CITY FINANCES

Budget and Appropriation Process

In a city, within 170 days after the annual organization of the city government (which is ordinarily in early January), the Mayor is required to submit a budget of proposed expenditures for the fiscal year beginning on the next July 1. The city council may make appropriations for the recommended purposes and may reduce or reject any item. Without a recommendation of the Mayor, the council may not make any appropriation for a purpose not included in the proposed budget. The council may not increase any item without the recommendation of the Mayor (except as provided by legislation, subject to local acceptance, under which the school budget or regional school district assessment can be increased upon recommendation of the school committee or regional district school committee and by two-thirds vote of the council, provided that such increase does not cause the total annual budget to exceed property tax limitations). If the council fails to act on any item of the proposed budget within 45 days, that item takes effect.

If the Mayor does not make a timely budget submission, provision is made for preparation of a budget by the council. Provision is also made for supplementary appropriations upon recommendation of the Mayor. Water and Sewer department expenditures are included in the budget adopted by the city council. Under certain legislation any city or town which accepts the legislation may provide that the appropriations for the operating costs of any department may be offset, in whole or in part, by estimated receipts from fees charged for services provided by the department. It is assumed that this general provision does not alter the pre-existing power of an electric department to appropriate its own receipts. As a result of an initiative law adopted in November 1980, school committees are no longer autonomous with respect to school expenditures for current purposes. The school budget is limited to the total amount appropriated by the city council, but the school committee retains full power to allocate the funds appropriated.

City department heads are generally required to submit their budget requests to the Mayor between December 1 and January 15. This does not apply to the school department, which must submit its requests in time for the Mayor to include them in his submission to the council.

State and county assessments, abatements in excess of overlays, principal and interest not otherwise provided for, and final judgments are included in the tax levy whether or not included in the budget. Revenues are not required to be set forth in the budget but estimated non-tax revenues are taken into account by the assessors in fixing the tax levy.

Budget Trends

The following table sets forth the trend in general fund budgets for the shown fiscal years. The budgets summarized below exclude expenditures for "non-operating" or extraordinary items.

 

Comparative Budget Trends

  Fiscal 1997 Fiscal 1996 Fiscal 1995 Fiscal 1994 Fiscal 1993
General Management and Support $17,277,813(1) $17,226,997(1) $16,691,475 $16,757,008 $16,147,068
Protection of Persons & Property 10,699,584 9,365,082 8,992,553 7,945,659 7,651,843
Conservation of Health - (2) - (2) 191,194 159,172 147,072
Human Services 710,376(2) 674,980 (2) 435,754 408,004 393,586
Services to Property 11,692,220 11,315,532 10,397,372 10,628,191 9,492,052
Cultural and Recreational 462,099 421,936 380,744 378,114 377,068
Community Development _______-_ (1) _________-_(1) 306,766 248,232 235,132
Total General Government $40,842,092 $39,004,527 $37,395,858 $37,023,880 $34,443,821
School Department $27,522,389 $25,508,316 $23,384,095 $21,450,252 $19,151,469
           
Total $68,364,481 $64,512,843 $60,779,953 $58,474,132 $53,595,290

(1) Community Development included in General Management and Support in Fiscal 1996 and Fiscal 1997.

(2) Conservation Health included in Human Services in Fiscal 1996 and Fiscal 1997..

Accounting Policies

See attached audited statements of the City.

Education Reform

State legislation known as the Education Reform Act of 1993, as amended, imposes certain minimum expenditure requirements on municipalities with respect to funding for education and related programs, and may affect the level of state aid to be received for education. The requirements are determined on the basis of formulas affected by various measures of wealth and income, enrollments, prior levels of local spending and state aid, and other factors.

At this time the City of Revere is in full compliance for fiscal year 1997 with mandates of the Education Reform Act of 1993. The City's net school spending is slightly in excess of the requirement.

Investment of City Funds

All funds of the City, except for trust funds, are invested in accordance with Section 55 of Chapter 44 of the Massachusetts General Laws (MGL). This section specifies that cities can invest in bank accounts and CDs. They can also invest in U.S. Government and agency securities with a maturity of one year or less, in repurchase agreements secured by such securities, with a maturity of 90 days or less, and the Massachusetts Municipal Depository Trust (MMDT). MMDT is an investment pool created by the Commonwealth under the supervision of the state Treasurer's office.

According to the State Treasurer the Trust's investment policy is designed to maintain an average weighted maturity of 90 days or less and is limited to high-quality, readily marketable fixed income instruments, including U.S. government obligations and highly-rated corporate securities with maturities of one year or less.

As of January 31, 1997, City operating funds were invested as follows:

Massachusetts Municipal Depository Trust $5,230,070.00
Commercial & Savings Bank Accounts & CDs 3,469,753.00
Federal Agency Securities - 1 year or less 0.00
Total $8,699,823.00

Trust funds are invested in accordance with Section 54 of Chapter 44 of the MGL. This allows for a wider variety of investments as provided for by the State Banking Commission. Breakdown of such investments may be obtained from the City Treasurer.

Annual Audits

The City's accounts for the years ending June 30, 1986 through 1996 were audited by KMPG Peat Marwick, Boston, MA. The audit for the year ended June 30, 1996 is attached hereto as Appendix A. Copies of previous years' audits are available upon request.

Financial Statements

Set forth on the following pages are a Combined Balance Sheet - All Fund Types and Account Group for the fiscal year ended June 30, 1996 and June 30, 1995, a Comparative General Fund Statement of Revenues, Expenditures and Changes in Fund Equity for the fiscal years ended June 30, 1992 through June 30, 1996.

Extracted from Audited Financial Statements

CITY OF REVERE, MASSACHUSETTS
COMBINED BALANCE SHEET -
ALL FUND TYPES AND ACCOUNT GROUP
JUNE 30, 1996

  Governmental Fund Types Fiduciary Fund Types Account Group
ASSETS: General Special
Revenue
Capital
Projects
Trust and
Agency
Pension
Trust
General
Long-Term
Obligations
Totals
(Memorandum Only)
Cash & Investments $7,530,252 $400,938 - $2,378,544 $38,225,929 - $48,535,663
Receivables:              
  Property Taxes 575,263 - - - - - 575,263
  Tax Titles and Possessions 4,559,795 - - - - - 4,559,795
  Motor Vehicle Excise Taxes 753,357 - - - - - 753,357
  Intergovernmental - 217,733 - - - - 217,733
  Departmental & Water & Sewer 2,037,972 - - - - - 2,037,972
  Other - 11,226 - - 16,491 - 27,717
  Total Receivables 7,926,387 228,959 - - 16,491 - 56,707,500
Due from Other Funds - 1,657,646 $1,143,678 - 179,780 - 2,981,104
Other Assets - 469,048 - - - - 469,048
Amount Provided for Retirement of Long Term Debt - - - - - 11,978,079 11,978,079
  Total Assets $15,456,639 $2,756,591 $1,143,678 $2,378,544 $38,422,200 $11,978,079 $72,135,731
                 
LIABILITIES & FUND EQUITY (DEFICIT):
Liabilities:              
  Warrants & Accounts Payable $465,490 $254,645 - - $40 - $720,175
  Payroll Payable 828,389 - - - - -       828,389
  Bonds Payable - - $650,000 - - - 650,000
Accrued Liabilities:              
  Tax Abatements 1,304,260 - - - - - 1,304,260
  Judgments & Claims - - - - - $2,332,786 2,332,786
  Compensated Absences - - - - - 2,259,884 2,259,884
  Guarantee Deposits 15,993 - - $70,562 - - 86,555
Due to Other Funds 2,801,324 - - - - 179,780 2,981,104
General Long-Term Bonds & Notes Payable - 114,245 - - - 7,205,629 7,319,874
Deferred Compensation - - - 2,291,133 - - 2,291,133
Deferred Revenue 7,926,387 - - - - - 7,926,387
  Total Liabilities 13,341,843 368,890 650,000 2,361,695 40 11,978,079 28,700,547
                 
Fund Equity (Deficit):
  Reserved for:              
  Encumbrances & Continuing Approp. 1,107,376 2,387,701 1,265,430 16,849 - - 4,777,356
  Employees' Retirement Benefits - - - - 38,422,160 - 38,422,160
  Unreserved:              
  Undesignated 1,007,420 - (771,752) - - - 235,668
  Total Fund Equity (Deficit) 2,114,796 2,387,701 493,678 16,849 38,422,160 - 43,435,184
  Total Liabilities & Fund Equity $15,456,639 $2,756,591 $1,143,678 $2,378,544 $38,422,200 $11,978,079 $72,135,731

Extracted from Audited Financial Statements

CITY OF REVERE, MASSACHUSETTS
COMBINED BALANCE SHEET -
ALL FUND TYPES AND ACCOUNT GROUP
JUNE 30, 1995

  Governmental Fund Types Fiduciary Fund Types Account Group
ASSETS: General Special
Revenue
Capital
Projects
Trust and
Agency
Pension
Trust
General
Long-Term
Obligations
Totals
(Memorandum Only)
Cash & Investments $7,313,265 $332,052 - $1,625,847 $31,573,731 - $40,844,895
Receivables:              
  Property Taxes 891,900 - - - - - 891,900
  Tax Title and possessions 7,258,520 - - - - - 7,258,520
  Motor Vehicle excise 1,230,030 - - - - - 1,230,030
  Interdepartmental 100,000 232,299 123,331 - - - 455,630
  Departmental and water and sewer 1,880,257 - - - - - 1,880,257
  Other   16,388 - - 9,565 - 25,953
  Total Receivables 11,360,707 248,687 123,331 - 9,565 - 11,742,290
Due from Other Funds - 2,486,653 733,827 - 350,529 - 3,571,009
Other Assets - 477,047 - - - - 509,167
Amount Provided for Retirement of Long Term Debt - - - - - 5,692,760 5,692,760
  Total Assets $18,673,972 $3,544,439 $857,158 $1,625,847 $31,933,825 $13,001,817 $69,637,058
                 
LIABILITIES & FUND EQUITY (DEFICIT):
Liabilities:              
  Warrants & Accounts Payable $478,122 $125,377 $303,448 - 4 - $906,951
  Payroll Withholdings Payable 1,124,790 - - - - -        1,124,790
Accrued Liabilities:              
  Tax abatements 651,791 - - - - - 651,791
  Judgments & Claims - - - - - $2,640,000 2,640,000
  Compensated Absences - - - - - 1,822,435 1,822,435
  Guarantee Deposits 5,418 - - $91,168 - - 96,586
Due to Other Funds 3,220,480 - - - - 350,529 3,571,009
General Long-Term Bonds & Notes Payable   - - - - 8,188,853 8,314,495
Deferred compensation - 125,642 - 1,517,973 - - 1,517,973
Deferred Revenue 11,260,707 - - - - - 11,260,707
  Total Liabilities 16,741,308 251,019 303,448 1,609,973 4 5,692,760 31,906,737
                 
Fund Equity (Deficit):
  Reserved for:              
  Encumbrances & Continuing Approp. 2,402,062 3,293,420 673,442 16,706 - - 6,385,630
  Employees' Retirement Benefits - - - - 31,933,821 - 31,933,821
  Unreserved:              
  Undesignated (469,398) - (119,732) - - - (589,130)
  Total Fund Equity (Deficit) 1,932,664 3,293,420 553,710 16,706 31,933,821 - 37,730,321
  Total Liabilities & Fund Equity $18,673,972 $3,544,439 $857,158 $1,625,847 $31,933,825 $13,001,817 $69,637,058

CITY OF REVERE, MASSACHUSETTS
GENERAL FUND -
STATEMENT OF REVENUES,
EXPENDITURES AND CHANGES IN FUND EQUITY

(Excerpts from audited financial statements)

  For the Fiscal Years Ended June 30
  1992 1993 1994 1995 1996
REVENUES:          
  Real and Personal Property Taxes $27,506,420 $29,444,166 $32,900,290 $34,779,294 $33,854,078
  Motor Vehicle Excise 1,416,118 1,574,758 1,809,395 1,838,428 1,988,744
  Licenses and Permits 273,874 376,367 385,613 496,336 571,099
  Investment Income 179,968 77,492 104,956 234,944 390,009
  Intergovernmental 17,918,322 17,706,174 18,901,645 21,332,979 23,689,068
  Water and Sewer Revenue 6,325,190 6,938,454 6,848,446 7,403,309 7,515,450
  Fines 1,094,968 898,942 1,071,585 1,163,136 1,078,629
  Departmental and Other 645,825 1,394,085 511,339 1,344,366 1,712,328
  Total Revenues 57,360,685 58,410,438 62,533,269 68,592,792 70,799,405
             
EXPENDITURES:          
Current:          
  Education 18,793,246(1) 19,153,548 21,471,054 23,095,891 25,194,152
  General Government 9,715,044 11,188,067 9,609,581 11,353,126 12,262,549
  Public Safety 8,870,038 7,924,834 9,155,784 9,709,823 10,313,892
  Public Works 9,269,124 10,170,530 10,816,877 10,745,034 11,876,841
  Culture and Recreation 373,333 371,103 420,742 422,416 442,574
  Pension 4,414,350 4,107,135 4,937,153 5,130,524 5,480,986
  State and District Assessments 3,340,960 3,470,211 3,521,783 3,750,594 3,598,511
  Debt Service 3,042,880 2,095,758 1,978,379 1,728,938 1,890,720
  Total Expenditures 57,818,975 58,481,186 61,911,353 65,936,346 71,060,225
             
Excess (Deficiency) of Revenues Over Expenditures (458,290) (70,748) 621,916 2,656,446 (260,820)
             
Other Financing Sources (Uses): Operating Transfers In (Out), Net 1,621,986 166,227 1,720,905 164,890 442,952
             
Excess (Deficiency) of Revenues & Other Financing Sources (Uses) Over Expenditures

1,163,696

95,479 2,342,821 2,821,336 182,132
             
Fund Equity (Deficit), Beginning of Year) (4,490,668) (3,326,972) (1) (2) (3,231,493) (888,672) 1,932,664
Fund Equity (Deficit), End of Year $(3,326,972) (1) $(3,231,493) (1) (2) $(888,672) $1,932,664 $2,114,796

(1) Reflects $1,002,486 in school teacher's summer payroll that was deferred in fiscal 1992 for tax rate and tax levy computation purposes and carried forward as a reduction to fund balance. See "PROPERTY TAXATION- Tax Levy Computation, footnote (1)".

(2) Reflects accounting treatment for $1 million bond anticipation notes issued by the City to temporarily fund its RESCO liability prior to their permanent funding from proceeds of bonds issued in 1994. See "INDEBTEDNESS- Contractual Obligations".

Surplus Revenue and Free Cash

Under the modified accrual system of accounting ("UMAS") followed by the City of Revere and other Massachusetts municipalities, Free Cash is roughly comparable to Unreserved Fund Balance. However, there are material differences in the revenue recognition of property taxes and the manner in which various deficits are accounted for between the City's system and GAAP. See notes 2 and 9 in the attached audit..

The following table sets forth the trend in Surplus Revenue under the UMAS System, Unreserved general fund balance under GAAP and free cash ("UMAS") as certified by the Bureau of Accounts for the shown fiscal years.

Year Surplus Revenue (June 30) Unreserved Fund Balance June 30 Free Cash (Deficit) (July 1)
1996 $2,317,357 $1,007,420 $981,256
1995 566,000 (469,398) (126,163)
1994 1,474,000 (2,955,290) (2,582,152)
1993 924,372 (1) (5,164,647) (4,902,369)
1992 1,679,072 (1) (5,300,188) (5,057,796)

(1) Does not account for deferral of teachers summer pay. See "PROPERTY TAXATION- Tax Levy Computation, footnote (1)".

Fiscal 1997 Projected Year End Operating Results

As of May 15, 1997, the City’s budgeted revenues are in balance with expenditures and actual revenue receipts are in line with projections. The City does not anticipate any operating deficits other than legally authorized expenditures such as court judgments.