|
|
Enforcement |
|
|
|
Teen Court |
|
|
Trust Fund |
ASSETS |
|
|
|
|
|
Cash and cash equivalents |
$ |
- |
$ |
25 |
|
Due from Board of County Commissioners |
|
- |
|
|
- |
Due from other funds |
|
44,178 |
|
|
- |
Due from governmental units |
|
6,363 |
|
|
- |
Due from others |
|
- |
|
|
- |
Total assets |
$ |
50,541 |
|
$ |
25 |
LIABILITIES AND FUND BALANCES |
|
|
|
|
|
Liabilities: |
|
|
|
|
|
Accounts payable |
$ |
- |
$ |
- |
|
Accrued wages and benefits payable |
|
- |
|
|
- |
Due to Board of County Commissioners |
|
- |
|
|
3 |
Due to other governmental units |
|
- |
|
|
- |
Due to other funds |
|
- |
|
|
22 |
Due to others |
|
- |
|
|
- |
Total liabilities |
|
- |
|
|
25 |
Deferred Inflows of Resources: |
|
|
|
|
|
Unavailable revenues |
|
- |
|
|
- |
Fund balances, restricted |
|
|
|
|
|
Teen court program |
|
50,541 |
|
|
- |
|
- |
|
|
- |
|
Inmate welfare program |
|
- |
|
|
- |
Farm program |
|
- |
|
|
- |
Fund balances, committed |
|
|
|
|
|
Contract administration |
|
- |
|
|
- |
Total fund balances |
|
50,541 |
|
|
- |
Total liabilities, deferred inflows of resources and fund balances |
$ |
50,541 |
$ |
25 |
|
|
|
|
|
|
|
26
MONROE COUNTY, FLORIDA SHERIFF
COMBINING BALANCE SHEET ‐ NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
SEPTEMBER 30, 2017
|
|
State |
|
|
Contract |
|
|
|
|
|
Forfeiture |
|
Administrative |
|
|
Commissary |
|
ASSETS |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
30,240 |
$ |
- |
$ |
716,357 |
||
Due from Board of County Commissioners |
|
- |
|
|
- |
|
|
- |
Due from other funds |
|
22 |
|
|
1,404,956 |
|
|
670 |
Due from governmental units |
|
- |
|
|
111,656 |
|
|
- |
Due from others |
|
- |
|
|
- |
|
|
24,269 |
Total assets |
$ |
30,262 |
|
$ |
1,516,612 |
|
$ |
741,296 |
LIABILITIES AND FUND BALANCES |
|
|
|
|
|
|
|
|
Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
$ |
- |
$ |
- |
$ |
12,313 |
||
Accrued wages and benefits payable |
|
- |
|
|
- |
|
|
10,132 |
Due to Board of County Commissioners |
|
30,262 |
|
|
249,770 |
|
|
- |
Due to other governmental units |
|
- |
|
|
3,480 |
|
|
9,286 |
Due to other funds |
|
- |
|
|
48,553 |
|
|
9,283 |
Due to others |
|
- |
|
|
74 |
|
|
- |
Total liabilities |
|
30,262 |
|
|
301,877 |
|
|
41,014 |
Deferred Inflows of Resources: |
|
|
|
|
|
|
|
|
Unavailable revenues |
|
- |
|
|
1,850 |
|
|
- |
Fund balances, restricted |
|
|
|
|
|
|
|
|
Teen court program |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
- |
|
Inmate welfare program |
|
- |
|
|
- |
|
|
641,409 |
Farm program |
|
- |
|
|
- |
|
|
58,873 |
Fund balances, committed |
|
|
|
|
|
|
|
|
Contract administration |
|
- |
|
|
1,212,885 |
|
|
- |
Total fund balances |
|
- |
|
|
1,212,885 |
|
|
700,282 |
Total liabilities, deferred inflows of resources and fund balances |
$ |
30,262 |
$ |
1,516,612 |
$ |
741,296 |
||
|
|
|
|
|
|
|
|
|
27
MONROE COUNTY, FLORIDA SHERIFF
COMBINING BALANCE SHEET ‐ NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
SEPTEMBER 30, 2017
|
|
|
|
|
Total |
|
|
|
|
|
Nonmajor |
|
Inter‐Agency |
|
Special Revenue |
||
|
Communications |
|
|
Funds |
|
ASSETS |
|
|
|
|
|
Cash and cash equivalents |
$ |
396,370 |
$ |
1,142,992 |
|
Due from Board of County Commissioners |
|
16,276 |
|
|
16,276 |
Due from other funds |
|
- |
|
|
1,449,826 |
Due from governmental units |
|
100 |
|
|
118,119 |
Due from others |
|
4,430 |
|
|
28,699 |
Total assets |
$ |
417,176 |
|
$ |
2,755,912 |
LIABILITIES AND FUND BALANCES |
|
|
|
|
|
Liabilities: |
|
|
|
|
|
Accounts payable |
$ |
9,641 |
$ |
21,954 |
|
Accrued wages and benefits payable |
|
- |
|
|
10,132 |
Due to Board of County Commissioners |
|
- |
|
|
280,035 |
Due to other governmental units |
|
- |
|
|
12,766 |
Due to other funds |
|
140 |
|
|
57,998 |
Due to others |
|
- |
|
|
74 |
Total liabilities |
|
9,781 |
|
|
382,959 |
Deferred Inflows of Resources: |
|
|
|
|
|
Unavailable revenues |
|
21 |
|
|
1,871 |
Fund balances, restricted |
|
|
|
|
|
Teen court program |
|
- |
|
|
50,541 |
|
407,374 |
|
|
407,374 |
|
Inmate welfare program |
|
- |
|
|
641,409 |
Farm program |
|
- |
|
|
58,873 |
Fund balances, committed |
|
|
|
|
|
Contract administration |
|
- |
|
|
1,212,885 |
Total fund balances |
|
407,374 |
|
|
2,371,082 |
Total liabilities, deferred inflows of resources and fund balances |
$ |
417,176 |
$ |
2,755,912 |
|
|
|
|
|
|
|
28
MONROE COUNTY, FLORIDA SHERIFF
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
Law |
|
|
|
|
Enforcement |
|
|
|
Teen Court |
|
|
Trust Fund |
Revenues: |
|
|
|
|
|
Intergovernmental - BOCC |
$ |
- |
$ |
39,075 |
|
Intergovernmental - other government units |
|
- |
|
|
- |
Charges for services |
|
50,701 |
|
|
- |
Fines and forfeitures |
|
- |
|
|
- |
Investment income |
|
- |
|
|
22 |
Miscellaneous |
|
- |
|
|
- |
Total revenues |
|
50,701 |
|
|
39,097 |
Expenditures: |
|
|
|
|
|
Current: |
|
|
|
|
|
Personnel services |
|
50,999 |
|
|
- |
Operating expenses |
|
3,419 |
|
|
3,997 |
Capital outlay |
|
- |
|
|
- |
Aid to other |
|
- |
|
|
35,100 |
Total expenditures |
|
54,418 |
|
|
39,097 |
Excess of revenues over |
|
|
|
|
|
(under) expenditures |
|
(3,717) |
|
|
- |
Other financing sources (uses): |
|
|
|
|
|
Transfers (to)/from other funds |
|
- |
|
|
- |
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
- |
Total other financing sources (uses) |
|
- |
|
|
- |
Excess of revenues over expenditures and other |
|
|
|
|
|
financing sources (uses) |
|
(3,717) |
|
|
- |
Fund balances, beginning of year |
|
54,258 |
|
|
- |
Fund balances, end of year |
$ |
50,541 |
$ |
- |
|
|
|
|
|
|
|
29
MONROE COUNTY, FLORIDA SHERIFF
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
YEAR ENDED SEPTEMBER 30, 2017
|
|
State |
|
|
Contract |
|
|
|
|
|
Forfeiture |
|
Administrative |
|
|
Commissary |
|
Revenues: |
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
- |
$ |
- |
$ |
- |
||
Intergovernmental - other government units |
|
- |
|
|
273,838 |
|
|
- |
Charges for services |
|
- |
|
|
3,365,179 |
|
|
443,129 |
Fines and forfeitures |
|
127,064 |
|
|
- |
|
|
- |
Investment income |
|
191 |
|
|
4,849 |
|
|
5,048 |
Miscellaneous income |
|
- |
|
|
3,200 |
|
|
13,474 |
Total revenues |
|
127,255 |
|
|
3,647,066 |
|
|
461,651 |
Expenditures: |
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
Personnel services |
|
- |
|
|
3,366,528 |
|
|
164,474 |
Operating expenses |
|
96,993 |
|
|
224,134 |
|
|
217,232 |
Capital outlay |
|
- |
|
|
8,052 |
|
|
3,572 |
Aid to other |
|
- |
|
|
- |
|
|
- |
Total expenditures |
|
96,993 |
|
|
3,598,714 |
|
|
385,278 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
expenditures |
|
30,262 |
|
|
48,352 |
|
|
76,373 |
Other financing sources (uses): |
|
|
|
|
|
|
|
|
Transfers (to)/from other funds |
|
- |
|
|
5,387 |
|
|
- |
Transfer (to)/from Board of County Commissioners |
|
(30,262) |
|
|
- |
|
|
- |
Total other financing sources (uses) |
|
(30,262) |
|
|
5,387 |
|
|
- |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
53,739 |
|
|
76,373 |
Fund balances, beginning of year |
|
- |
|
|
1,159,146 |
|
|
623,909 |
Fund balances, end of year |
$ |
- |
$ |
1,212,885 |
$ |
700,282 |
||
|
|
|
|
|
|
|
|
|
30
MONROE COUNTY, FLORIDA SHERIFF
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES NON‐MAJOR GOVERNMENTAL FUNDS
SPECIAL REVENUE FUNDS
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
Total Nonmajor |
|
|
Inter‐Agency |
|
Special Revenue |
||
|
Communications |
|
|
Funds |
|
Revenues: |
|
|
|
|
|
Intergovernmental - BOCC |
$ |
132,719 |
$ |
171,794 |
|
Intergovernmental - other government units |
|
- |
|
|
273,838 |
Charges for services |
|
22,266 |
|
|
3,881,275 |
Fines and forfeitures |
|
- |
|
|
127,064 |
Investment income |
|
3,209 |
|
|
13,319 |
Miscellaneous income |
|
- |
|
|
16,674 |
Total revenues |
|
158,194 |
|
|
4,483,964 |
Expenditures: |
|
|
|
|
|
Current: |
|
|
|
|
|
Personnel services |
|
- |
|
|
3,582,001 |
Operating expenses |
|
154,459 |
|
|
700,234 |
Capital outlay |
|
13,693 |
|
|
25,317 |
Aid to other |
|
- |
|
|
35,100 |
Total expenditures |
|
168,152 |
|
|
4,342,652 |
Excess of revenues over (under) |
|
|
|
|
|
expenditures |
|
(9,958) |
|
|
141,312 |
Other financing sources (uses): |
|
|
|
|
|
Transfers (to)/from other funds |
|
- |
|
|
5,387 |
Transfer (to)/from Board of County Commissioners |
|
- |
|
|
(30,262) |
Total other financing sources (uses) |
|
- |
|
|
(24,875) |
Excess of revenues over expenditures and other |
|
|
|
|
|
financing sources (uses) |
|
(9,958) |
|
|
116,437 |
Fund balances, beginning of year |
|
417,332 |
|
|
2,254,645 |
Fund balances, end of year |
$ |
407,374 |
$ |
2,371,082 |
|
|
|
|
|
|
|
31
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ TEEN COURT FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Charges for services |
$ |
50,000 |
$ |
50,000 |
$ |
50,701 |
$ |
701 |
|||
Total revenues |
|
50,000 |
|
|
50,000 |
|
|
50,701 |
|
|
701 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel services |
|
53,000 |
|
|
55,000 |
|
|
50,999 |
|
|
4,001 |
Operating expense |
|
7,000 |
|
|
5,000 |
|
|
3,419 |
|
|
1,581 |
Total expenditures |
|
60,000 |
|
|
60,000 |
|
|
54,418 |
|
|
5,582 |
Excess of revenues over (under) expenditures |
|
(10,000) |
|
|
(10,000) |
|
|
(3,717) |
|
|
6,283 |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
(10,000) |
|
|
(10,000) |
|
|
(3,717) |
|
|
6,283 |
Fund balances, beginning of year |
|
54,258 |
|
|
54,258 |
|
|
54,258 |
|
|
- |
Fund balances, end of year |
$ |
44,258 |
$ |
44,258 |
$ |
50,541 |
$ |
6,283 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
32
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ LAW ENFORCEMENT TRUST FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
Revenues: |
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
|
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
52,000 |
$ |
42,000 |
$ |
39,097 |
$ |
(2,903) |
|||
Total revenues |
|
52,000 |
|
|
42,000 |
|
|
39,097 |
|
|
(2,903) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
4,000 |
|
|
5,000 |
|
|
3,997 |
|
|
1,003 |
Aid to other |
|
48,000 |
|
|
37,000 |
|
|
35,100 |
|
|
1,900 |
Total expenditures |
|
52,000 |
|
|
42,000 |
|
|
39,097 |
|
|
2,903 |
Excess of revenues over (under) expenditures |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
33
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ STATE FORFEITURE FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
Revenues: |
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
|
|
|
|
|
|
|
|
|
|
|
|
Fines and forfeitures |
$ |
49,500 |
$ |
130,500 |
$ |
127,064 |
$ |
(3,436) |
|||
Investment income |
|
500 |
|
|
500 |
|
|
191 |
|
|
(309) |
Total revenues |
|
50,000 |
|
|
131,000 |
|
|
127,255 |
|
|
(3,745) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
28,000 |
|
|
100,000 |
|
|
96,993 |
|
|
3,007 |
Total expenditures |
|
28,000 |
|
|
100,000 |
|
|
96,993 |
|
|
3,007 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
22,000 |
|
|
31,000 |
|
|
30,262 |
|
|
(738) |
Other financing uses: |
|
|
|
|
|
|
|
|
|
|
|
Transfer (to)/from Board of County Commissioners |
|
(22,000) |
|
|
(31,000) |
|
|
(30,262) |
|
|
738 |
Total other financing uses |
|
(22,000) |
|
|
(31,000) |
|
|
(30,262) |
|
|
738 |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, beginning of year |
|
- |
|
|
- |
|
|
- |
|
|
- |
Fund balances, end of year |
$ |
- |
$ |
- |
$ |
- |
$ |
- |
|||
|
|
|
|
|
|
|
|
|
|
|
|
34
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ CONTRACT ADMINISTRATIVE FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - other governmental units |
$ |
365,000 |
$ |
275,000 |
$ |
273,838 |
$ |
(1,162) |
|||
Charges for services |
|
3,335,000 |
|
|
3,340,000 |
|
|
3,365,179 |
|
|
25,179 |
Interest income |
|
5,000 |
|
|
5,000 |
|
|
4,849 |
|
|
(151) |
Miscellaneous income |
|
- |
|
|
- |
|
|
3,200 |
|
|
3,200 |
Total revenues |
|
3,705,000 |
|
|
3,620,000 |
|
|
3,647,066 |
|
|
27,066 |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel |
|
3,390,000 |
|
|
3,375,000 |
|
|
3,366,528 |
|
|
8,472 |
Operating expenses |
|
240,000 |
|
|
225,000 |
|
|
224,134 |
|
|
866 |
Capital expenses |
|
35,000 |
|
|
20,000 |
|
|
8,052 |
|
|
11,948 |
Total expenditures |
|
3,665,000 |
|
|
3,620,000 |
|
|
3,598,714 |
|
|
21,286 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
40,000 |
|
|
- |
|
|
48,352 |
|
|
48,352 |
Other financing sources (uses) |
|
|
|
|
|
|
|
|
|
|
|
Transfers (to)/from other funds |
|
- |
|
|
- |
|
|
5,387 |
|
|
5,387 |
Transfers (to)/from other governments |
|
(40,000) |
|
|
- |
|
|
- |
|
|
- |
Total other financing sources (uses) |
|
(40,000) |
|
|
- |
|
|
5,387 |
|
|
5,387 |
Excess of revenues over expenditures and other |
|
|
|
|
|
|
|
|
|
|
|
financing sources (uses) |
|
- |
|
|
- |
|
|
53,739 |
|
|
53,739 |
Fund balances, beginning of year |
|
1,159,146 |
|
|
1,159,146 |
|
|
1,159,146 |
|
|
- |
Fund balances, end of year |
$ |
1,159,146 |
$ |
1,159,146 |
$ |
1,212,885 |
$ |
53,739 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
35
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ COMMISSARY FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Charges for services |
$ |
548,000 |
$ |
446,000 |
$ |
443,129 |
$ |
(2,871) |
|||
Investment income |
|
3,200 |
|
|
5,200 |
|
|
5,048 |
|
|
(152) |
Miscellaneous income |
|
13,800 |
|
|
13,800 |
|
|
13,474 |
|
|
(326) |
Total revenues |
|
565,000 |
|
|
465,000 |
|
|
461,651 |
|
|
(3,349) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Personnel expenses |
|
170,000 |
|
|
170,000 |
|
|
164,474 |
|
|
5,526 |
Operating expenses |
|
300,000 |
|
|
225,000 |
|
|
217,232 |
|
|
7,768 |
Capital outlay |
|
2,500 |
|
|
5,000 |
|
|
3,572 |
|
|
1,428 |
Total expenditures |
|
472,500 |
|
|
400,000 |
|
|
385,278 |
|
|
14,722 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
92,500 |
|
|
65,000 |
|
|
76,373 |
|
|
11,373 |
Fund balances, beginning of year |
|
623,909 |
|
|
623,909 |
|
|
623,909 |
|
|
- |
Fund balances, end of year |
$ |
716,409 |
$ |
688,909 |
$ |
700,282 |
$ |
11,373 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
36
MONROE COUNTY, FLORIDA SHERIFF
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL ‐ INTER‐AGENCY COMMUNICATIONS FUND
YEAR ENDED SEPTEMBER 30, 2017
|
|
|
|
|
|
|
|
|
|
|
Variance |
|
|
|
|
|
|
|
|
|
|
|
With Final |
|
|
Original |
|
|
Final |
|
|
|
|
|
Positive |
|
|
Budget |
|
|
Budget |
|
|
Actual |
|
|
(Negative) |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
Intergovernmental - BOCC |
$ |
135,000 |
$ |
133,000 |
$ |
132,719 |
$ |
(281) |
|||
Charges for services |
|
25,000 |
|
|
23,000 |
|
|
22,266 |
|
|
(734) |
Investment income |
|
5,000 |
|
|
4,000 |
|
|
3,209 |
|
|
(791) |
Total revenues |
|
165,000 |
|
|
160,000 |
|
|
158,194 |
|
|
(1,806) |
Expenditures: |
|
|
|
|
|
|
|
|
|
|
|
Current: |
|
|
|
|
|
|
|
|
|
|
|
Operating expense |
|
165,000 |
|
|
155,000 |
|
|
154,459 |
|
|
541 |
Capital outlay |
|
- |
|
|
15,000 |
|
|
13,693 |
|
|
1,307 |
Total expenditures |
|
165,000 |
|
|
170,000 |
|
|
168,152 |
|
|
1,848 |
Excess of revenues over (under) |
|
|
|
|
|
|
|
|
|
|
|
expenditures |
|
- |
|
|
(10,000) |
|
|
(9,958) |
|
|
42 |
Fund balances, beginning of year |
|
417,332 |
|
|
417,332 |
|
|
417,332 |
|
|
- |
Fund balances, end of year |
$ |
417,332 |
$ |
407,332 |
$ |
407,374 |
$ |
42 |
|||
|
|
|
|
|
|
|
|
|
|
|
|
37
MONROE COUNTY, FLORIDA SHERIFF
AGENCY FUNDS DESCRIPTION
The purpose of each agency fund in the combining financial statement on the following page is described below.
Civil Process Fund - This fund accounts for receipt and disbursement of funds received for the service of papers by the Sheriff.
Bonds Fund - This fund accounts for receipts and disbursements of the Bonds Fund.
Inmate Fund - This fund accounts for receipts and disbursements of the monies held by the Sheriff on behalf of incarcerated inmates.
38
MONROE COUNTY, FLORIDA SHERIFF
COMBINING STATEMENT OF CHANGES IN FIDUCIARY ASSETS AND LIABILITIES ALL AGENCY FUNDS
YEAR ENDED SEPTEMBER 30, 2017
|
|
October 1, |
|
|
|
|
|
|
|
September 30, |
|
Civil Process |
|
2016 |
|
|
Additions |
|
Deductions |
|
|
2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
5,055 |
$ |
67,125 |
$ |
71,370 |
$ |
810 |
|||
Total assets |
$ |
5,055 |
|
$ |
67,125 |
|
$ |
71,370 |
|
$ |
810 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Due to Board of County Commissioners |
$ |
5,055 |
$ |
51,550 |
$ |
55,795 |
$ |
810 |
|||
Total liabilities |
$ |
5,055 |
|
$ |
51,550 |
|
$ |
55,795 |
|
$ |
810 |
Bonds |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
584,029 |
$ |
539,596 |
$ |
445,927 |
$ |
677,698 |
|||
Total assets |
$ |
584,029 |
|
$ |
539,596 |
|
$ |
445,927 |
|
$ |
677,698 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Due to individuals |
$ |
584,029 |
$ |
539,596 |
$ |
445,927 |
$ |
677,698 |
|||
Total liabilities |
$ |
584,029 |
|
$ |
539,596 |
|
$ |
445,927 |
|
$ |
677,698 |
Inmate |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
38,167 |
$ |
1,052,819 |
$ |
1,059,969 |
$ |
31,017 |
|||
Due from others (TouchPay) |
|
142 |
|
|
1,016,011 |
|
|
1,010,913 |
|
|
5,240 |
Total assets |
$ |
38,309 |
|
$ |
2,068,830 |
|
$ |
2,070,882 |
|
$ |
36,257 |
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
15,629 |
$ |
521,649 |
$ |
530,777 |
$ |
6,501 |
|||
Due to individuals |
|
22,680 |
|
|
1,290,401 |
|
|
1,283,325 |
|
|
29,756 |
Total liabilities |
$ |
38,309 |
|
$ |
1,812,050 |
|
$ |
1,814,102 |
|
$ |
36,257 |
Total All Agency Funds |
|
|
|
|
|
|
|
|
|
|
|
Assets |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
$ |
627,251 |
$ |
1,659,540 |
$ |
1,577,266 |
$ |
709,525 |
|||
Due from others |
|
142 |
|
|
1,016,011 |
|
|
1,010,913 |
|
|
5,240 |
Total assets |
$ |
627,393 |
$ |
2,675,551 |
$ |
2,588,179 |
$ |
714,765 |
|||
Liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
$ |
15,629 |
$ |
521,649 |
$ |
530,777 |
$ |
6,501 |
|||
Due to Board of County Commissioners |
|
5,055 |
|
|
51,550 |
|
|
55,795 |
|
|
810 |
Due to individuals |
|
606,709 |
|
|
1,829,997 |
|
|
1,729,252 |
|
|
707,454 |
Total liabilities |
$ |
627,393 |
|
$ |
2,403,196 |
|
$ |
2,315,824 |
|
$ |
714,765 |
|
|
|
|
|
|
|
|
|
|
|
|
39
SUPPLEMENTARY REPORTS
Report of Independent Auditor on Internal Control over Financial Reporting and
on Compliance and Other Matters Based on an Audit of Financial Statements Performed in Accordance with Government Auditing Standards
To the Honorable Rick Ramsay,
Sheriff of Monroe County, Florida
We have audited, in accordance with the auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards issued by the Comptroller General of the United States, the financial statements of each major fund and the aggregate remaining fund information of the Monroe County, Florida Sheriff (the “Sheriff”) as of and for the year ended September 30, 2017, and the related notes to the financial statements, and have issued our report thereon dated February 6, 2018 for the purpose of compliance with Section 218.39(2), Florida Statutes, and Chapter 10.550, Rules of the Auditor
Internal Control over Financial Reporting
In planning and performing our audit of the financial statements, we considered the Sheriff’s internal control over financial reporting (“internal control”) to determine the audit procedures that are appropriate in the circumstances for the purpose of expressing our opinions on the financial statements, but not for the purpose of expressing an opinion on the effectiveness of the Sheriff’s internal control over financial reporting. Accordingly, we do not express an opinion on the effectiveness of the Sheriff’s internal control over financial reporting.
A deficiency in internal control exists when the design or operation of a control does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, misstatements on a timely basis. A material weakness is a deficiency, or a combination of deficiencies, in internal control, such that there is a reasonable possibility that a material misstatement will not be prevented, or detected and corrected on a timely basis. A significant deficiency is a deficiency, or a combination of deficiencies, in internal control that is less severe than a material weakness, yet important enough to merit attention by those charged with governance.
Our consideration of internal control was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control that might be material weaknesses or significant deficiencies. Given these limitations, during our audit we did not identify any deficiencies in internal control that we consider to be material weaknesses. However, material weaknesses may exist that have not been identified.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the Sheriff's financial statements are free of material misstatement, we performed tests of its compliance with certain provisions of laws, regulations, contracts and grant agreements, noncompliance with which could have a direct and material effect on the determination of financial statement amounts. However, providing an opinion on compliance with those provisions was not an objective of our audit and accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance or other matters that are required to be reported under Government Auditing Standards.
40
Purpose of this Report
This report is intended solely to describe the scope of our testing of internal control and compliance and the results of that testing, and not to provide an opinion on the effectiveness of the Sheriff’s internal control or on compliance. This report is an integral part of an audit performed in accordance with Government Auditing Standards in considering the Sheriff’s internal control and compliance. Accordingly, this communication is not suitable for any other purpose.
Orlando, Florida
February 6, 2018
41
Independent Auditor’s Management Letter
To the Honorable Rick Ramsay,
Sheriff of Monroe County, Florida
Report on the Financial Statements
We have audited the financial statements of the Monroe County, Florida Sheriff (the "Sheriff"), as of and for the year ended September 30, 2017, and have issued our report thereon dated February 6, 2018.
Auditor’s Responsibility
We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States; and Chapter 10.550, Rules of the Auditor General.
Other Reporting Requirements
We have issued our Report of Independent Auditor on Internal Control over Financial Reporting and on Compliance and Other Matters Based on an Audit of Financial Statements Performed in Accordance with Government Auditing Standards and Report of Independent Accountant on Compliance with Local Government Investment Policies regarding compliance requirements in accordance with Chapter 10.550, Rules of the Auditor General. Disclosures in those reports, which are dated February 6, 2018, should be considered in conjunction with this management letter.
Prior Audit Findings
Section 10.554(1)(i)1., Rules of the Auditor General, requires that we determine whether or not corrective actions have been taken to address findings and recommendations made in the preceding annual financial audit report. There were no recommendations made in the preceding annual financial audit report.
Official Title and Legal Authority
Section 10.554(1)(i)4., Rules of the Auditor General, requires that the name or official title and legal authority for the primary government and each component unit of the reporting entity be disclosed in the management letter, unless disclosed in the notes to the financial statements. The Sheriff is a separately elected county official established pursuant to the Constitution of the State of Florida. There are no component units related to the Sheriff.
Financial Management
Section 10.443(1)(I)2., Rules of the Auditor General, requires that we address in the management letter any recommendations to improve financial management. In connection with our audit, we did not have any such recommendations.
Additional Matters
Section 10.554(1)(i)3., Rules of the Auditor General, requires that we address noncompliance with provisions of contracts or grant agreements, or abuse, that have occurred, or are likely to have occurred, that have an effect on the financial statements that is less than material but which warrants the attention of those charged with governance. In connection with our audit, we did not have any such findings.
42
Purpose of this Letter
The purpose of this management letter is to communicate certain matters prescribed in Chapter 10.550, Rules of the Auditor General. Accordingly, this management letter is not suitable for any other purpose.
Orlando, Florida
February 6, 2018
43
Report of Independent Accountant on Compliance
with Local Government Investment Policies
To the Honorable Rick Ramsay,
Sheriff of Monroe County, Florida
We have examined the Monroe County, Florida Sheriff (the "Sheriff"), compliance with local government investment policy requirements of Section 218.415, Florida Statutes, during the year ended September 30, 2017. Management of the Sheriff is responsible for the Sheriff’s compliance with the specified requirements. Our responsibility is to express an opinion on the Sheriff’s compliance with the specified requirements based on our examination.
Our examination was conducted in accordance with attestation standards established by the American Institute of Certified Public Accountants. Those standards require that we plan and perform the examination to obtain reasonable assurance about whether the Sheriff complied, in all material respects, with the specified requirements referenced above. An examination involves performing procedures to obtain evidence about whether the Sheriff complied with the specified requirements. The nature, timing and extent of the procedures selected depend on our judgment, including an assessment of the risks of material noncompliance, whether due to fraud or error. We believe that the evidence obtained is sufficient and appropriate to provide a reasonable basis for our opinion.
Our examination does not provide a legal determination on the Sheriff’s compliance with the specified requirements.
In our opinion, the Sheriff complied, in all material respects, with the local investment policy requirements of Section 218.415, Florida Statutes, during the year ended September 30, 2017.
The purpose of this report is to comply with the audit requirements of Section 218.415, Florida Statutes, and Rules of the Auditor General.
Orlando, Florida
February 6, 2018
44