VONFELDT, BAUER & VONFELDT, CHTD.
Certified Public Accountants
Larned, Kansas 67550
The City of Haviland, Kansas
Financial Statements
For the Year Ended
December 31, 2009
CITY COUNCIL: Debbie Smitherman
Kay Unruh
Robert Ellis
Myron Jones
Don Chenoweth
OFFICERS:
Mayor John Unruh
City Clerk Shari McAfee
City Treasurer Millie Hannan
City Attorney Stephen Brown
December 31, 2009
CITY OF HAVILAND
Haviland, Kansas
Governing Body
Page
Number
Independent Auditors' Report 1
Statement 1
Summary of Cash Receipts, Expenditures and Unencumbered Cash 2-4
Statement 2
Summary of Expenditures - Actual and Budget 5-6
Statement 3
Statement of Cash Receipts and Expenditures - Actual and Budget
General Fund 7-8
Special Revenue Funds 9-12
Debt Service Fund 13
Enterprise Funds 14-16
Statement 4
Statement of Cash Receipts and Cash Disbursements - Agency Funds 17
Notes to the Financial Statements 18-24
ADDITIONAL INFORMATION
Auditors' Report On Additional Information 25
Schedule 1
Graphical Analysis 26-34
TABLE OF CONTENTS
The City of Haviland, Kansas
Financial Statements
For the Year Ended December 31, 2009
Item
This page intentionally left blank.
Telephone: (620) 285-2107 818 Broadway
Fax (620) 285-2110 P.O. Box 127
Larned, KS 67550
To the City Council
City of Haviland, Kansas
We have audited the accompanying financial statements of the City of Haviland, Kansas, as of and for the year ended
December 31, 2009, as listed in the table of contents. These financial statements are the responsibility of the City of
Haviland, Kansas' management. Our responsibility is to express an opinion on these financial statements based on our
audit. The prior year partial (and summarized) comparative financial information has been derived from the City's 2008
financial statements and, in our report dated June 26, 2009, we expressed an unqualified opinion on the financial statements
taken as a whole.
We conducted our audit in accordance with auditing standards generally accepted in the United States of America and the
guidance in the Kansas Municipal Audit Guide. Those standards and guidance require that we plan and perform the audit
to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes
examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also
includes assessing the accounting principles used and significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that our audit provides a reasonable basis for our opinion.
As discussed more fully in Note 1, the City has prepared these financial statements in conformity with the accounting
practices prescribed by the State of Kansas to demonstrate compliance with the cash basis and budget laws of the State of
Kansas, which practices differ from accounting principles generally accepted in the United States of America. The effect
on the financial statements of the variances between these regulatory accounting practices and accounting principles
generally accepted in the United States of America, although not reasonably determinable, are presumed to be material.
In our opinion, because of the effects of the matter discussed in the preceding paragraph, the financial statements referred
to above do not present fairly, in conformity with accounting principles generally accepted in the United States of
America, the financial position of the City of Haviland, Kansas as of December 31, 2009, the changes in its financial
position, or where applicable, its cash flows for the year then ended.
In addition, in our opinion, the financial statements referred to above present fairly, in all material respects, the cash and
unencumbered cash balances of the City of Haviland, Kansas, as of December 31, 2009 and its cash receipts and
expenditures, and budget to actual comparisons for the year then ended, taken as a whole, on the basis of accounting
described in Note 1.
VONFELDT, BAUER & VONFELDT, CHTD.
Certified Public Accountants
April 30, 2010
VONFELDT, BAUER & VONFELDT, CHTD.C E R T I F I E D P U B L I C A C C O U N T A N T S
MEMBERS OF AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS AND
KANSAS SOCIETY OF CERTIFIED PUBLIC ACCOUNTANTS
INDEPENDENT AUDITORS' REPORT
1
Beginning Prior Year
Unencumbered Cancelled
Cash Balance Encumbrances
Governmental Type Funds:
General Fund 184,836.35$ 0.00$
Special Revenue Funds:
Social Security Fund 2,622.51 0.00
Law Enforcement Fund 28,269.73 0.00
Special Highway Fund 157.03 0.00
Summer Recreation Fund 312.75 0.00
Debt Service Fund:
Bond and Interest Fund 54,471.73 0.00
Proprietary Type Funds:
Enterprise Funds:
Refuse Utility Fund 3.90 0.00
Water Utility Fund 34,168.08 0.00
Sewer Utility Fund 25,232.84 0.00
Total Reporting Entity Excluding Agency Funds 330,074.92$ 0.00$
(Memorandum Only)
The notes to the financial statements are an integral part of this statement.
Summary of Cash Receipts, Expenditures and Unencumbered Cash
The City of Haviland, Kansas
For the Year Ended December 31, 2009
Funds
2
Statement 1
Page 1 of 2
Outstanding
Ending Encumbrances
Cash Unencumbered and Accounts Ending
Receipts Expenditures Cash Balance Payable Cash Balance
201,549.32$ 183,302.76$ 203,082.91$ 12,388.76$ 215,471.67$
7,848.64 0.00 10,471.15 0.00 10,471.15
0.00 0.00 28,269.73 0.00 28,269.73
12,994.31 9,907.47 3,243.87 0.00 3,243.87
3,497.93 3,767.50 43.18 0.00 43.18
39,105.72 39,880.00 53,697.45 0.00 53,697.45
17,676.17 16,743.41 936.66 10.00 946.66
48,106.83 59,151.99 23,122.92 1,201.96 24,324.88
33,591.60 27,164.56 31,659.88 256.64 31,916.52
364,370.52$ 339,917.69$ 354,527.75$ 13,857.36$ 368,385.11$
3
Statement 1
Page 2 of 2
Balance to be Accounted for: 368,385.11$
Composition of Cash:
City Accounts:
NOW Account - Haviland State Bank, Haviland, KS 58,596.11$
Less Outstanding Checks (9,397.88)
MMA Account - Haviland State Bank, Haviland, KS 117,380.42
Certificates of Deposit - Haviland State Bank, Haviland, KS 205,556.46
Total Cash 372,135.11
Agency Funds per Statement 4 (3,750.00)
Total Reporting Entity (Excluding Agency Funds) 368,385.11$
The City of Haviland, Kansas
Summary of Cash Receipts, Expenditures and Unencumbered Cash
For the Year Ended December 31, 2009
The notes to the financial statements are an integral part of this statement.
4
Adjustment for
Certified Qualifying
Budget Budget Credits
Governmental Type Funds:
General Fund 321,000.00$ 0.00$
Special Revenue Funds:
Social Security Fund 10,000.00 0.00
Law Enforcement Fund 30,000.00 0.00
Special Highway Fund 21,200.00 0.00
Summer Recreation Fund 10,000.00 0.00
Debt Service Fund:
Bond and Interest Fund 49,900.00 0.00
Proprietary Type Funds:
Enterprise Funds:
Refuse Utility Fund 22,000.00 0.00
Water Utility Fund 100,000.00 0.00
Sewer Utility Fund 43,500.00 0.00
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
Summary of Expenditures - Actual and Budget
(Budgeted Funds Only)
For the Year Ended December 31, 2009
Funds
5
Statement 2
Total Expenditures Variance -
Budget for Chargeable to Over
Comparison Current Year (Under)
321,000.00$ 183,302.76$ (137,697.24)$
10,000.00 0.00 (10,000.00)
30,000.00 0.00 (30,000.00)
21,200.00 9,907.47 (11,292.53)
10,000.00 3,767.50 (6,232.50)
49,900.00 39,880.00 (10,020.00)
22,000.00 16,743.41 (5,256.59)
100,000.00 59,151.99 (40,848.01)
43,500.00 27,164.56 (16,335.44)
6
Schedule 3
Page 1 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Taxes and Shared Revenue:
Ad Valorem Property Tax 86,577.93$ 102,164.80$ 111,680.00$ (9,515.20)$
Back Tax 3,577.03 0.00 500.00 (500.00)
Motor Vehicle Tax 14,404.31 13,928.36 14,634.00 (705.64)
Recreational Vehicle Tax 195.22 108.40 182.00 (73.60)
16/20M Vehicle Tax 114.48 115.26 143.00 (27.74)
County Sales Tax 57,935.30 41,099.66 50,000.00 (8,900.34)
Franchise Tax 11,850.95 10,885.54 12,000.00 (1,114.46)
FEMA Grants 23,586.40 0.00 0.00 0.00
Miscellaneous 39,716.14 27,142.17 4,200.00 22,942.17
Interest 9,293.96 5,767.63 19,000.00 (13,232.37)
Reimbursed Expenses 0.00 337.50 0.00 337.50
Total Cash Receipts 247,251.72 201,549.32 212,339.00$ (10,789.68)$
Expenditures
General Government:
Personal Services 53,511.90 56,347.83 56,000.00 347.83
Contractual Services 48,799.90 49,163.10 55,300.00 (6,136.90)
Materials & Supplies 14,399.02 13,157.76 46,440.00 (33,282.24)
Machinery 34,831.58 6,353.81 145,260.00 (138,906.19)
Office Equipment 0.00 340.00 0.00 340.00
Governing Body:
Personal Services 1,950.00 5,917.17 4,000.00 1,917.17
Contractual Services 0.00 210.00 0.00 210.00
Materials & Supplies 0.00 301.00 0.00 301.00
Economic Development:
Buildings & Improvements 0.00 20,000.00 0.00 20,000.00
Fire:
Personal Services 4,592.26 6,782.10 14,000.00 (7,217.90)
Contractual Services 0.00 2,358.29 0.00 2,358.29
Materials & Supplies 0.00 1,242.51 0.00 1,242.51
Buildings & Improvements 8,217.13 10,920.00 0.00 10,920.00
Street Lights: 0.00
Contractual Services 0.00 10,209.19 0.00 10,209.19
Total Expenditures 166,301.79 183,302.76 321,000.00$ (137,697.24)$
Current Year
GENERAL FUND
The City of Haviland, Kansas
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
The notes to the financial statements are an integral part of this statement.
7
Schedule 3
Page 2 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Receipts Over (Under) Expenditures 80,949.93 18,246.56
Unencumbered Cash, Beginning 103,886.42 184,836.35
Unencumbered Cash, Ending 184,836.35$ 203,082.91$
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
GENERAL FUND (Cont'd.)
8
Schedule 3
Page 3 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Taxes and Shared Revenue:
Ad Valorem Property Tax 3,184.15$ 7,371.27$ 8,060.00$ (688.73)$
Back Tax 257.07 0.00 11.00 (11.00)
Motor Vehicle Tax 591.10 470.17 509.00 (38.83)
Recreational Vehicle Tax 6.99 3.67 6.00 (2.33)
16/20M Vehicle Tax 8.24 3.53 5.00 (1.47)
Total Cash Receipts 4,047.55 7,848.64 8,591.00$ (742.36)$
Expenditures
Social Security 7,295.17 0.00 10,000.00 (10,000.00)
Total Expenditures 7,295.17 0.00 10,000.00$ (10,000.00)$
Receipts Over (Under) Expenditures (3,247.62) 7,848.64
Unencumbered Cash, Beginning 5,870.13 2,622.51
Unencumbered Cash, Ending 2,622.51$ 10,471.15$
The notes to the financial statements are an integral part of this statement.
Current Year
SOCIAL SECURITY FUND
The City of Haviland, Kansas
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
9
Schedule 3
Page 4 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Taxes and Shared Revenue:
Back Tax 149.80$ 0.00$ 0.00$ 0.00$
Motor Vehicle Tax 182.01 0.00 0.00 0.00
Recreational Vehicle Tax 1.20 0.00 0.00 0.00
16/20M Vehicle Tax 5.77 0.00 0.00 0.00
Interest 164.22 0.00 2,000.00 (2,000.00)
Total Cash Receipts 503.00 0.00 2,000.00$ (2,000.00)$
Expenditures
Law Enforcement Services 100.00 0.00 30,000.00 (30,000.00)
Total Expenditures 100.00 0.00 30,000.00$ (30,000.00)$
Receipts Over (Under) Expenditures 403.00 0.00
Unencumbered Cash, Beginning 27,866.73 28,269.73
Unencumbered Cash, Ending 28,269.73$ 28,269.73$
Current Year
The notes to the financial statements are an integral part of this statement.
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
The City of Haviland, Kansas
LAW ENFORCEMENT FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
10
Schedule 3
Page 5 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
State of Kansas 16,408.63$ 12,994.31$ 17,500.00$ (4,505.69)$
Total Cash Receipts 16,408.63 12,994.31 17,500.00$ (4,505.69)$
Expenditures
Personal Services 14,116.71 2,090.18 13,000.00 (10,909.82)
Contractual Services 2,272.69 3,592.69 0.00 3,592.69
Materials & Supplies 0.00 4,224.60 6,200.00 (1,975.40)
Capital Outlay 2,000.00 0.00 2,000.00 (2,000.00)
Total Expenditures 18,389.40 9,907.47 21,200.00$ (11,292.53)$
Receipts Over (Under) Expenditures (1,980.77) 3,086.84
Unencumbered Cash, Beginning 2,137.80 157.03
Unencumbered Cash, Ending 157.03$ 3,243.87$
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
SPECIAL HIGHWAY FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
11
Schedule 3
Page 6 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Fees 3,042.89$ 2,794.63$ 8,000.00$ (5,205.37)$
Reimbursed Expenses 0.00 703.30 0.00 703.30
Total Cash Receipts 3,042.89 3,497.93 8,000.00$ (4,502.07)$
Expenditures
Personal Services 3,043.15 3,767.50 10,000.00 (6,232.50)
Total Expenditures 3,043.15 3,767.50 10,000.00$ (6,232.50)$
Receipts Over (Under) Expenditures (0.26) (269.57)
Unencumbered Cash, Beginning 313.01 312.75
Unencumbered Cash, Ending 312.75$ 43.18$
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
SUMMER RECREATION FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
12
Schedule 3
Page 7 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Taxes and Shared Revenue:
Ad Valorem Property Tax 20,187.98$ 14,688.41$ 15,974.00$ (1,285.59)$
Back Tax 958.43 0.00 10.00 (10.00)
Motor Vehicle Tax 2,752.78 3,120.72 3,440.00 (319.28)
Recreational Vehicle Tax 37.27 24.35 43.00 (18.65)
16/20M Vehicle Tax 21.99 21.98 34.00 (12.02)
Special Assessments 23,777.98 21,250.26 0.00 21,250.26
Total Cash Receipts 47,736.43 39,105.72 19,501.00$ 19,604.72$
Expenditures
Bond Principal 30,000.00 30,000.00 30,000.00 0.00
Bond Interest 11,195.00 9,875.00 9,875.00 0.00
Commissions 5.00 5.00 25.00 (20.00)
Cash Basis Reserve 0.00 0.00 10,000.00 (10,000.00)
Total Expenditures 41,200.00 39,880.00 49,900.00$ (10,020.00)$
Receipts Over (Under) Expenditures 6,536.43 (774.28)
Unencumbered Cash, Beginning 47,935.30 54,471.73
Unencumbered Cash, Ending 54,471.73$ 53,697.45$
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
The City of Haviland, Kansas
BOND AND INTEREST FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
Current Year
The notes to the financial statements are an integral part of this statement.
13
Schedule 3
Page 8 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Customer Receipts 17,521.09$ 17,676.17$ 20,000.00$ (2,323.83)$
Total Cash Receipts 17,521.09 17,676.17 20,000.00$ (2,323.83)$
Expenditures
Refuse Fees 17,955.18 16,743.41 22,000.00 (5,256.59)
Total Expenditures 17,955.18 16,743.41 22,000.00$ (5,256.59)$
Receipts Over (Under) Expenditures (434.09) 932.76
Unencumbered Cash, Beginning 437.99 3.90
Unencumbered Cash, Ending 3.90$ 936.66$
The notes to the financial statements are an integral part of this statement.
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
The City of Haviland, Kansas
REFUSE UTILITY FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
14
Schedule 3
Page 9 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Customer Receipts 42,267.96$ 48,106.83$ 44,700.00$ 3,406.83$
Miscellaneous 730.80 0.00 0.00 0.00
Total Cash Receipts 42,998.76 48,106.83 44,700.00$ 3,406.83$
Expenditures
Personal Services 14,116.76 26,580.05 16,000.00 10,580.05
Contractual Services 14,591.85 20,634.31 21,300.00 (665.69)
Materials & Supplies 14,749.28 11,937.63 12,000.00 (62.37)
Capital Outlay 15,584.81 0.00 50,000.00 (50,000.00)
Miscellaneous 0.00 0.00 700.00 (700.00)
Total Expenditures 59,042.70 59,151.99 100,000.00$ (40,848.01)$
Receipts Over (Under) Expenditures (16,043.94) (11,045.16)
Unencumbered Cash, Beginning 50,212.02 34,168.08
Unencumbered Cash, Ending 34,168.08$ 23,122.92$
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
WATER UTILITY FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
15
Schedule 3
Page 10 of 10
Prior Year Variance
Actual Actual Budget Over (Under)
Cash Receipts
Customer Receipts 26,694.64$ 33,591.60$ 28,500.00$ 5,091.60$
Total Cash Receipts 26,694.64 33,591.60 28,500.00$ 5,091.60$
Expenditures
Personal Services 14,008.32 14,917.42 16,000.00 (1,082.58)
Contractual Services 2,061.55 2,265.95 5,000.00 (2,734.05)
Materials & Supplies 4,005.17 9,981.19 12,000.00 (2,018.81)
Capital Outlay 0.00 0.00 10,000.00 (10,000.00)
Miscellaneous 0.00 0.00 500.00 (500.00)
Total Expenditures 20,075.04 27,164.56 43,500.00$ (16,335.44)$
Receipts Over (Under) Expenditures 6,619.60 6,427.04
Unencumbered Cash, Beginning 18,613.24 25,232.84
Unencumbered Cash, Ending 25,232.84$ 31,659.88$
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
SEWER UTILITY FUND
Statement of Cash Receipts and Expenditures - Actual and Budget
For the Year Ended December 31, 2009
(With Comparative Actual Totals for the Prior Year Ended December 31, 2008)
Current Year
16
Statement 4
Beginning Cash Cash Ending
Cash Balance Receipts Disbursements Cash Balance
Meter Deposit Fund 3,250.00$ 650.00$ 150.00$ 3,750.00$
The notes to the financial statements are an integral part of this statement.
The City of Haviland, Kansas
AGENCY FUND
Statement of Cash Receipts and Disbursements
For the Year Ended December 31, 2009
Fund
17
Note 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
A. REPORTING ENTITY
The City of Haviland, Kansas is a municipal corporation governed by an elected six-member council. A primary
government is a legal entity or public politic and includes all funds, organizations, institutions, agencies,
departments, and offices that are not legally separate. Such legally separate entities are referred to as component
units. The City of Haviland, Kansas has no component units as of December 31, 2009.
B. FUND ACCOUNTING
A fund is defined as an independent fiscal and accounting entity with a self-balancing set of accounts recording
cash and other financial resources, together with all related liabilities and residual equities or balances, and changes
therein, which are segregated for the purpose of carrying on specific activities or attaining certain objectives in
accordance with special regulations, restrictions or limitations.
The following types of funds comprise the financial activities of the City of Haviland, Kansas for the year of 2009:
GOVERNMENTAL FUNDS
General Fund--to account for all unrestricted resources except those required to be accounted for in an other fund.
Special Revenue Funds--to account for the proceeds of specific revenue sources (other than special assessments or
major capital projects) that are restricted by law or administrative action to expenditure for specified purposes.
Debt Service Fund--to account for the accumulation of resources for, and the payment of, interest and principal on
general long-term debt, and the financing of special assessments which are general obligations of the City of
Haviland, Kansas.
PROPRIETARY FUNDS:
Enterprise Funds--to account for operations that are financed and operated in a manner similar to private business
enterprises--where the stated intent is that the costs (expenses), including depreciation, of providing goods or
services to the general public on a continuing basis be financed or recovered primarily through user charges--or
where periodic determination of revenues earned, expenses incurred, and/or net income is deemed appropriate for
capital maintenance, public policy, management control, accountability, or other purposes.
FIDUCIARY FUNDS:
Trust and Agency Funds--to account for assets held by a governmental unit in a trustee capacity or as an agent for
individual, private organizations, other governmental units, and/or other funds. These include (a) Pension Trust
Funds, (b) Investment Trust Funds, (c) Private Purpose Trust Funds, and (d) Agency Funds.
THE CITY OF HAVILAND, KANSAS
NOTES TO FINANCIAL STATEMENTS
December 31, 2009
18
C. BASIS OF ACCOUNTING
Statutory Basis of Accounting: The statutory basis of accounting, as used in the preparation of these statutory
basis financial statements, is designed to demonstrate compliance with the cash basis and budget laws of the State
of Kansas. Cash receipts are recognized when the cash balance of a fund is increased. Expenditures include
disbursements, accounts payable, and encumbrances, with disbursements being adjusted for prior year’s accounts
payable and encumbrances. Encumbrances are commitments related to unperformed (executory) contracts for
goods and services, and are usually evidenced by a purchase order or written contract. For an interfund
transaction, a cash receipt is recorded in the fund receiving cash from another fund, and an expenditure would be
charged in the fund from which the transfer is made.
The municipality has approved a resolution that is in compliance with K.S.A. 75-1120a(c), waiving the requirement
for application of generally accepted accounting principles and allowing the municipality to use the statutory basis
of accounting.
Departure from Accounting Principles Generally Accepted in the United States of America: The basis of accounting
described above results in a financial statement presentation, which shows cash receipts, expenditures, cash and
unencumbered cash balances, and expenditures compared to budget. Balance sheets that would have shown
noncash assets such as receivables, inventories, and prepaid expense, liabilities such as deferred revenue and
matured principal and interest payable, and reservations of the fund balance are not presented. Under accounting
principles generally accepted in the United States of America, encumbrances are only recognized as a reservation of
fund balance; encumbrances outstanding at year end do not constitute expenditures or liabilities. Consequently,
the expenditures as reported do not present the cost of goods and services received during the fiscal year in
accordance with generally accepted accounting principles. Capital assets that account for the land, buildings, and
equipment owned by the municipality are not presented in the financial statements. Also, long-term debt such as
general obligation bonds, revenue bonds, capital leases, temporary notes, and compensated absences are not
presented in the financial statements.
D. CASH AND INVESTMENTS
Cash and investments from all funds are combined and invested to the extent available. Cash and investments
consist of interest bearing checking accounts, money market accounts and certificates of deposit. Earnings from
these investments are allocated to designated funds. Cash and investments are stated at cost.
E. COMPENSATED ABSENCES
City of Haviland employees are not compensated for unused vacation or sick leave. Therefore, there is no potential
liability for compensated absences as of December 31, 2009.
F. COMPARATIVE DATA
Comparative totals for the prior year have been presented in the accompany individual fund financial statements in
order to provide an understanding of changes in the City's financial position and operation. Some prior year balances
have been reclassified to conform with the current year presentation.
G. TOTAL COLUMNS (MEMORANDUM ONLY)
Total Columns on the Summary of Receipts, Expenditures and Unencumbered Cash are captioned "Memorandum
Only" to indicate that they are presented only to aid in financial analysis. Interfund eliminations have not been made
in the aggregation of this data; and it is, therefore, not comparable to a consolidation.
19
H. AD VALOREM TAX REVENUE
The determination of assessed valuation and the collection of property taxes for all political subdivisions in the
State of Kansas are the responsibility of the various counties. The County Appraiser annually determines assessed
valuation and the County Clerk spreads the annual assessment on the tax rolls. One-half of the property taxes are
due December 20 and distributed to the City by January 20. The second half is due May 10 and distributed to the
City by June 5. The City Treasurer draws available funds from the County Treasurer at designated times throughout
the year.
I. REIMBURSED EXPENSES
The City records reimbursable expenditures (or expense) in the fund that makes the disbursement and records the
reimbursements as revenue to the fund. For purposes of budgetary comparisons, the expenditures (or expenses) are
properly offset by the reimbursements.
J. USE OF ESTIMATES
The preparation of financial statements on a prescribed basis of accounting that demonstrates compliance with the
cash basis and budget laws of the State of Kansas requires management to make estimates and assumptions that
affect certain reported amounts and disclosures. Accordingly, actual results may differ from those estimates.
Note 2 - BUDGETARY INFORMATION
Kansas statutes require that an annual operating budget be legally adopted for the general fund, special revenue
funds (unless specifically exempted by statute), debt service funds, and enterprise funds. Although directory rather
then mandatory, the statutes provide for the following sequence and timetable in the adoption of the legal annual
operating budget:
1. Preparation of the budget for the succeeding calendar year on or before August 1st.
2. Publication in local newspaper of the proposed budget and notice of public hearing on the
budget on or before August 5th.
3. Public hearing on or before August 15th, but at least ten days after publication of notice of
hearing.
4. Adoption of the final budget on or before August 25th.
The statutes allow for the governing body to increase the originally adopted budget for previously unbudgeted
increases in revenue other than ad valorem property taxes. To do this, a notice of public hearing to amend the
budget must be published in the local newspaper. At least ten days after publication the hearing may be held and
the governing body may amend the budget at that time. There were no such budget amendments for this year.
The statutes permit transferring budgeted amounts between line items within an individual fund. However, such
statutes prohibit expenditures in excess of the total amount of the adopted budget of expenditures of individual
funds. Budget comparison statements are presented for each fund showing actual receipts and expenditures
compared to legally budgeted receipts and expenditures.
All legal annual operating budgets are prepared using the statutory basis of accounting, in which, revenues are
recognized when cash is received and expenditures include disbursements, accounts payable, and encumbrances,
with disbursements being adjusted for prior year’s accounts payable and encumbrances. Encumbrances are
commitments by the municipality for future payments and are supported by a document evidencing the commitment,
such as a purchase order or contract. Any unused budgeted expenditure authority lapses at year-end.
20
Note 2 - BUDGETARY INFORMATION (Cont'd.)
A legal operating budget is not required for capital projects funds, fiduciary funds and permanent funds.
Spending in funds which are not subject to the legal annual operating budget requirement is controlled by federal
regulations, other statutes, or by the use of internal spending limits established by the governing body.
Note 3 - COMPLIANCE WITH KANSAS STATUTES
Management is aware of no statutory violations for the period covered by the audit.
Note 4 - DEPOSITS
K.S.A. 9-1401 establishes the depositories which may be used by the City. The statute requires banks eligible to
hold the City's funds have a main or branch bank in the county in which the Government is located, or in an
adjoining county if such institution has been designated as an official depository, and the banks provide an
acceptable rate of return on funds. In addition, K.S.A. 9-1402 requires the banks to pledge securities for deposits in
excess of FDIC coverage. The City has no other policies that would further limit interest rate risk.
K.S.A. 12-1675 limits the City's investments of idle funds to time deposits, open accounts, and certificates of deposit
with the allowable financial institutions; U.S. government securities; temporary notes; no-fund warrants; repurchase
agreements; and the Kansas Municipal Investment Pool. The City has no investment policy that would further limit
its investment choices.
Concentration of Credit Risk: State statutes place no limit on the amount the City may invest in any one issuer as
long as the investments are adequately secured under K.S.A. 9-1402 and 9-1405.
Custodial Credit Risk - Deposits: Custodial credit risk is the risk that in the event of a bank failure, the City's
deposits may not be returned to it. State statutes require the City's deposits in financial institutions to be entirely
covered by federal depository insurance, bank guarantee bonds, or by collateral held under a joint custody receipt
issued by a bank within the State of Kansas, the Federal Reserve Bank of Kansas City, or the Federal Home Loan
Bank of Topeka, except during designated "peak periods" when required coverage is 50%. There were no
designated "peak periods" during the year. All deposits were legally secured at December 31, 2009.
At December 31, 2009 the City's carrying amount of deposits was $372,135.11 and the bank balance was $381,532.99.
The bank balance was held by one bank resulting in a concentration of credit risk. Of the bank balance, $250,000.00
was covered by federal depository insurance, and $131,532.99 was collateralized with securities held by the pledging
financial institution's agents in the City's name.
21
Note 5 - LONG TERM DEBT
Changes in long-term debt for the City for the year ended December 31, 2009, were as follows:
Date of
Interest Date of Amount of Final
Rates Issue Issue Maturity
General Obligation Bond:
To be paid with tax levy's:
Street Improv. - Series 1999A 4.00-5.00% 04/01/1999 415,000.00$ 10/01/2014
Total Contractual Indebtedness
Current maturities of long-term debt and interest for the next five years and in five year increments through
maturity are as follows:
2010 2011 2012
Principal:
General Obligation Bond:
To be paid with tax levy's:
Street Improv. - Series 1999A 30,000.00$ 35,000.00$ 35,000.00$
Total Principal 30,000.00 35,000.00 35,000.00
Interest:
General Obligation Bond:
To be paid with tax levy's:
Street Improv. - Series 1999A 8,525.00 7,145.00 5,500.00
Total Interest 8,525.00 7,145.00 5,500.00
Total Principal and Interest 38,525.00$ 42,145.00$ 40,500.00$
Issue
22
Balance Balance
Beginning Reductions/ End Interest
of Year Additions Payments of Year Paid
205,000.00$ 0.00$ 30,000.00$ 175,000.00$ 9,875.00$
205,000.00$ 0.00$ 30,000.00$ 175,000.00$ 9,875.00$
2013 2014 Total
35,000.00$ 40,000.00$ 175,000.00$
35,000.00 40,000.00 175,000.00
3,750.00 2,000.00 26,920.00
3,750.00 2,000.00 26,920.00
38,750.00$ 42,000.00$ 201,920.00$
23
Note 6 - RISK MANAGEMENT
The City is exposed to various risks of losses related to torts; thefts of, damages to, and destruction of assets; errors
and omissions; injuries to employees; and natural disasters. The City obtains coverage from commercial insurance
companies in order to effectively manage risk. There have been no significant reductions in coverage from the prior
year and settlements have not exceeded coverage in the past three years. The City does not participate in a public
entity risk pool.
24
Telephone: (620) 285-2107 818 Broadway
Fax (620) 285-2110 P.O. Box 127
Larned, KS 67550
To the City Council
City of Haviland, Kansas
Our report on our audit of the financial statements of the City of Haviland, Kansas, for the year ended December 31, 2009,
appears on page 1. Our audit was conducted for the purpose of forming an opinion on the financial statements that
collectively comprise the City of Haviland, Kansas's basic financial statements. The accompanying schedules are
presented for purposes of additional analysis and are not a required part of the basic financial statements. Because of the
City's policy to prepare its financial statements on an other comprehensive basis of accounting, the financial statements
referred to above do not present fairly in conformity with accounting principles generally accepted in the United States of
America, the financial position of the governmental activity and the changes in financial position. The accompanying
schedules have been subjected to the auditing procedures applied in the audit of the financial statements and, in our
opinion, are fairly stated in all material respects in relation to the financial statements taken as a whole on the basis of
accounting described in Note 1.
VONFELDT, BAUER & VONFELDT, CHTD.
Certified Public Accountants
April 30, 2010
VONFELDT, BAUER & VONFELDT, CHTD.C E R T I F I E D P U B L I C A C C O U N T A N T S
MEMBERS OF AMERICAN INSTITUTE OF CERTIFIED PUBLIC ACCOUNTANTS AND
KANSAS SOCIETY OF CERTIFIED PUBLIC ACCOUNTANTS
INDEPENDENT AUDITORS' REPORT
ON ADDITIONAL INFORMATION
25
Schedule 3
Page 1 of 9
26
312,377
228,650
257,273
330,075
354,528
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
$400,000
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
City of Haviland
Haviland, Kansas
Unencumbered Cash - All Funds
All Funds
Schedule 3
Page 2 of 9
27
$0
$50,000
$100,000
$150,000
$200,000
$250,000
City of Haviland
Haviland, Kansas
Unencumbered Cash Balances - Selected Funds
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
Schedule 3
Page 3 of 9
28
$0
$20,000
$40,000
$60,000
$80,000
$100,000
$120,000
City of Haviland
Haviland, Kansas
General Fund Revenues
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
Schedule 3
Page 4 of 9
29
$0
$50,000
$100,000
$150,000
$200,000
$250,000
City of Haviland
Haviland, Kansas
General Fund Expenditures
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
Schedule 3
Page 5 of 9
30
$0
$10,000
$20,000
$30,000
$40,000
$50,000
$60,000
City of Haviland
Haviland, Kansas
Water Fund
Revenues Expenditures
Schedule 3
Page 6 of 9
31
$0
$10,000
$20,000
$30,000
$40,000
$50,000
$60,000
City of Haviland
Haviland, Kansas
Sewer Fund
Revenues Expenditures
Schedule 3
Page 7 of 9
32
290,000
265,000
235,000
205,000
175,000
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
City of Haviland
Haviland, Kansas
Indebtedness
Indebtedness
Schedule 3
Page 8 of 9
33
1,725,578
1,856,858
2,144,767
2,287,271
2,720,164
$0
$500,000
$1,000,000
$1,500,000
$2,000,000
$2,500,000
$3,000,000
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
City of Haviland
Haviland, Kansas
Valuation
Valuation
Schedule 3
Page 9 of 9
34
50.99049.198 49.961 49.921 50.626
$0
$10
$20
$30
$40
$50
$60
12/31/2005 12/31/2006 12/31/2007 12/31/2008 12/31/2009
City of Haviland
Haviland, Kansas
Mill Rate
Mill Rate