Accessible text version of the PDF document. Open the original PDF (print copy) (opens in a new tab)
Village of Sugar Grove, Fairfield County - Financial Statements, For the Year Ended December 31, 2021
VILLAGE OF SUGAR GROVE, FAIRFIELD COUNTY
Combined Statement of Receipts, Disbursements and Changes in Fund Balances (Cash Basis)
All Governmental Fund Types
For the Year Ended December 31, 2021
2/27/2022 5:06:59 PM
UAN v2022.2
| General | Special Revenue | Debt Service | Capital Projects | Permanent | Totals (Memorandum Only) | |
|---|---|---|---|---|---|---|
| Cash Receipts | ||||||
| Property and Other Taxes | $117,191 | $0 | $0 | $0 | $0 | $117,191 |
| Municipal Income Tax | 159,187 | 0 | 0 | 0 | 0 | 159,187 |
| Intergovernmental | 21,439 | 109,051 | 0 | 0 | 0 | 130,490 |
| Special Assessments | 0 | 0 | 0 | 0 | 0 | 0 |
| Charges for Services | 24,968 | 0 | 0 | 0 | 0 | 24,968 |
| Fines, Licenses and Permits | 25,063 | 0 | 0 | 0 | 0 | 25,063 |
| Earnings on Investments | 725 | 76 | 0 | 0 | 0 | 801 |
| Miscellaneous | 200 | 0 | 0 | 0 | 0 | 200 |
| Total Cash Receipts | 348,773 | 109,127 | 0 | 0 | 0 | 457,900 |
| Cash Disbursements | ||||||
| Current: | ||||||
| Security of Persons & Property | 97,900 | 0 | 0 | 0 | 0 | 97,900 |
| Public Health Services | 4,002 | 0 | 0 | 0 | 0 | 4,002 |
| Leisure Time Activities | 6,798 | 0 | 0 | 0 | 0 | 6,798 |
| Community Environment | 102 | 0 | 0 | 0 | 0 | 102 |
| Basic Utility Services | 0 | 0 | 0 | 0 | 0 | 0 |
| Transportation | 0 | 23,363 | 0 | 0 | 0 | 23,363 |
| General Government | 116,185 | 0 | 0 | 0 | 0 | 116,185 |
| Intergovernmental | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Outlay | 18,911 | 54,319 | 0 | 0 | 0 | 73,230 |
| Debt Service: | ||||||
| Principal Retirement | 0 | 0 | 0 | 0 | 0 | 0 |
| Payment of Capital Appreciation Bond Accretion | 0 | 0 | 0 | 0 | 0 | 0 |
| Payment to Refunded Bond Escrow Agent | 0 | 0 | 0 | 0 | 0 | 0 |
| Interest and Fiscal Charges | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Cash Disbursements | 243,898 | 77,682 | 0 | 0 | 0 | 321,580 |
| Excess of Receipts Over (Under) Disbursements | 104,875 | 31,445 | 0 | 0 | 0 | 136,320 |
| Other Financing Receipts (Disbursements) | ||||||
| Sale of Bonds | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Refunding Bonds | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Notes | 0 | 0 | 0 | 0 | 0 | 0 |
| Loans Issued | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Debt Proceeds | 0 | 0 | 0 | 0 | 0 | 0 |
| Premium and Accrued Interest on Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Discount on Debt | 0 | 0 | 0 | 0 | 0 | 0 |
| Payment to Refunded Bond Escrow Agent | 0 | 0 | 0 | 0 | 0 | 0 |
| Sale of Capital Assets | 0 | 60 | 0 | 0 | 0 | 60 |
| Transfers In | 0 | 53,836 | 0 | 0 | 0 | 53,836 |
| Transfers Out | (53,836) | 0 | 0 | 0 | 0 | (53,836) |
| Advances In | 0 | 0 | 0 | 0 | 0 | 0 |
| Advances Out | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Sources | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing Uses | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Other Financing Receipts (Disbursements) | (53,836) | 53,896 | 0 | 0 | 0 | 60 |
| Special Item | 0 | 0 | 0 | 0 | 0 | 0 |
| Extraordinary Item | 0 | 0 | 0 | 0 | 0 | 0 |
| Net Change in Fund Cash Balances | 51,039 | 85,341 | 0 | 0 | 0 | 136,380 |
| Fund Cash Balances, January 1 | 402,914 | 60,845 | 0 | 0 | 5,216 | 468,975 |
| Fund Cash Balances, December 31 | $453,953 | $146,186 | $0 | $0 | $5,216 | $605,355 |
VILLAGE OF SUGAR GROVE, FAIRFIELD COUNTY
Combined Statement of Receipts, Disbursements and Changes in Fund Balances (Cash Basis)
All Proprietary Fund Types
For the Year Ended December 31, 2021
2/27/2022 5:07:01 PM
UAN v2022.2
| Enterprise | Internal Service | Totals (Memorandum Only) | |
|---|---|---|---|
| Operating Cash Receipts | |||
| Charges for Services | $232,823 | $0 | $232,823 |
| Fines, Licenses and Permits | 0 | 0 | 0 |
| Miscellaneous | 0 | 0 | 0 |
| Total Operating Cash Receipts | 232,823 | 0 | 232,823 |
| Operating Cash Disbursements | |||
| Personal Services | 38,940 | 0 | 38,940 |
| Fringe Benefits | 3,030 | 0 | 3,030 |
| Contractual Services | 101,350 | 0 | 101,350 |
| Supplies and Materials | 9,358 | 0 | 9,358 |
| Claims | 0 | 0 | 0 |
| Other | 213 | 0 | 213 |
| Total Operating Cash Disbursements | 152,891 | 0 | 152,891 |
| Operating Income (Loss) | 79,932 | 0 | 79,932 |
| Non-Operating Receipts (Disbursements) | |||
| Property and Other Local Taxes | 0 | 0 | 0 |
| Intergovernmental Receipts | 0 | 0 | 0 |
| Special Assessments | 0 | 0 | 0 |
| Earnings on Investments (proprietary funds only) | 0 | 0 | 0 |
| Sale of Bonds | 0 | 0 | 0 |
| Sale of Refunding Bonds | 0 | 0 | 0 |
| Sale of Notes | 0 | 0 | 0 |
| Loans Issued | 0 | 0 | 0 |
| Other Debt Proceeds | 0 | 0 | 0 |
| Premium and Accrued Interest on Debt | 0 | 0 | 0 |
| Sale of Fixed Assets | 0 | 0 | 0 |
| Miscellaneous Receipts | 0 | 0 | 0 |
| Intergovernmental Disbursements | 0 | 0 | 0 |
| Capital Outlay | (13,622) | 0 | (13,622) |
| Excise Tax Payment - Electric | 0 | 0 | 0 |
| Principal Retirement | (47,760) | 0 | (47,760) |
| Payment of Capital Appreciation Bond Accretion | 0 | 0 | 0 |
| Interest and Other Fiscal Charges | (18,138) | 0 | (18,138) |
| Discount on Debt | 0 | 0 | 0 |
| Payment to Refunded Bond Escrow Agent | 0 | 0 | 0 |
| Other Financing Sources | 0 | 0 | 0 |
| Other Financing Uses | 0 | 0 | 0 |
| Total Non-Operating Receipts (Disbursements) | (79,520) | 0 | (79,520) |
| Income (Loss) before Capital Contributions, Special Item, Extraordinary Item, Transfers and Advances | 412 | 0 | 412 |
| Capital Contributions | 0 | 0 | 0 |
| Special Item | 0 | 0 | 0 |
| Extraordinary Item | 0 | 0 | 0 |
| Transfers In | 0 | 0 | 0 |
| Transfers Out | 0 | 0 | 0 |
| Advances In | 0 | 0 | 0 |
| Advances Out | 0 | 0 | 0 |
| Net Change in Fund Cash Balance | 412 | 0 | 412 |
| Fund Cash Balances, January 1 | 455,422 | 0 | 455,422 |
| Fund Cash Balances, December 31 | $455,834 | $0 | $455,834 |
VILLAGE OF SUGAR GROVE, FAIRFIELD COUNTY
Combined Statement of Receipts, Disbursements and Changes in Fund Balances (Cash Basis)
All Fiduciary Fund Types
For the Year Ended December 31, 2021
2/27/2022 5:07:01 PM
UAN v2022.2
| Private Purpose Trust | Investment Trust | External Investment Pool | Other Custodial | Totals (Memorandum Only) | |
|---|---|---|---|---|---|
| Additions | |||||
| Property and Other Local Taxes Collected for Distribution | $0 | $0 | $0 | $0 | $0 |
| Charges for Services | 0 | 0 | 0 | 0 | 0 |
| Fines, Licenses and Permits for Distribution | 0 | 0 | 0 | 0 | 0 |
| Earnings on Investments (trust funds only) | 0 | 0 | 0 | 0 | 0 |
| Gifts and Donations (trust funds only) | 0 | 0 | 0 | 0 | 0 |
| Intergovernmental | 0 | 0 | 0 | 0 | 0 |
| Special Assessment Collections for Distribution | 0 | 0 | 0 | 0 | 0 |
| Deposits Received | 0 | 0 | 0 | 0 | 0 |
| Amounts Held for Employees | 0 | 0 | 0 | 0 | 0 |
| Amounts Received as Fiscal Agent | 0 | 0 | 0 | 0 | 0 |
| Other Amounts Collected for Distribution | 0 | 0 | 0 | 0 | 0 |
| Total Additions | 0 | 0 | 0 | 0 | 0 |
| Deductions | |||||
| Distributions as Fiscal Agent | 0 | 0 | 0 | 0 | 0 |
| Distributions to Other Governments | 0 | 0 | 0 | 0 | 0 |
| Distributions to Other Funds (Primary Gov't) | 0 | 0 | 0 | 0 | 0 |
| Distributions of Deposits | 0 | 0 | 0 | 0 | 0 |
| Distributions on Behalf of Employees | 0 | 0 | 0 | 0 | 0 |
| Other Distributions | 0 | 0 | 0 | 0 | 0 |
| Total Deductions | 0 | 0 | 0 | 0 | 0 |
| Net Change in Fund Balances | 0 | 0 | 0 | 0 | 0 |
| Fund Cash Balances, January 1 | 0 | 0 | 0 | 0 | 0 |
| Fund Cash Balances, December 31 | $0 | $0 | $0 | $0 | $0 |
These financial statements have not been subjected to an audit or review or compilation engagement, and no assurance is provided on them.
Village of Sugar Grove, Ohio
Fairfield County
Notes to the Financial Statements
For the Year Ended December 31, 2021
Note 1 – Reporting Entity
The Village of Sugar Grove (the Village), Fairfield County, is a body politic and corporate established to exercise the rights and privileges conveyed to it by the constitution and laws of the State of Ohio. A publicly-elected six-member Council directs the Village. The Village provides general government services, including water and sewer utilities, maintenance of Village roads and bridges, park operations, and police services.
Joint Ventures, Jointly Governed Organizations, Public Entity Risk Pools and Related Organizations
The Village participates in jointly governed organizations and a public entity risk pool. Notes 6 and 11 to the financial statements provide additional information for these entities. The Village’s management believes these financial statements present all activities for which the Village is financially accountable.
Note 2 – Summary of Significant Accounting Policies
Basis of Presentation
The Village’s financial statements consist of a combined statement of receipts, disbursements and changes in fund balances (regulatory cash basis) for all governmental fund types, and a combined statement of receipts, disbursements and changes in fund balances (regulatory cash basis) for all proprietary fund types and a combined statement of additions, deductions and changes in fund balances (regulatory cash basis) all fiduciary fund types which are all organized on a fund type basis.
Fund Accounting
The Village uses funds to maintain its financial records during the year. A fund is defined as a fiscal and accounting entity with a self-balancing set of accounts. The funds of the Village are presented below:
General Fund The general fund accounts for and reports all financial resources not accounted for and reported in another fund. The general fund balance is available to the Village for any purpose provided it is expended or transferred according to the general laws of Ohio.
Special Revenue Funds These funds account for and report the proceeds of specific revenue sources that are restricted or committed to expenditure for specified purposes other than debt service or capital projects. The Village had the following significant Special Revenue Funds:
Street Construction Maintenance and Repair The street construction maintenance and repair fund accounts for and reports that portion of the State gasoline tax and motor vehicle license registration fees restricted for construction, maintenance, and repair of streets within the Village.
Permissive Motor Vehicle License Fund This fund receives gasoline tax and motor vehicle tax money for constructing, maintaining, and repairing Village streets.
Permanent Funds These funds account for and report resources that are restricted to the extent that only earnings, and not principal, may be used for purposes that support the reporting government's programs (for the benefit of the government or its citizenry). The Village had the following significant permanent fund:
Cemetery Bequest Fund This fund receives interest earned on the nonexpendable corpus from a trust agreement. These earnings are used for general maintenance and upkeep of the Village’s cemetery.
Enterprise Funds These funds account for operations that are similar to private business enterprises, where management intends to recover the significant costs of providing certain goods or services through user charges. The Village had the following significant Enterprise Funds:
Water Operating Fund The water fund receives charges for services to cover the costs of providing the citizens of the Village with water services.
Water Operating Replacement & Improvement Fund The water fund receives charges for services to cover the costs of providing the citizens of the Village with water system replacement and improvement services and debt services.
Sewer Operating Fund The fund receives charges for services from residents to cover the cost of providing the citizens of the Village with sewer services, including debt service.
Sanitation Fund The fund receives charges for services from residents for the garbage and trash services provided to the citizens of the Village and commercial users.
Fiduciary Funds Fiduciary funds include private purpose trust funds, investment trust funds and custodial funds. Trust funds account for assets held under a trust agreement meeting certain criteria.
Custodial funds are purely custodial in nature and are used to report fiduciary activity that is not required to be reported in a trust fund.
For regulatory purposes, certain own source revenues are permitted to flow through clearing funds presented as custodial funds. The amounts distributed to the other funds of the entity are identified on the combined statement of additions, deductions and changes in fund balances (regulatory cash basis) all fiduciary fund types. Also, for regulatory purposes, certain deposits and clearing funds are permitted to be presented as custodial funds.
Basis of Accounting
These financial statements follow the accounting basis permitted by the financial reporting provisions of Ohio Revised Code Section 117.38 and Ohio Administrative Code Section 117-2-03 (D). This basis is similar to the cash receipts and disbursements accounting basis. The Board recognizes receipts when received in cash rather than when earned, and recognizes disbursements when paid rather than when a liability is incurred. Budgetary presentations report budgetary expenditures when a commitment is made (i.e., when an encumbrance is approved).
These statements include adequate disclosure of material matters, as the financial reporting provisions of Ohio Revised Code Section 117.38 and Ohio Administrative Code Section 117-2-03 (D) permit.
Budgetary Process
The Ohio Revised Code requires that each fund (except certain custodial funds) be budgeted annually.
Appropriations Budgetary expenditures (that is, disbursements and encumbrances) may not exceed appropriations at the fund, function or object level of control, and appropriations may not exceed estimated resources. The Village Council must annually approve appropriation measures and subsequent amendments. Unencumbered appropriations lapse at year end.
Estimated Resources Estimated resources include estimates of cash to be received (budgeted receipts) plus unencumbered cash as of January 1. The County Budget Commission must approve estimated resources.
Encumbrances The Ohio Revised Code requires the Village to reserve (encumber) appropriations when individual commitments are made. Encumbrances outstanding at year end are carried over, and need not be reappropriated.
A summary of 2021 budgetary activity appears in Note 3.
Deposits and Investments
The Village’s accounting basis includes investments as assets. This basis does not record disbursements for investment purchases or receipts for investment sales. This basis records gains or losses at the time of sale as receipts or disbursements, respectively.
The Village values U.S. Treasury Bonds at cost.
Investment in STAR Ohio is measured at the net asset value (NAV) per share provided by STAR Ohio. The NAV per share is calculated on an amortized cost basis that provides an NAV per share that approximates fair value.
Capital Assets
The Village records disbursements for acquisitions of property, plant, and equipment when paid. The accompanying financial statements do not report these items as assets.
Accumulated Leave
In certain circumstances, such as upon leaving employment, employees are entitled to cash payments for unused leave. The financial statements do not include a liability for unpaid leave.
Fund Balance
Fund balance is divided into five classifications based primarily on the extent to which the Village must observe constraints imposed upon the use of its governmental-fund resources. The classifications are as follows:
Nonspendable The Village classifies assets as nonspendable when legally or contractually required to maintain the amounts intact. For regulatory purposes nonspendable fund balance includes unclaimed monies that are required to be held for five years before they may be utilized by the Village and the nonexpendable portion of the corpus in permanent funds.
Restricted Fund balance is restricted when constraints placed on the use of resources are either externally imposed by creditors (such as through debt covenants), grantors, contributors, or laws or regulations of other governments; or is imposed by law through constitutional provisions.
Committed Council can commit amounts via formal action (resolution). The Village must adhere to these commitments unless the Council amends the resolution. Committed fund balance also incorporates contractual obligations to the extent that existing resources in the fund have been specifically committed to satisfy contractual requirements.
Assigned Assigned fund balances are intended for specific purposes but do not meet the criteria to be classified as restricted or committed. For regulatory purposes, assigned fund balance in the general fund is limited to encumbrances outstanding at year end.
Unassigned Unassigned fund balance is the residual classification for the general fund and includes amounts not included in the other classifications. In other governmental funds, the unassigned classification is used only to report a deficit balance.
The Village applies restricted resources first when expenditures are incurred for purposes for which either restricted or unrestricted (committed, assigned, and unassigned) amounts are available. Similarly, within unrestricted fund balance, committed amounts are reduced first followed by assigned, and then unassigned amounts when expenditures are incurred for purposes for which amounts in any of the unrestricted fund balance classifications could be used.
For regulatory purposes, limited disclosure related to fund balance is included in Note 12.
Note 3 – Budgetary Activity
Budgetary activity for the year ending 2021 is as follows:
| Fund Type | Budgeted Receipts | Actual Receipts | Variance |
|---|---|---|---|
| General | $304,458 | $348,771 | $44,313 |
| Special Revenue | 84,146 | 163,023 | 78,877 |
| Debt Service | 0 | ||
| Capital Projects | 0 | ||
| Enterprise | 227,083 | 232,820 | 5,737 |
| Internal Service | 0 | ||
| Permanent | 0 | ||
| Fiduciary | 0 | ||
| Total | $615,687 | $744,614 | $128,927 |
| Fund Type | Appropriation Authority | Budgetary Expenditures | Variance |
|---|---|---|---|
| General | $383,347 | $304,557 | $78,790 |
| Special Revenue | 89,923 | 79,592 | 10,331 |
| Debt Service | 0 | ||
| Capital Projects | 0 | ||
| Enterprise | 309,664 | 269,551 | 40,113 |
| Internal Service | 0 | ||
| Permanent | 0 | ||
| Fiduciary | 0 | ||
| Total | $782,934 | $653,701 | $129,233 |
Note 4 – Deposits and Investments
To improve cash management, cash received by the Village is pooled. Monies for all funds are maintained in this pool. The Ohio Revised Code prescribes allowable deposits and investments. A summary of the Village’s deposit and investment accounts are as follows:
| 2021 | |
|---|---|
| Cash Management Pool: | |
| Demand deposits | $968,965 |
| Other time deposits (savings and NOW accounts) | 20,000 |
| Total deposits | 988,965 |
| U.S. Treasury Notes | 5,000 |
| STAR Ohio | 75,031 |
| Total investments | 80,031 |
| Total carrying amount of deposits and investments held in the Pool (ties to FS) | 1,068,996 |
| Segregated Accounts - Not held in the Pool: | |
| Payroll Clearing Account (Not held in Pool) ** | |
| Retainage Accounts (Not held in Pool)** | |
| Debt Accounts (Related to Bond Indenture and Not held in Pool)** | |
| Other Paying Agent Outside Account (Not held in Pool)** | |
| Total Outside Accounts ** (ties to worksheet tab outside acct rec) | 0 |
| Total Deposits and Investments | $1,068,996 |
Deposits
Deposits are insured by the Federal Deposit Insurance Corporation or collateralized through the Ohio Pooled Collateral System (OPCS), a collateral pool of eligible securities deposited with a qualified trustee and pledged to the Treasurer of State to secure the repayment of all public monies deposited in the financial institution.
Investments
The Federal Reserve holds the Village’s U.S. Treasury Notes in book-entry form by, in the name of the Village’s financial institution. The financial institution maintains records identifying the Village as owner of these securities.
Investments in STAR Ohio and mutual funds are not evidenced by securities that exist in physical or book-entry form.
Note 5 – Taxes
Property Taxes
Real property taxes become a lien on January 1 preceding the October 1 date for which the Council adopted tax rates. The State Board of Tax Equalization adjusts these rates for inflation. Property taxes are also reduced for applicable non-business, owner occupancy, and homestead exemption credits and/or homestead and rollback deductions. The financial statements include these credits and/or deduction amounts the State pays as Intergovernmental Receipts. Payments are due to the County by December 31. If the property owner elects to pay semiannually, the first half is due December 31. The second half payment is due the following June 20.
Public utilities are also taxed on personal and real property located within the Village.
The County is responsible for assessing property and for billing, collecting, and distributing all property taxes on behalf of the Village.
Income Taxes
The Village levies a municipal income tax of .75 percent on substantially all earned income arising from employment, residency, or business activities within the Village as well as certain income of residents earned outside of the Village.
Employers within the Village withhold income tax on employee compensation and remit the tax to the Village either monthly or quarterly, as required. Corporations and other individual taxpayers pay estimated taxes quarterly and file a declaration annually.
Note 6 – Risk Management
The Village is a member of the Public Entities Pool of Ohio (The Pool). The Pool assumes the risk of loss up to the limits of the Village’s policy. The Pool covers the following risks:
- General liability and casualty
- Public official’s liability
- Cyber
- Law enforcement liability
- Automobile liability
- Vehicles
- Property
- Equipment breakdown
The Pool reported the following summary of assets and actuarially-measured liabilities available to pay those liabilities as of December 31:
| 2020 | |
|---|---|
| Cash and investments | $ 40,318,971 |
| Actuarial liabilities | $14,111,510 |
Workers’ Compensation
Workers’ Compensation coverage is provided by the State of Ohio. The Village pays the State Workers’ Compensation System a premium based on a rate per $100 of salaries. This rate is calculated based on accident history and administrative costs.
Note 7 – Defined Benefit Pension Plans
Ohio Public Employees Retirement System
Some Village employees belong to the Ohio Public Employees Retirement System (OPERS). OPERS is a cost-sharing, multiple-employer plan. The Ohio Revised Code prescribes this plan’s benefits, which include postretirement health care and survivor and disability benefits.
The Ohio Revised Code also prescribes contribution rates. OPERS members contributed 10 percent (Local) and 13 percent (Law Enforcement) of their gross salaries, and the Village contributed an amount equaling 14 percent (Local) and 18.10 percent (Law Enforcement) of participants’ gross salaries. The Village has paid all contributions required through December 31, 2021.
| Retirement Rates | Year | Member Rate | Employer Rate |
|---|---|---|---|
| OPERS – Local | 2012-2021 | 10% | 14% |
| OPERS – Public Safety | 2014-2020 | 12.00% | 18.10% |
| OPERS – Law Enforcement | 2014-2020 | 13.00% | 18.10% |
Social Security
Other Village employees (elected officials) contributed to Social Security. This plan provides retirement benefits, including survivor and disability benefits to participants.
Employees contributed 6.2 percent of their gross salaries. The Village contributed an amount equal to 6.2 percent of participants’ gross salaries. The Village has paid all contributions required through December 31, 2021.
Note 8 – Postemployment Benefits
OPERS offers cost-sharing, multiple-employer defined benefit postemployment plans, which include multiple health care plans including medical coverage, prescription drug coverage, deposits to a Health Reimbursement Arrangement, and Medicare Part B premium reimbursements, to qualifying benefit recipients. The portion of employer contributions allocated to health care for OPERS members in the Traditional Pension Plan and Combined Plan was 0 percent during calendar year 2021. The portion of employer contributions allocated to health care for OPERS members in the Member Directed Plan was 4.0 percent during calendar year 2021.
Beginning January 1, 2019, OP&F changed its retiree health care model to a stipend-based health care model. A stipend funded by OP&F was placed in individual Health Reimbursement Accounts that retirees use to be reimbursed for health care expenses.
Note 9 – Debt
Debt outstanding at December 31, 2021, was as follows:
| Description of Issue | Year Issued | Interest Rate | Balance January 1 | Amount Issued | Amount Retired | Balance December 31 |
|---|---|---|---|---|---|---|
| OWDA Loan #4859 Waterline Replacement | 2008 | 4.45% | $184,268.10 | $0.00 | $6,861.86 | $177,406.24 |
| OPWC Loan #CQ16K Waterline Replacement Ph. 1 | 2010 | 0.00% | 105,558.11 | 0.00 | 11,120.84 | 94,437.27 |
| OPWC Loan #CQ22L Waterline Replacement Ph. 2 | 2010 | 0.00% | 36,629.16 | 0.00 | 3,662.90 | 32,966.26 |
| OPWC Loan #CQ07N Sanitary Sewer Improvements | 2012 | 0.00% | 26,226.12 | 0.00 | 1,219.82 | 25,006.30 |
| OPWC Loan #CT38P Sanitary Sewer Rehabilitation Ph. 2 | 2014 | 0.00% | 79,837.29 | 0.00 | 3,397.34 | 76,439.95 |
| OPWC Loan #CQ15Q WWTP Repair | 2015 | 0.00% | 13,285.25 | 0.00 | 885.68 | 12,399.57 |
| OWDA Loan #7803 WTP Improvements | 2017 | 2.78% | 362,909.66 | 0.00 | 8,710.16 | 354,199.50 |
| OPWC Loan #CT26U Water Treatment Plant Improvements | 2018 | 0.00% | 234,924.16 | 0.00 | 8,100.84 | 226,823.32 |
| OPWC Loan #CQ46V WWTP Improvements | 2020 | 0.00% | 114,005.28 | 0.00 | 3,800.18 | 110,205.10 |
| Total | $1,157,643.13 | $0.00 | $47,759.62 | $1,109,883.51 |
The Ohio Water Development Authority (OWDA) and Ohio Public Works Commission (OPWC) loans relate to water and sewer plant improvement projects as mandated by the Ohio Environmental Protection Agency. Since 2008, the OWDA has approved up to $626,465 and the OPWC has approved up to $808,934 in financing for the Village in a series of loans for ongoing improvement and rehabilitation projects. The Village repays the loans in semiannual installments, including interest, over 20 to 30 years. The balance includes capitalized interest and capitalized interest credit posted for the loans.
For the year ending December 31, 2021, the Village repaid $15,572 of principal and $18,138 of interest on OWDA loans. Additionally, the Village repaid $32,188 of principal on OPWC loans. The OWDA and OPWC will adjust scheduled payments to reflect any revisions in the amounts the Village actually borrows. Water and sewer receipts collateralize the loans. The Village has agreed to set utility rates sufficient to cover OWDA and OPWC debt service requirements.
Amortization
Amortization of the above debt, including interest, is scheduled as follows:
| Fiscal Year Ending | Principal (A) | Interest (B) | Total Columns A & B (C) |
|---|---|---|---|
| 2022 | $48,312.19 | $17,600.63 | $65,912.82 |
| 2023 | 48,885.48 | 17,027.34 | 65,912.82 |
| 2024 | 49,480.31 | 16,432.51 | 65,912.82 |
| 2025 | 50,097.53 | 15,815.29 | 65,912.82 |
| 2026 | 50,738.00 | 15,174.82 | 65,912.82 |
| 2031 | 238,273.91 | 65,385.90 | 303,659.81 |
| 2036 | 209,452.81 | 45,306.96 | 254,759.77 |
| 2041 | 182,607.37 | 23,650.72 | 206,258.09 |
| 2046 | 148,543.23 | 11,450.95 | 159,994.18 |
| 2051 | 73,813.59 | 1,267.08 | 75,080.67 |
| Total | $1,100,204.42 | $229,112.20 | $1,329,316.62 |
Note 10 – Jointly Governed Organizations
Fairfield County Regional Planning Commission
The Village is associated with the Fairfield County Regional Planning Commission as a jointly governed organization. The Commission is a statutorily created political subdivision of the State. The Commission is jointly governed by Fairfield County municipalities and townships. Each member’s control over the operation of the Commission is limited to its representation on the board. The Commission makes studies, maps, plans, recommendations, and reports concerning the physical, environmental, social, economic, and governmental characteristics, functions, and services of the County.
District Advisory Council (DAC)
The Village is associated with the District Advisory Council as a jointly governed organization. The District Advisory Council is a requirement according to the State ORC 3709.03. The DAC consists of the President of the County Commissioners, the Mayors of each Village and one township representative from each township. The purpose of the DAC is to review the health department fees, approve the health department budget, and appoint Board of Health members.
Note 11 – Public Entity Risk Pool
The Village participates in the Ohio Association of Public Treasurer’s Group Rating Plan for worker’s compensation. The plan is administrated by workers’ compensation partner, Sedgwick. Employers with better than average claim histories join together through a sponsoring organization for the purpose of being rated as a larger employer thus gaining the ability to receive a much lower premium. Programs administered by Sedgwick have produced over $2.2 billion in savings since the inception of the program in 1991.
Note 12 – Fund Balances
Included in fund balance are amounts the Village cannot spend, including the balance of unclaimed monies which cannot be spent for five years and the unexpendable corpus of the permanent funds. Encumbrances are commitments related to unperformed contracts for goods or services. Encumbrance accounting is utilized to the extent necessary to assure effective budgetary control and accountability and to facilitate effective cash planning and control. At year end the balances of these amounts were as follows:
| Fund Balances | General | Special Revenue | Debt Service | Enterprise | Permanent | Total |
|---|---|---|---|---|---|---|
| Nonspendable: | $0 | |||||
| Unclaimed Monies | 0 | |||||
| Corpus | 5,000 | 5,000 | ||||
| Outstanding Encumbrances | 6,825 | 1,911 | 0 | 37,143 | 45,879 | |
| Total | $6,825 | $1,911 | $0 | $37,143 | $37,143 | $50,879 |
The fund balance of special revenue funds is either restricted or committed. The fund balance of debt service funds and capital projects fund are restricted committed or assigned. The fund balance of permanent funds that is not part of the nonspendable corpus is either restricted or committed. These restricted, committed and assigned amounts in the special revenue, debt service, capital projects and permanent funds would include the outstanding encumbrances. In the general fund, outstanding encumbrances are considered assigned.
Note 13 – COVID-19
The United States and the State of Ohio declared a state of emergency in March of 2020 due to the COVID-19 pandemic. Ohio’s state of emergency ended in June, 2021 while the national state of emergency continues. During 2021, the Village received COVID-19 funding. The financial impact of COVID-19 and the continuing emergency measures will impact subsequent periods of the Village. The impact on the Village’s future operating costs, revenues, and additional recovery from emergency funding, either federal or state, cannot be estimated. The Village’s investment portfolio fluctuates with market conditions, and due to market volatility, the amount of gains or losses that will be realized in subsequent periods, if any, cannot be determined.