new issue ratings: moody’s “aaa” book-entry only see ... · 2020 920,000 3.00 1.05 575294 pv9...
TRANSCRIPT
OFFICIAL STATEMENT DATED APRIL 12, 2016
NEW ISSUE RATINGS: Moody’s “Aaa”BOOK-ENTRY ONLY See “RATINGS” herein.
In the opinion of Bond Counsel, Peck Shaffer & Williams, a division of Dinsmore & Shohl LLP, under existing law, (i) interest on the Bonds will be excludible from gross income of the holders thereof for purposes of federal income taxation, (ii) interest on the Bonds will not be a specific item of tax preference for purposes of the federal alternative minimum tax imposed on individuals and corporations, (iii) the Bonds, the interest thereon or transfer thereof, and the income therefrom, including any profit made on the sale thereof, will be exempt from Ohio personal income tax, the Ohio commercial activity tax, the Ohio corporate franchise tax, and municipal, school district and joint economic development district income taxes in Ohio, and (iv) the Bonds are “qualified tax-exempt obligations” under Section 265(b)(3) of the Internal Revenue Code of 1986, as amended, all subject to the qualifications described herein under the heading “TAX EXEMPTION.”
$8,575,000 CITY OF MASON
WARREN COUNTY, OHIO VARIOUS PURPOSE GENERAL OBLIGATION REFUNDING BONDS,
SERIES 2016 (BANK QUALIFIED)
Dated: April 26, 2016 Due: December 1, as shown below
The $8,575,000 Various Purpose General Obligation Refunding Bonds, Series 2016 (the “Bonds”), are general obligations of the City of Mason, Ohio (the “City”), and are issuable as serial bonds, as set forth below. The Bonds are being issued for the purpose of advance refunding a portion of bonds originally issued for the purposes of refunding bond anticipation notes originally issued for the purposes of (a) making road improvements to Western Row and Snider Roads in the City, (b) making park and recreation improvements in the City and (c) making downtown improvements in the City, and paying certain costs related to the issuance of the Bonds, together with other permissible costs under Chapter 133 of the Ohio Revised Code, as further described under “PURPOSE OF THE BONDS AND PLAN OF REFUNDING” herein.
The Bonds will bear interest at the respective rates set forth below, and interest will be payable from the date of issuance on each June 1 and December 1, commencing June 1, 2016. The Bonds will mature on December 1 in the years set forth below.
SERIAL BONDS
Year Amount Interest
Rate Yield CUSIP
Year Amount Interest
Rate Yield CUSIP*
2016 $160,000 2.00% 0.60% 575294 PR8 2022 $975,000 3.00% 1.25% 575294 PX5 2017 50,000 2.00 0.75 575294 PS6 2023 1,010,000 3.00 1.37 575294 PY3 2018 50,000 2.00 0.90 575294 PT4 2024 1,040,000 4.00 1.45 575294 PZ0 2019 50,000 2.00 1.00 575294 PU1 2025 1,075,000 4.00 1.56 575294 QA4 2020 920,000 3.00 1.05 575294 PV9 2026 1,120,000 4.00 1.66 575294 QB2 2021 955,000 3.00 1.15 575294 PW7 2027 1,170,000 4.00 1.76 575294 QC0
The Bonds will be issued only as fully registered Bonds, issuable under a book-entry system, and registered initially in the name of The Depository Trust Company, N.A., New York, New York (“DTC”), or in the name of its nominee, Cede & Co.
Principal of and premium (if any) on the Bonds will be payable at maturity or upon redemption, upon presentation and surrender at the designated corporate trust office of U.S. Bank National Association, Cincinnati, Ohio, as paying agent and registrar for the Bonds (the “Paying Agent and Registrar”). The Bonds will be issued in the denominations of $5,000 or any integral multiple thereof as provided in the Authorizing Legislation (as defined herein). The Bonds are subject to optional redemption as described under “THE BONDS – Redemption Provisions” herein.
The Bonds are offered when, as and if issued by the City and accepted by RBC Capital Markets, LLC, Cincinnati, Ohio (the “Underwriter”), subject to the approving legal opinion on matters related to their issuance by Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, as Bond Counsel. It is expected that delivery of the Bonds will be made in New York, New York, or in the case of a FAST closing, delivery of the Bonds may be made locally to the Paying Agent and Registrar through DTC on or about April 26, 2016.
See note inside front cover.
CUSIP data herein are provided by Standard & Poor’s. CUSIP Service Bureau, a division of The McGraw-Hill Companies, Inc. CUSIP numbers have been assigned by an independent company not affiliated with the City and are included solely for the convenience of the holders of the Bonds. The City is not responsible for the selection or uses of these CUSIP numbers, and no representation is made as to their correctness on the Bonds or as indicated above. The CUSIP number for a specific maturity is subject to being changed after the issuance of the Bonds as a result of various subsequent actions.
i
TABLE OF CONTENTS Page
INTRODUCTION ...........................................................................................................................1 The Issuer ...................................................................................................................................1 Sources of Payment for the Bonds .............................................................................................1 Purpose of the Bonds .................................................................................................................1 Description of the Bonds ...........................................................................................................2 Book-Entry Only ........................................................................................................................3 Tax Exemption ...........................................................................................................................3 Parties to the Issuance of the Bonds ..........................................................................................3 Authority for Issuance ................................................................................................................4 Offering and Delivery of the Bonds ...........................................................................................4 Disclosure Information ..............................................................................................................4 Additional Information ..............................................................................................................4
THE BONDS ...................................................................................................................................5 Redemption Provisions ..............................................................................................................5 Notice of Redemption ................................................................................................................5 Security and Source of Payment for the Bonds .........................................................................6 Debt Service Requirements ........................................................................................................7 Sources and Uses of Funds ........................................................................................................7
PURPOSE OF THE BONDS AND PLAN OF REFUNDING .......................................................8 Advance Refunding of a Portion of the Series 2008 Bonds ......................................................8 Refunded Bonds .........................................................................................................................8 Original Project Description for the Refunded Bonds ...............................................................9 Original Project Costs for the Refunded Bonds .......................................................................10
INVESTMENT CONSIDERATIONS ..........................................................................................10 Local Fiscal Emergency Legislation ........................................................................................11
BOOK-ENTRY SYSTEM .............................................................................................................12
PROFILE OF THE CITY OF MASON ........................................................................................15 Overlapping Governing Entities ..............................................................................................15 City Government ......................................................................................................................15 Financial Management .............................................................................................................18 Income Tax and Other Major Fees and Charges .....................................................................18 Management of City Facilities .................................................................................................18 Personnel Administration.........................................................................................................18 Employee Relations .................................................................................................................18 City Services and Responsibilities ...........................................................................................20 Demographic Information ........................................................................................................21
ECONOMIC INFORMATION .....................................................................................................21 Business and Industry ..............................................................................................................21
ii
Transportation ..........................................................................................................................25 Utilities .....................................................................................................................................26 Fire and Police Services ...........................................................................................................27 Print and Broadcast Media .......................................................................................................27 Culture, Recreation and Education ..........................................................................................27 Employment Statistics .............................................................................................................30 Largest Employers in Mason ...................................................................................................31 Largest Employers in Warren County .....................................................................................31 Income and Housing Data ........................................................................................................32 Building Permits, Home Construction and Housing Valuation ...............................................33
FINANCIAL MATTERS ..............................................................................................................33 Budgeting, Tax Levy and Appropriations Procedures .............................................................33 Financial Reports and Examinations of Accounts ...................................................................34 Insurance ..................................................................................................................................35
INVESTMENT POLICIES OF THE CITY OF MASON AND THE COUNTY OF WARREN ......................................................................................................36
City Policy ...............................................................................................................................36 County Policy...........................................................................................................................39
AD VALOREM TAXES ...............................................................................................................40 Assessed Valuation ..................................................................................................................40 Largest Taxpayers ....................................................................................................................41 Ad Valorem Tax Rates .............................................................................................................42 Changes to Ad Valorem Taxation ............................................................................................44 Collection of Ad Valorem Property Taxes and Special Assessments .....................................47 Revenues from Affected Tax Increment Properties .................................................................48 Delinquency Procedures ..........................................................................................................50
OTHER MAJOR CITY GENERAL FUND REVENUE SOURCES ...........................................51 Income Tax ..............................................................................................................................51 Local Government Fund ..........................................................................................................52 City General Fund ....................................................................................................................52
CITY DEBT AND OTHER LONG-TERM OBLIGATIONS ......................................................53 Direct Debt Limitations ...........................................................................................................53 Indirect Debt Limitations .........................................................................................................54 Overlapping Debt .....................................................................................................................55 Bond Anticipation Notes ..........................................................................................................56 Debt Currently Outstanding .....................................................................................................56 Grant Anticipation Obligations ................................................................................................57 Future Financings.....................................................................................................................57 Long Term Obligations Other Than Bonds and Notes ............................................................57 Leases and Contracts ................................................................................................................58 Pension Obligations .................................................................................................................58
iii
LEGAL MATTERS .......................................................................................................................59 General Information .................................................................................................................59 Transcript and Closing Certificates .........................................................................................60 Litigation ..................................................................................................................................60 Tax Matters ..............................................................................................................................60 Premium ...................................................................................................................................62
RATINGS ......................................................................................................................................62
UNDERWRITING ........................................................................................................................63
CONTINUING DISCLOSURE .....................................................................................................63 Continuing Disclosure Compliance .........................................................................................65
CONCLUDING STATEMENT ....................................................................................................67
APPENDICES
APPENDIX A – Audited Financial Reports for the Fiscal Year 2014 .............................. A-1 APPENDIX B – Fiscal Year 2016 Budget ..........................................................................B-1 APPENDIX C – Form of Bond Counsel Opinion ...............................................................C-1 APPENDIX D – Financial Statement (Direct Debt Limitations) ....................................... D-1 APPENDIX E – Ten-Mill Certificate (Indirect Debt Limitations) ..................................... E-1
iv
THIS PAGE INTENTIONALLY LEFT BLANK
v
REGARDING THIS OFFICIAL STATEMENT
This Official Statement does not constitute an offering of any security other than the original offering of the Bonds identified on the cover page of this Official Statement. No dealer, broker, salesman or other person has been authorized by the City to give any information or to make any representation, other than those contained in this Official Statement, and, if given or made, such other information or representations must not be relied upon as having been authorized by the City. This Official Statement does not constitute an offer to sell or the solicitation of an offer to buy, nor shall there be any sale of, the Bonds by any person in any jurisdiction in which it is unlawful for such person to make such offer, solicitation or sale.
The information and expressions of opinion herein are subject to change without notice. Neither the delivery of this Official Statement nor any sale made hereunder shall, under any circumstances, create any implication that there has been no change in the affairs of the City since the date hereof.
Upon issuance, the Bonds will not be registered by the City under any Federal or state securities law, and will not be listed on any stock or other securities exchange. Neither the Securities and Exchange Commission nor any other Federal, state, municipal or other governmental entity or agency except the City will have, at the request of the City, passed upon the accuracy or adequacy of this Official Statement or approved the Bonds for sale.
All financial and other information presented in this Official Statement has been provided by the City from its records, except for information expressly attributed to other sources. The presentation of information, including tables of receipts from taxes and other sources, is intended to show recent historic information, and is not intended to indicate future or continuing trends in the financial position or other affairs of the City. No representation is made that past experience, as is shown by that financial and other information, will necessarily continue or be repeated in the future.
Insofar as the statements contained in this Official Statement involve matters of opinion or estimates, even if not expressly stated as such, such statements are made as such and not as representations of fact or certainty, no representation is made that any of such statements have been or will be realized, and such statements should be regarded as suggesting independent investigation or consultation of other sources prior to the making of investment decisions. Certain information may not be current; however, attempts were made to date and document sources of information. Neither this Official Statement nor any oral or written representations by or on behalf of the City preliminary to sale of the Bonds should be regarded as part of the City’s contract with the successful bidder or the holders from time to time of the Bonds.
The Underwriter has provided the following sentence for inclusion in this Official Statement. The Underwriter has reviewed the information in this Official Statement pursuant to its responsibilities to investors under the federal securities laws, but the underwriter does not guarantee the accuracy or completeness of such information.
IN CONNECTION WITH THIS INITIAL OFFERING, THE UNDERWRITER MAY OVERALLOT OR EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE
vi
MARKET PRICE OF THE BONDS OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET. SUCH STABILIZATION, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME. THE UNDERWRITER MAY OFFER AND SELL THE BONDS TO CERTAIN DEALERS AND BANKS AT PRICES LOWER THAN THE PUBLIC OFFERING PRICE STATED ON THE COVER PAGE HEREOF AND SAID PUBLIC OFFERING PRICE MAY BE CHANGED FROM TIME TO TIME BY THE UNDERWRITER.
References herein to provisions of Ohio law, whether codified in the Ohio Revised Code or uncodified, or to the provisions of the Ohio Constitution or the City’s Ordinances, are references to such provisions as they presently exist. Any of these provisions may from time to time be amended, repealed or supplemented.
As used in this Official Statement, “debt service” means principal of, interest and any premium on, the Bonds identified on the cover page of this Official Statement; “City” means City of Mason, Ohio; and “State” or “Ohio” means the State of Ohio.
1
INTRODUCTION
The purpose of this Official Statement (the “Official Statement”), which includes the cover page and appendices hereto, is to provide certain information with respect to the issuance of $8,575,000 aggregate principal amount of Various Purpose General Obligation Refunding Bonds, Series 2016 (the “Bonds”) of the City of Mason, Warren County, Ohio (the “City”).
This Introduction is not a summary of this Official Statement; it is only a brief description of and guide to, and is qualified by, more complete and detailed information contained in the entire Official Statement, including the cover page and appendices hereto, and the documents summarized or described herein. The offering of Bonds to potential investors is made only by means of, and a full review should be made of, the entire Official Statement.
This Official Statement, which includes the cover page, table of contents, and Appendices A through E, has been prepared and compiled by the administration of the City in connection with the sale by the City of the $8,575,000 Various Purpose General Obligation Refunding Bonds, Series 2016, as authorized by an ordinance of the City passed on September 14, 2015 (the “Authorizing Legislation”). Insofar as such information embodies statements of opinion, or estimates, even if not so labeled, it should be regarded as suggesting independent, investigation or consultation of other sources prior to making investment decisions. Certain information may not be the most current that is available; however, attempts have been made to date and document sources of information.
Neither this Official Statement nor any verbal or written representations by or on behalf of the City before sale of the Bonds should be regarded as part of the contract with the holders from time to time of the Bonds.
The Issuer
The Bonds are being issued by the City, a political subdivision of the State of Ohio located in the southwestern portion of Warren County in southwestern Ohio.
Sources of Payment for the Bonds
The Bonds are an unvoted general obligation debt of the City. The basic security for the Bonds is the City’s ability to levy an ad valorem tax on all real and personal property in the City subject to ad valorem taxation by the City, within the ten-mill limitation imposed by Ohio law. See “THE BONDS – Security and Source of Payment for Bonds” herein.
Purpose of the Bonds
The Bonds are being issued to (1) advance refund a portion of the City’s Various Purpose Limited Tax General Obligation Bonds, Series 2008, dated June 1, 2008 (the “Series 2008 Bonds”), originally issued in the aggregate principal amount of $17,570,000 for the purposes of (a) permanently financing bond anticipation notes the original proceeds of which were used for the purpose of paying the costs of road improvements to Western Row and Snider Roads in the City; (b) refunding bond anticipation notes, the original proceeds of which were used to pay the costs of park and recreation improvements in the City; (c) refunding bond anticipation notes, the
2
proceeds of which were used for the purpose of paying the costs of downtown improvements in the City; and paying certain costs related to the issuance of the Series 2008 Bonds; and (2) pay certain costs related to the issuance of the Bonds, including the cost of printing the Bonds, expense in delivery of the Bonds, service charges of the Paying Agent and Registrar, legal services and obtaining an approving legal opinion and all necessary costs in connection therewith. See “PURPOSE OF THE BONDS AND PLAN OF REFUNDING” herein.
Description of the Bonds
General. The Bonds are dated, mature and bear interest as set forth on the cover page hereof.
Denominations. The Bonds shall be issued in the denomination(s) of $5,000 or any integral multiple thereof.
Redemption. The Bonds maturing on and after December 1, 2024, are subject to optional redemption prior to maturity on or after December 1, 2023. See “THE BONDS – Optional Redemption” herein.
Registration and Payment. The Bonds will be issuable only as fully registered bonds in the authorized denominations set forth above. Principal of the Bonds will be payable to the record owner thereof at the designated corporate trust office of the Paying Agent and Registrar. Interest on the Bonds will be payable by check or wire transfer by the Paying Agent and Registrar to the registered owner as shown on the registration records maintained by the Paying Agent and Registrar. Interest is payable on each June 1 and December 1, commencing June 1, 2016.
Transfer and Exchange. The Bonds are exchangeable for Bonds of any authorized denomination or denominations in equal aggregate principal amounts at the designated corporate trust office of the Paying Agent and Registrar specified on the cover page hereof, but only in the manner and subject to the limitations provided in the Authorizing Legislation. The Bonds are transferable at the designated corporate trust offices of the Paying Agent and Registrar, by the bondholder in person or by his attorney, duly authorized in writing, upon presentation and surrender hereof to the Paying Agent and Registrar. The Paying Agent and Registrar is not required to transfer or exchange (i) any Bond during a period beginning at the opening of business fifteen (15) days before the day of the mailing of a notice of redemption of Bonds and ending at the close of business on the date of such mailing, (ii) any Bonds or Bond so selected for redemption in whole or in part, or (iii) any Bond during the period from the day after the fifteenth (15th) day preceding the next ensuing payment of interest through the date of such interest payment.
Bonds are exchangeable as provided in the Authorizing Legislation. The Paying Agent and Registrar may charge a bondholder an amount equal to any tax, fee, or other governmental charge required to be paid in connection with any such exchange, and an amount sufficient to reimburse the Paying Agent and Registrar for all costs and expenses incurred in connection with such exchange or transfer.
3
Notices. In the event any Bonds are called for redemption, notice shall be given by mailing a copy of the redemption notice by registered or certified mail not less than thirty (30) days prior to the date fixed for redemption to the registered owner of each Bond to be redeemed.
Book-Entry Only
The Bonds will be prepared as fully registered Bonds and, when delivered, all Bonds will be registered in the name of The Depository Trust Company, New York, New York (“DTC”), or in the name of its nominee, Cede & Co. DTC will act as securities depository of the Bonds. Individual purchases will be made in book-entry form only in authorized denominations. Beneficial owners of the Bonds will not receive physical certificates representing Bonds purchased by such owners, but will receive a credit balance on the books of the nominees of such owners. Principal and interest payment obligations represented by the Bonds will be paid by the Paying Agent and Registrar to DTC, which is obligated in turn to remit such principal and interest to the participants of DTC for subsequent disbursement to the beneficial owners of the Bonds, as described herein. See “BOOK-ENTRY SYSTEM” herein.
Tax Exemption
In the opinion of Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP (“Bond Counsel”), under the laws, regulations, rulings and judicial decisions in effect as of the date hereof, (a) interest, including original issue discount, if any, on the Bonds is excludible from gross income for Federal income tax purposes, pursuant to the Internal Revenue Code of 1986, as amended (the “Code”); (b) interest on the Bonds will not be treated as a specific item of tax preference, under Section 57(a)(5) of the Code, in computing the alternative minimum tax for individuals and corporations; and (c) the Bonds, the transfer thereof, and the income therefrom, including any profit made on the sale thereof, will be exempt from taxation within the State of Ohio. In rendering the opinions in the paragraph, Bond Counsel has assumed continuing compliance with certain covenants designed to meet the requirements of Section 103 of the Code. Bond Counsel expresses no other opinion as to the federal or state tax consequences of purchasing, holding or disposing of the Bonds.
The City has designated the Bonds as “qualified tax-exempt obligations” with respect to certain financial institutions under Section 265 of the Internal Revenue Code of 1986, as amended.
See Appendix C hereto for the form of the opinion Bond Counsel proposes to deliver in connection with the Bonds.
Parties to the Issuance of the Bonds
The authenticating agent, bond registrar, transfer agent, and paying agent for the Bonds is U.S. Bank National Association, Cincinnati, Ohio. The underwriter for the Bonds is RBC Capital Markets, LLC, Cincinnati, Ohio. Legal matters incident to the issuance of the Bonds and with regard to the tax-exempt status of the interest thereon are subject to the approving legal opinion of Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, Cincinnati, Ohio, as bond counsel.
4
Authority for Issuance
Authority for the issuance of the Bonds is provided by Chapter 133 of the Ohio Revised Code and the Authorizing Legislation.
Offering and Delivery of the Bonds
The Bonds are offered when, as and if issued by the City. The Bonds will be delivered through DTC in New York, New York, or in the case of a FAST closing, delivery of the Bonds may be made locally to the Paying Agent and Registrar through DTC on or about April 26, 2016.
Disclosure Information
This Official Statement speaks only as of its date, and the information contained herein is subject to change. This Official Statement and continuing disclosure documents of the City are intended to be made available through one or more repositories. Copies of the basic documentation relating to the Bonds, including the Authorizing Legislation and forms of the Bonds, are available from the City.
The City deems this Official Statement to be final for the purposes of Securities and Exchange Commission Rule 15c2-12(b)(3).
Certain information contained in this Official Statement is attributed to the Ohio Municipal Advisory Council (OMAC). OMAC compiles information from official and other sources. OMAC believes the information it compiles is accurate and reliable, but it has not independently confirmed or verified such information and does not guaranty its accuracy. OMAC has not reviewed this Official Statement to confirm that the information attributed to it is information provided by OMAC or for any other purpose.
Addresses of or links to web sites contained herein, if any, are given for the convenience of the reader only. The City has not participated in the preparation, compilation or selection of information on such websites, and therefore presents no warranties or representations of, and assumes no responsibility or liability for, the material contained therein.
Additional Information
Additional information concerning this Official Statement, including copies of the basic documentation relating to the Bonds, is available from Joseph Reigelsperger, the Finance Director of the City, by writing to 6000 Mason-Montgomery Road, Mason, Ohio 45040, or by telephone at (513) 229-8510.
5
THE BONDS
The Bonds are issued in fully registered form in authorized denominations of $5,000 or any integral multiple thereof. The Bonds will bear interest at the rates and mature in the amounts and on the dates set forth on the cover page of this Official Statement. Principal on the Bonds is payable upon presentation and surrender by the registered owner thereof at the designated corporate trust office of the Paying Agent and Registrar. Interest on the Bonds is payable each June 1 and December 1, commencing June 1, 2016, by check or draft to be mailed, or under certain conditions, by wire transfer, from the Paying Agent and Registrar to the registered owner as shown in the registration records maintained by the Paying Agent and Registrar as bond registrar on the applicable record date (May 15 and November 15 for June 1 and December 1 interest, respectively).
If authenticated prior to the first interest payment date of the Bonds, the Bonds shall be dated April 26, 2016, and, otherwise, the Bonds will be dated as of the interest payment date next preceding the date the Bonds are authenticated, except that if the Bonds are authenticated on an interest payment date, they will be dated as of such date of authentication; provided, that if, at the time of authentication, interest thereon is in default, the Bonds will be dated as of the date to which interest has been paid.
Redemption Provisions
Optional Redemption. The Bonds maturing on or after December 1, 2024, are subject to redemption at the option of the City on or after December 1, 2023, in whole or in part, but in authorized denominations, at a redemption price of par, plus accrued interest to the date fixed for redemption.
If fewer than all of the outstanding Bonds of a single maturity are called for redemption, the selection of Bonds to be redeemed, or portions thereof in amounts of $5,000 or any integral multiple thereof, shall be made by lot by the Paying Agent and Registrar in any manner which the Paying Agent and Registrar may determine.
Notice of Redemption
The notice of the call for redemption of Bonds shall identify, with respect to the Bonds or portions thereof to be redeemed (the “redeemed bonds”), (i) the redeemed bonds, by designation, letters, numbers or other distinguishing marks thereof, (ii) the redemption price to be paid, (iii) the date fixed for redemption, and (iv) the place or places where the amounts due upon redemption are payable. The notice shall be given by the Paying Agent and Registrar on behalf of the City by mailing a copy of the redemption notice by first class mail, postage prepaid, at least thirty (30) days prior to the date fixed for redemption, to the registered owner’s address shown on the registration records of the Bonds as of the fifteenth (15th) day preceding that mailing. Failure to receive notice by mailing or any defect in the proceedings regarding the Bonds, however, shall not affect the validity of the proceedings for the redemption of the Bonds. Notice having been mailed in the manner provided above, the redeemed bonds or portions thereof called for redemption shall become due and payable on the redemption date, upon which interest on such redeemed bonds or portions thereof shall cease to accrue. Upon presentation to
6
the Paying Agent and Registrar, the redeemed bonds or portions thereof shall be paid for at the redemption price set forth in the notice, including interest accrued to redemption date.
Security and Source of Payment for the Bonds
The Bonds are unvoted general obligation debt of the City, the basic security for which is the City’s ability and pledge to levy an ad valorem tax on all the taxable property in the City, within the ten-mill limitation imposed by the Ohio Constitution and the Ohio Revised Code (see “CITY DEBT AND OTHER LONG-TERM OBLIGATIONS – Indirect Debt Limitations” herein). The tax will be levied in an amount sufficient to pay, as the same become due, the principal of and interest on the Bonds, as well as the principal of and interest on other outstanding unvoted general obligation bonds and bond anticipation notes of the City. The Ohio Revised Code provides that, within said ten-mill limitation, a levy of such taxes for debt service has priority over any such levy for current expenses.
Chapter 9 of the Federal Bankruptcy Code (11 U.S.C. § 901, et seq., referred to herein as the “Bankruptcy Code”) contains provisions relating to the adjustment of debts of a State’s political subdivisions, public agencies and instrumentalities (each, an “eligible entity”); the City is such an eligible entity. Under the Bankruptcy Code, in certain circumstances described therein, an eligible entity may be authorized to initiate bankruptcy proceedings without prior notice to or consent of its creditors, which proceedings may result in material and adverse modification or alteration of the rights of its secured and unsecured creditors, including holders of its bonds and notes. These provisions are applicable to the Bonds.
The Bankruptcy Code protects holders of municipal revenue bonds by providing that special revenues acquired by the eligible entity after the commencement of bankruptcy proceedings remain subject to any lien resulting from any security agreement entered into by the eligible entity before commencement of the proceedings. These provisions are not applicable to the Bonds, which are not revenue bonds.
Section 133.36 of the Ohio Revised Code permits a political subdivision, such as the City, for the purpose of enabling such subdivision to take advantage of the provisions of the Bankruptcy Code, and for that purpose only, and upon approval of the State Tax Commissioner, to file a petition stating that the subdivision is insolvent or unable to meet its debts as they mature, and that it desires to effect a plan for the composition or readjustment of its debts, and to take such further proceedings as are set forth in the Bankruptcy Code as they relate to such subdivision. The taxing authority of such subdivision may, upon like approval of the State Tax Commissioner, refund its outstanding securities, whether matured or unmatured, and exchange refunding bonds for the securities being refunded. In its order approving such refunding, the State Tax Commissioner shall fix the maturities of the refunding bonds to be issued, which shall not exceed thirty (30) years. No taxing subdivision is permitted, in availing itself of the provisions of the Bankruptcy Code, to reduce the principal sum of its securities except that interest thereon may be reduced in whole or in part.
The Authorizing Legislation provides further security for repayment of the Bonds by making a general pledge of the full faith and credit of the City to such repayment. The Bonds are not secured by funds which are specifically prohibited for such use by law (examples being tax levies voted for specific purposes and taxes levied on voted bond issues) or a trust indenture.
7
Debt Service Requirements
The following table presents, for each year ending December 1, the amount required for the payment of the principal due on the Bonds for the payment of interest on said Bonds, and for the total debt service on said Bonds.
December 1 Principal Interest Total 2016 $160,000 $178,091.67 $338,091.67 2017 50,000 295,000.00 345,000.00 2018 50,000 294,000.00 344,000.00 2019 50,000 293,000.00 343,000.00 2020 920,000 292,000.00 1,212,000.00 2021 955,000 264,400.00 1,219,400.00 2022 975,000 235,750.00 1,210,750.00 2023 1,010,000 206,500.00 1,216,500.00 2024 1,040,000 176,200.00 1,216,200.00 2025 1,075,000 134,600.00 1,209,600.00 2026 1,120,000 91,600.00 1,211,600.00 2027 1,170,000 46,800.00 1,216,800.00
Total $8,575,000 $2,507,941.67 $11,082,941.67
Sources and Uses of Funds
Sources of Funds Par Amount of Bonds $8,575,000.00 Acquisition Premium 1,156,622.85
Total Sources of Funds $9,731,622.85 Uses of Funds
Deposit to 2008 Bonds Escrow Account (Escrow Securities) 9,600,367.06 Costs of Issuance(1) 70,280.00 Underwriter’s Discount 58,207.50 Miscellaneous 2,768.29
Total Uses of Funds $9,731,622.85 ___ (1) Includes bond counsel fees, rating agency fees, paying agent and registrar fees, escrow agent fees and miscellaneous costs of issuance.
8
PURPOSE OF THE BONDS AND PLAN OF REFUNDING
The Bonds are being issued for the purposes of (i) advance refunding a portion of the Series 2008 Bonds, and (ii) paying certain costs under Chapter 133 of the Ohio Revised Code including, without limitation, the cost of printing the Bonds, expense in delivery of the Bonds, service charges of the Paying Agent and Registrar, legal services, costs associated with the verification agent, and obtaining an approving legal opinion and all necessary costs in connection therewith.
Advance Refunding of a Portion of the Series 2008 Bonds
The Bonds are being issued for the purpose of advance refunding a portion of the Series 2008 Bonds, which were originally issued for the purpose of refunding bond anticipation notes previously issued by the City for the purposes of paying the costs of (1) road improvements to Western Row and Snider Roads in the City, (2) park and recreation improvements in the City, and (3) downtown improvements in the City.
The moneys required to advance refund a portion of the Series 2008 Bonds will be obtained from the proceeds of the sale of the Bonds. Moneys necessary to advance refund a portion of the Series 2008 Bonds will be paid over and simultaneously therewith irrevocably deposited with U.S. Bank National Association, as escrow trustee (the “Escrow Trustee”) into an escrow account (the “Escrow Account”), pursuant to the provisions of an Escrow Deposit Agreement (the “Escrow Agreement”) entered into by and between the City and the Escrow Trustee. Such moneys will be applied by the Escrow Trustee to pay the principal of and interest on a portion of the Series 2008 Bonds maturing as set forth below in the “Refunded Bonds” table until June 1, 2018 (the “Refunded Bonds”), upon which date the Refunded Bonds will be redeemed at a redemption price of 100% of the principal amount thereof.
Refunded Bonds
Bond Series
Maturity Date (Dec. 1)
Interest Rate
Outstanding Principal Amount
Redemption Date
(Dec. 1)
Redemption
Price2008 2020 4.000% $950,000 06/01/2018 100%2008 2021 4.000 1,000,000 06/01/2018 100%2008 2022 4.000 1,030,000 06/01/2018 100%2008 2023 4.125 1,075,000 06/01/2018 100%2008 2024 4.350 1,120,000 06/01/2018 100%2008 2025 4.250 1,165,000 06/01/2018 100%2008 2026 4.250 1,215,000 06/01/2018 100%2008 2027 4.250 1,270,000 06/01/2018 100%
TOTAL $8,825,000
9
Verification of the Escrow Amount
The arithmetical accuracy of the mathematical computations supporting the conclusion that the maturing principal amounts of, and interest earned on, the permitted investments deposited pursuant to the Escrow Agreement are sufficient to pay the principal of and premium and interest portion of the Refunded Bonds being advance refunded upon redemption, and the arithmetical accuracy of the mathematical computations supporting the conclusion that such use of a portion of the proceeds of the Bonds will not cause the Bonds to be “arbitrage bonds” under Section 103(b)(2) and 149 of the Internal Revenue Code, will be verified by Grant Thornton LLP, certified public accountants, as a condition to the delivery of the Bonds. Grant Thornton LLP will express no opinion on the data used, reasonableness of the assumptions or the achievability of the projected outcome.
Original Project Description for the Refunded Bonds
The Western Row and Snider Road Improvement Project included widening lanes; adding left turn lanes and traffic signal; improvements to the existing bridge on Snider Road and storm drainage improvements. This project was completed in 2005.
The 54-acre Mason Sports Park project included youth baseball and football/soccer fields. Staff developed the park design with assistance from Park Board and Mason youth athletic organizations. The project included five (5) natural turf baseball fields for little league play. Two of the fields to the north are used for little league and adult level baseball. Each field is complete with equipment, lighting, irrigation, scoreboards, and fencing. The four main fields are cloverleaf configured with automatic irrigation and include an officials building, in the center of the fields; restrooms, concessions, storage and an official’s area on the 2nd floor. The park includes a basic security system with the ability to expand as the need arises. Also included is a baseball themed playground with pour-in-place rubber safety surfacing, park benches, water fountains, concrete sidewalks, asphalt bike trails, nine (9) hole Disc Golf Course, two (2) football fields, a pedestrian bridge fifty feet long and ten feet wide, asphalt roads, storm water detention basins and landscaping. This project was completed in 2008.
The Downtown Streetscape project included burying the utilities along West Main Street, realignment of the intersection of West Main Street and Reading Road (U.S. 42), new sidewalks, lighting, on-street parking and a community plaza. In order to accommodate for this, staff included a 35’-0” diameter green space in the community plaza and extended the necessary utilities to this area. The project was combined with the Mason-Montgomery Road Widening project and was completed in 2008.
The Western Row Road Widening project consisted of approximately 9,200 feet of widening from Cherokee Drive to Tylersville Road. The new roadway geometrics consists of at least four 11-foot wide lanes, curb and gutter, sidewalk and a bike path. Landscaping, street trees and irrigation of the islands are also included in the project. Approximately, $1.5 million of the $6.5 million project was paid by a state grant and Warren County Engineer’s motor vehicle license fee funds. This project was completed in 2009.
10
Original Project Costs for the Refunded Bonds
Project Amount 2004 Western Row Road/Snider Road Improvements $2,850,000 2006 Mason Sports Park Construction 5,600,000 2007 Downtown Improvements 4,000,000 2008 Western Row Rd Widening Improvements 5,000,000
TOTAL $17,450,000
INVESTMENT CONSIDERATIONS
The Bonds, like all obligations of state and local governments, are subject to changes in value due to changes in the condition of the tax-exempt bond market and/or changes in the financial condition of the City and/or the property owners residing in the City. It is possible under certain market conditions, or if the financial condition of the City should change, that the market price of the Bonds could be adversely affected.
Prospective purchasers of the Bonds may need to consult their own tax advisors prior to any purchase of the Bonds as to the impact of the Internal Revenue Code of 1986, as amended, upon their acquisition, holding or disposition of the Bonds.
With regard to the rights of creditors of the City, see “THE BONDS – Security and Source of Payment for Bonds” herein.
All financial and other information presented herein has been provided by the City from its records, except for information expressly attributed to other sources. The presentation of such information, including tables of receipts from rates, charges, taxes, and other sources, is intended to show recent historical information, and is not intended to indicate future or continuing trends in the financial position or other affairs of the City, except as indicated otherwise herein. No representation is made that past experience, as might be shown by such financial and other information, will necessarily continue or be repeated.
In recent years, the U.S. Internal Revenue Service (“IRS”) has increased the frequency and scope of its examination and other enforcement activities regarding tax-exempt bonds. Currently, the primary penalty available to the IRS under the Code is the determination that interest on tax-exempt bonds is subject to federal income taxation. In addition, although the IRS has only infrequently taxed the interest received by holders of bonds that were represented to be tax-exempt, the IRS has examined a number of bond issues and concluded that such bond issues did not comply with applicable provisions of the Code and related regulations. No assurance can be given that the IRS will not examine the Underwriter, any holder of the Bonds, the City or the Bonds. If the Bonds are examined, it may have an adverse impact on their price and marketability. Based on the stated use of proceeds from the sale of the Bonds as described herein, and on representations, warranties and covenants of the City, Bond Counsel will deliver its opinion as to the exemption from taxation of interest on the Bonds in the form set forth as Appendix C hereto.
11
Local Fiscal Emergency Legislation
Chapter 118 of the Ohio Revised Code (referred to in this section of this Official Statement as “Chapter 118”) provides methods for dealing with fiscal emergencies of certain political subdivisions in Ohio, including the City. Chapter 118 applies only to those subdivisions which are determined to have circumstances that constitute a fiscal watch or a fiscal emergency pursuant to the provisions thereof.
Section 118.022 of the Ohio Revised Code sets forth a series of conditions that constitute grounds for a fiscal watch. If a fiscal watch is determined to exist, the subdivision is provided technical and support services by the State Auditor’s Office to restore financial stability. If the fiscal watch conditions are not remedied, the subdivision will remain under fiscal watch or be reclassified to a fiscal emergency.
Section 118.03 of the Ohio Revised Code sets forth a series of conditions that constitute fiscal emergency conditions. If a fiscal emergency condition is determined to exist, the subdivision is subjected to State oversight through a seven-member Financial Planning and Supervision Commission (referred to in this section of this Official Statement as the “Commission”). The Commission is assisted by certified public accountants designated by the State Auditor to be engaged by the Commission. The State Auditor may also be required to assist the Commission.
A subdivision subject to Chapter 118 because of the existence of a fiscal emergency must develop and submit a detailed financial plan for the approval or rejection of the Commission. Among other matters, the financial plan must show the actions to be taken by such subdivision to eliminate existing fiscal emergency conditions, avoid future fiscal emergency conditions, and to restore such subdivision’s ability to market long-term debt obligations under the laws of the State.
The Commission must approve the amount and purpose of any issue of debt obligations. The Commission, or when authorized by the Commission, the State Auditor, among other powers, shall require the subdivision to establish monthly levels of expenditures and encumbrances consistent with the financial plan and shall monitor such monthly levels and require justification to substantiate any departure from such approved levels. The Commission must disapprove the issuance of debt obligations if (a) the issuance would impede the purposes of the financial plan or be inconsistent with the financial plan or Chapter 118, (b) debt limits would be exceeded, (c) the ability of overlapping subdivisions to issue unvoted general obligation debt would be impaired, and (d) their issuance would be likely to lead to the reallocation of minimum levies of other subdivisions. Expenditures may not be made contrary to an approved financial plan, and expenditures may not be made contrary to a proposed financial plan after it is submitted to the Commission and before it is approved or disapproved. If the proposed financial plan is disapproved, no expenditures may be made which are inconsistent with the reasons given for disapproval.
Among other requirements and provisions, Chapter 118 provides (a) that a subdivision subject thereto must develop an effective financial accounting and reporting system; (b) that budgets, appropriations and expenditures are to be consistent with the purposes of the financial
12
plan; (c) for the issuance of Local Government Fund Bonds, subject to the restrictions of Chapter 118 and payable solely from a subdivision’s share of the local government fund payments made to such subdivision pursuant to other provisions of the Ohio Revised Code; (d) that such a subdivision may include certain covenants in its debt obligations, including a State pledge not to repeal Chapter 118; and (e) permits the subdivision to issue current revenue notes and advanced tax payment notes pursuant to the authorization and subject to the restrictions of Chapter 118.
The Finance Director has reviewed applicable portions of Chapter 118 and has reviewed records pertaining to the City’s circumstances with respect thereto. The Finance Director, based upon his understanding of the Act, is of the opinion that, with respect to the City, no circumstances or conditions exist that constitute a fiscal emergency condition under Chapter 118.
BOOK-ENTRY SYSTEM
The following information concerning DTC and DTC’s book-entry system has been obtained from DTC and contains statements believed to describe accurately DTC, the method of effecting book-entry transfers of securities distributed through DTC and certain related matters, but neither the City nor the Paying Agent and Registrar takes any responsibility for the accuracy of such statements.
The Depository Trust Company (“DTC”), New York, New York, will act as securities depository for the Bonds. The Bonds will be issued as fully-registered securities registered in the name of Cede & Co. (DTC’s partnership nominee) or such name as may be requested by an authorized representative of DTC. One fully-registered Bond certificate will be issued for each issue of the Bonds each in the aggregate principal amount of such maturity, and will be deposited with DTC.
DTC, the world’s largest depository, is a limited-purpose trust company organized under the New York Banking Law, a “banking organization” within the meaning of the New York Banking Law, a member of the Federal Reserve System, a “clearing corporation” within the meaning of the New York Uniform Commercial Code, and a “clearing agency” registered pursuant to the provisions of Section 17A of the Securities Exchange Act of 1934. DTC holds and provides asset servicing for over 3.5 million issues of U.S. and non-U.S. equity, corporate and municipal debt issues, and money market instrument from over 100 countries that DTC’s participants (“Direct Participants”) deposit with DTC. DTC also facilitates the post-trade settlement among Direct Participants of sales and other securities transactions in deposited securities through electronic computerized book-entry transfers and pledges between Direct Participants’ accounts. This eliminates the need for physical movement of securities certificates. Direct Participants include both U.S. and non-U.S. securities brokers and dealers, banks, trust companies, clearing corporations, and certain other organizations. DTC is a wholly-owned subsidiary of The Depository Trust & Clearing Corporation (“DTCC”). DTCC, in turn, is owned by a number of Direct Participants of DTC and Members of the National Securities Clearing Corporation, Fixed Income Clearing Corporation, and Emerging Markets Clearing Corporation (NSCC, FICC, and EMCC, also subsidiaries of DTCC), as well as by the New York Stock Exchange Inc., and the National Association of Securities Dealers, Inc. Access to the DTC system is also available to others, such as both U.S. and non-U.S. securities brokers and dealers, banks, and trust companies, and clearing corporations that clear through or maintain a custodial
13
relationship with a Direct Participant, either directly or indirectly (“Indirect Participants”). DTC has received a rating of AA+ from Standard & Poor’s. The rules of DTC applicable to its Participants are on file with the Securities and Exchange Commission. More information about DTC can be found at www.dtcc.com.
Purchases of Bonds under the DTC system must be made by or through Direct Participants, which will receive a credit for the Bonds on DTC’s records. The ownership interest of each actual purchaser of each Bond (“Beneficial Owner”) is in turn to be recorded on the Direct and Indirect Participants’ records. Beneficial Owners will not receive written confirmation from DTC of their purchase, but Beneficial Owners are expected to receive written confirmations providing details of the transaction, as well as periodic statements of their holdings, from the Direct or Indirect Participant through which the Beneficial Owner entered into the transaction. Transfers of ownership interests in the Bonds are to be accomplished by entries made on the books of Participants acting on behalf of Beneficial Owners. Beneficial Owners will not receive certificates representing their ownership interests in Bonds, except in the event that use of the book-entry system for the Bonds is discontinued.
To facilitate subsequent transfers, all of the Bonds deposited by Direct or Indirect Participants with DTC are registered in the name of DTC’s partnership nominee, Cede & Co., or such other name as may be requested by an authorized representative of DTC. The deposit of the Bonds with DTC and their registration in the name of Cede & Co., or such other nominee, do not affect any change in beneficial ownership. DTC has no knowledge of the actual Beneficial Owners of the Bonds; DTC’s records reflect only the identity of the Direct Participants to whose accounts such Bonds are credited, which may or may not be the Beneficial Owners. The Participants, either Direct or Indirect, remain responsible for keeping account of their holdings on behalf of their customers.
Conveyance of notices and other communications by DTC to Direct Participants, by Direct Participants to Indirect Participants, and by Direct Participants and Indirect Participants to Beneficial Owners, will be governed by arrangements among them, subject to any statutory or regulatory requirements as may be in effect from time to time.
Beneficial Owners of the Bonds may wish to take certain steps to augment transmission to them of notices of significant events with respect to the Bonds, such as redemptions, tenders, defaults, and proposed amendments to the security documents. For example, Beneficial Owners of Bonds may wish to ascertain that the nominee holding the Bonds for their benefit has agreed to obtain and transmit notices to Beneficial Owners, or , in the alternative, Beneficial Owners may wish to provide their names and addresses to the registrar and request that copies of the notices be provided directly to them.
Redemption notices shall be sent to DTC. If less than all of the Bonds within an issue are being redeemed, DTC’s practice is to determine by lot the amount of the interest of each Direct Participant in such issue to be redeemed.
Neither DTC nor Cede & Co. will consent or vote with respect to the Bonds unless authorized by a Direct Participant in accordance with DTC’s procedures. Under its usual procedures, DTC mails an omnibus proxy to the issuer of securities deposited with DTC
14
(referred to in this section of this Official Statement as an “issuer”) as soon as possible after the record date. The omnibus proxy assigns Cede & Co.’s consenting or voting rights to those Direct Participants to whose accounts the Bonds are credited on the record date (identified in a listing attached to the omnibus proxy).
Redemption proceeds, distributions, and dividend payments on the Bonds will be made to Cede & Co., or such other nominee as may be requested by an authorized representative of DTC. DTC’s practice is to credit Direct Participants’ accounts, upon DTC’s receipt of funds and corresponding detail information from the applicable issuer, or its agent for such purposes, on the payable date in accordance with the respective holdings of such Direct Participants, as shown on DTC’s records. Payments by Direct or Indirect Participants to Beneficial Owners will be governed by standing instructions and customary practices, as is the case with securities held for the accounts of customers in bearer form or registered in “street name,” and will be the responsibility of such Participant and not of DTC, an issuer, or its agent for such purposes, subject to any statutory or regulatory requirements as may be in effect from time to time. Payment of principal and interest to Cede & Co. (or such other nominee as may be requested by an authorized representative of DTC) is the responsibility of the applicable issuer, or its agent for such purposes. Disbursement of such payments to Direct Participants shall be the responsibility of DTC, and disbursement of such payments to the Beneficial Owners shall be the responsibility of Direct and Indirect Participants.
A Beneficial Owner of the Bonds shall give notice to elect to have its Bonds purchased or tendered, through its Participant, to the Paying Agent and Registrar, and shall effect delivery of such Bonds by causing the Direct Participant to transfer the Participant’s interest in the Bonds, on DTC’s records, to the Paying Agent and Registrar. Any requirement for physical delivery of the Bonds in connection with an optional tender or a mandatory purchase will be deemed satisfied when the ownership rights in the Bonds are transferred by any Direct Participant on DTC’s records and followed by a book-entry credit of the tendered Bonds to the Paying Agent and Registrar’s account with DTC.
DTC may discontinue providing its services as securities depository with respect to the Bonds at any time by giving reasonable notice to the City or the Paying Agent and Registrar. Under such circumstances, in the event that a successor securities depository is not obtained, Bond certificates are required to be printed and delivered. As well, the City may decide to discontinue use of the system of book-entry transfers through DTC (or a successor securities depository). In the event that a successor securities depository is not obtained or the City decides to discontinue use of the system of book-entry transfers through DTC (or a successor securities depository), Bond certificates will be printed and delivered.
The information in this section concerning DTC and DTC’s book-entry system has been obtained from sources that the City believes to be reliable, but the City takes no responsibility for the accuracy thereof.
15
PROFILE OF THE CITY OF MASON
Overlapping Governing Entities
The major governmental entities covering the territory of the City are:
(a) The City, which performs the traditional functions of a municipality;
(b) A portion of Warren County (the “County”), which performs the traditional functions allocated to counties by the laws of the State;
(c) The Mason City School District (the “School District”), which is charged with educational responsibilities for children from kindergarten through the twelfth grade; and
(d) The Warren County Career Center Joint Vocational School District (the “JVSD”), which JVSD operates a vocational education program pursuant to state statutes.
Each of these government entities, including the City, operates independently of the others with its own budget, income, tax rates, and sources of revenue.
The City, located 22 miles northeast of Cincinnati and 30 miles south of Dayton, is one of the fastest growing cities in the State of Ohio. Platted as the Village of Palmyra in 1815, the City of Mason incorporated in 1971, and as of July 1, 2013, had an estimated population of 31,282 with a community able to provide a full range of services to its citizens, businesses and industries. The City is comprised of 18 square miles. The City is approximately 82% developed and expects to continue the path of progress and development occurring in southwestern Ohio. The City has over 3,000 acres zoned for high technical and industrial use or slated within the Comprehensive Plan for development. Of those 3,000 acres, more than 2,000 acres are currently developed with approximately 850 acres available for future development in Mason.
City Government
The City has operated under its Charter since December 1, 1969, but is also subject to the general statutes of the State of Ohio, which are applicable to all municipalities in the State. In addition, the City may exercise all powers of local self-government permitted under Article XVIII, Section 3, of the Ohio Constitution.
The legislative power of the City is vested in a Council of seven members, all of whom are elected from the City at large. All members of Council are elected for terms of four years commencing on the first day of December following their election.
The Mayor is elected to a two-year term and is the presiding officer of the Council. In addition to duties as the presiding officer of the Council, the Mayor acts as ceremonial head of the City, and appoints members of committees created by Council.
The City Council appoints the City Manager, the Law Director and the Clerk of Council.
The City Manager is the chief executive, administrative and law enforcement officer of the City and is charged with the responsibility of enforcing the laws and ordinances of the City. The City Manager also appoints and removes all heads of departments and all-subordinate
16
officers and employees of the City, except the City Law Director and the Clerk of Council. The City Manager also exercises control over all departments created by the City Council.
The current elected and appointed City Officials are:
Legislative Term
Commenced
Present Term
Expires Mayor Victor Kidd 12/01/11 11/30/19 Vice Mayor Barbara Berry-Spaeth 12/01/11 11/30/19 Council Member Ashley Chance* 09/28/15 11/30/17 Council Member Kathy Grossman 12/01/15 11/30/19 Council Member Diana Nelson** 01/14/16 11/30/17 Council Member Charlene Pelfrey 12/01/09 11/30/17 Council Member Don Prince 12/01/09 11/30/17 * Appointed to fill the vacant seat of a former Council Member who resigned from City Council, effective August 10, 2015. The term initially commenced December 1, 2013. ** Appointed to fill the vacant seat of a former Council Member who resigned from City Council, effective December 15, 2015. The term initially commenced December 1, 2013.
Executive Employment Date City Manager Eric Hansen 04/08/96 Assistant City Manager Jennifer Heft 09/23/96 City Law Director Jeff Forbes 08/11/08 Clerk of Council Nancy Hickey 08/08/10 Economic Development Director Michele Blair 08/28/00 Director of Finance Joe Reigelsperger 08/09/04 Police Chief Ron Ferrell 05/12/97 Service Director Richard Fair 08/21/89 Director of Public Utilities Michael Hunter 08/31/15 Director of Public Works David Riggs 05/27/97 Parks and Recreation Director Chrissy Avery 06/05/06 City Engineer Kurt Seiler 11/17/97
General Government. Of the offices which can be grouped under the category of general government, in addition to the Council and the City Manager, five officials are of particular pertinence.
The Assistant City Manager is appointed by the City Manager and is responsible for all personnel functions. The Assistant City Manager is the principal assistant to the City Manager and performs the City Manager’s duties in the event of the City Manager’s absence.
The Director of Finance is appointed by the City Manager and performs the functions of establishing accounting systems, financial records and reports used by the offices, departments, divisions, bureaus, boards and commissions of the City; assisting the City Manager in the preparation and submission of appropriation measures, estimates, budgets, capital programs and other financial matters; providing complete information concerning the financial affairs and status of the City as required by the City Manager or the Council; and providing full and
17
complete information and assistance concerning the finances or accounting systems or records of any office, department, division, bureau, board or commission of the City as requested by the City Manager.
The Service Director is appointed by the City Manager and is responsible for all departments that provide services including Engineering and Building, Parks and Recreation, Public Utilities, Public Works, Facility Management and Planning.
The City Engineer is appointed by the City Manager and has the following powers, duties and functions: responsible for the Engineering and Building departments of the City; advise the City Manager on matters affecting the development, redevelopment and renewal of the City; coordinate the work of and advise the Council, the City Manager, the Planning Commission, and other departments, boards and commissions of the City in the development and modification of comprehensive plans for the City; advise, by way of review and recommendation, the Council, the City Manager, and the City’s departments, boards and commissions concerning programs and activities to implement the comprehensive plans of the City; and advise and assist the Planning Commission in the exercise of its powers, duties and functions.
The Director of Public Works oversees the Public Works Department, which is responsible for the upkeep and maintenance of the public right of ways, roadways and all City vehicles, equipment and facilities.
Administration of Justice System. The Law Director is designated by Ohio law and the City Charter as the chief legal counsel for all City officers, boards and commissions (including the Council), the Director of Finance and the City Manager. The City has a municipal court which is the responsibility of the City to maintain and fund under the law. The Clerk of Courts keeps all official records of the Municipal Court. The office of Clerk of Courts operates on a system of fees charged for services and is essentially self-supporting. Warren County operates the Court of Common Pleas and Ohio’s 12th District Court of Appeals. The United States District Court for the Southern District of Ohio and the U.S. Sixth Circuit Court of Appeals are located in Cincinnati.
The Chief of Police is the chief administrative officer of the Police Department and the final departmental authority in all matters of policy, operations and discipline. As such, the Chief of Police exercises all lawful powers of the office and issues such lawful orders as are necessary to assure the effective performance of the department. Through the Chief of Police, the department is responsible for the enforcement of all laws and ordinances coming within its legal jurisdiction. The Chief of Police is responsible for planning, directing, coordinating, controlling and staffing all activities of the department for its continued and efficient operation, for the enforcement of rules and regulations within the department, for the completion and forwarding of such reports as may be required by competent authority, and for the department’s relations with local citizens, City government and other related agencies.
City Owned Utilities. The City’s Department of Utilities provides sewage treatment on a City-wide basis. The Wastewater Division employs 13 full-time employees and had a 2015 annual gross payroll of $990,293. The water system consists of one water plant with a production capacity of 7,000,000 gallons per day. The water plant is currently in a stand-by
18
mode. The City has entered into a contract with Greater Cincinnati Waterworks (“GCWW”) allowing it to operate and maintain the City’s Water System. The entire water needs of the City are supplied by GCWW from their water system. All sewage in the City is treated by the City’s treatment plant, which has a capacity of 8.67 million gallons and a current average daily flow of 6.1 million gallons per day. The City maintains approximately 210 miles of sewer lines. The City also provides weekly trash collection to the residents through a contract with Rumpke, a private waste collection firm.
Financial Management
The Council is responsible for providing and managing the funds used to support the various City activities. The Council exercises its legislative powers in budgeting, appropriating, levying taxes, issuing bonds and notes and letting contracts for public works and services to provide this financial management.
Income Tax and Other Major Fees and Charges
The largest source of revenue for the City in 2015 was the City’s one and twelve hundredths percent (1.12%) municipal income tax. The second largest source of revenue was charges for services. Ad valorem property taxes, which are collected by Warren County and returned in part to the City (see “AD VALOREM TAXES” herein) and state-shared taxes was the third largest source of revenue for the City.
Management of City Facilities
The Council has certain responsibilities for the management of most City facilities, including the Municipal Court, administrative and general City government facilities.
Personnel Administration
Personnel wages and benefits accounted for 56.3% of the City’s total general fund operating expenditures (excluding transfers, capital outlay, and debt service) in 2015. Council has the power to approve or disapprove salary and wage appropriations submitted in the operating budgets for all City employees.
Employee Relations
As of December 31, 2015, the City employed approximately 189 full-time and 211 part-time temporary employees in various job classifications. In 2015, the City’s annual payroll was $16,468,759.
Am. Sub. S.B. 133, which enacted Chapter 4117 of the Ohio Revised Code (the “Collective Bargaining Law”), became fully effective on April 1, 1984. Under the Collective Bargaining Law, public employees of the State and many local subdivisions (including the City) have the right to organize, bargain collectively and have union representation. The Collective Bargaining Law establishes procedures for and regulates public employer-employee collective bargaining and labor relations for state and local governmental units in Ohio. The Collective Bargaining Law creates the SERB, a three-member board. The SERB administers and enforces
19
the Collective Bargaining Law. Among other things, the Collective Bargaining Law: (i) creates rights and obligations of public employers, public employees and employee organizations with respect to labor relations; (ii) defines which employees are covered by the Collective Bargaining Law; (iii) establishes methods for (a) the recognition of employee organizations as exclusive representatives for collective bargaining and (b) the determination of bargaining units; (iv) establishes matters for which collective bargaining is (a) required, (b) prohibited and (c) optional with the public employer; (v) establishes procedures for bargaining and the resolution of disputes, including negotiations, mediation and fact finding; and (vi) permits all employees covered under the Collective Bargaining Law to strike, except certain enumerated classes of employees including police and fire personnel. Disputes with employees who are not permitted to strike (including police and fire personnel) are to be resolved by binding arbitration on a best offer, issue by issue basis. If a strike by employees who are permitted to strike presents a clear and present danger to the public health or safety, the Warren County Common Pleas Court may issue a temporary restraining order enjoining the strike for no more than 72 hours, and in such a case the employer may request authorization of the SERB to enjoin the strike beyond the period of the temporary restraining order. The SERB determines if a clear and present danger to the public health or safety exists, and if it so determines, the Court issuing the temporary restraining order has jurisdiction to further enjoin the strike for a period of 60 days after the end of the temporary restraining order or when agreement is reached, whichever occurs first. Thereafter, no court has jurisdiction to issue injunctive relief or other orders and a strike may be resumed at the end of such 60 day period. The employer must recognize and grant exclusive representation rights to a representative approved by the State Employment Relations Board (“SERB”). SERB approval may be granted either after fulfillment of the requirements promulgated in its regulations or by majority approval of the employees at a SERB-supervised election. The employer has the right to insist on an election. Any agreements under the Collective Bargaining Law must be in writing, must specify a grievance procedure and cannot exceed three years in duration.
The Collective Bargaining Law also designates those actions which constitute unfair labor practices and prescribes procedures for their remedy. It also sets forth dispute resolution procedures for contract negotiation impasses, including arbitration or other mutually agreeable methods. If the impasse persists after conciliation procedures, then police, fire, correctional officers and other public safety employees must take the dispute to binding arbitration and do not have the right to strike. All other employees have the right to strike after 10 days written notice.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
20
The City has labor agreements with the following employee unions:
Union
Type of Personnel Covered
Number of Employees
Covered
Date Contract
Commenced
Date Contract Expires
Fraternal Order of Police Patrol Officers 30 08/01/14 07/31/17 Sergeants/Lieutenants 9 08/01/14 07/31/17
International Association of Fire Fighters Fire Fighter/Paramedic 34 10/01/13 09/30/16 Inspector/Lieutenant 1 10/01/13 09/30/16
Teamsters Public Works and Utilities Maintenance Workers
26 01/01/14 12/31/17
The City knows of no other union organization seeking recognition at this time.
City Services and Responsibilities
Welfare and Public Assistance. The Warren County Human Services Department administers the public welfare functions within the County, including services to residents of the City.
Warren County also provides public assistance via the Board of Mental Health and Mental Retardation, the Soldiers’ Relief Commission and the County Children’s Services Board.
Health. There are a total of 39 hospitals in the surrounding Cincinnati-Middletown Metropolitan Statistical Area (the “Metropolitan Area”) including 21 acute care facilities, among them the nationally recognized Cincinnati Children’s Hospital, and 1 critical access hospital. There are several urgent care facilities in the City and surrounding areas operated by the areas major medical providers. Located in the City, the Lindner Center of HOPE is a national leader for the treatment of mental health problems. The UC Health West Chester Hospital was completed in 2009 and is four miles from the City. Cincinnati Children’s Hospital Medical Center’s Liberty Campus is six miles from the City and recently completed an expansion of its clinical operations, and is expected to open a new $118 million proton therapy center by early 2017. The Atrium Medical Center was completed in 2007 and is located approximately a quarter mile east of Interstate 75 at the Middletown exit.
The Warren County Health Department provides various health related services throughout the County, including the City, such as home nursing and food service and sanitary inspections.
21
Demographic Information
Population. The 2014 estimated population of the City was measured at 31,289, according to the U.S. Census Bureau. Statistics from the last three decennial censuses of population and the latest American Community Survey are indicated below.
1990 2000 2010 2014
City of Mason 11,452 22,016 30,712 31,289 Warren County 113,909 158,383 212,693 217,623 Cincinnati MSA 1,817,571 1,979,202 2,130,151 2,131,793
Source: U.S. Census Bureau; American Community Survey 2014.
ECONOMIC INFORMATION
Business and Industry
The City’s business community employs an estimated 30,000 people. Four of the top ten largest full-time employers in Warren County are located in the City. Of those, Mason is home to the second largest employer, Procter and Gamble, as well as the fourth largest employer, Luxottica Retail. More than 27% of Mason’s corporate portfolio is made up of global and US headquarters operations. The City’s ten largest employers provided work for more than 10,000 employees and generated more than $9.7 million in income tax revenue for 2015. Overall, it is estimated that there are more than 800 businesses that operate within the City’s 18.6 square miles.
Mason continues to attract quality companies that are relocating or expanding. In choosing the City, companies cite prime location along the interstates, availability of land for development within established business parks, rising property values, the established core of high-tech businesses, available talent and workforce, and an exceptional level of support and services with a favorable business environment widely promoted in the region. Tax incentives targeting high-tech research and development-sector businesses and light industry are strong inducements as well. Over the past decade, Mason has also nurtured the marriage between tourism, Warren County’s top industry, and business development. Additionally, the City’s economic strategy encourages the growth of early and mid-stage entrepreneurial companies within the target sectors of bio-health, bio-health IT, and digital IT.
In the last fifteen years, Mason has become home to numerous domestic and foreign companies and has one of the region’s largest complements of international businesses. As of 2014, the Metropolitan Area ranks fourteenth in total exports among U.S. cities. The City contributes to the region’s worldwide impact, being home to a number of the region’s more than 1,000 firms engaged in international trade that generate annual export sales of over $20 billion. More than 300 firms from Japan, Western Europe and Canada have established facilities in the Metropolitan Area.
In an effort to further enhance the city’s foreign investment strategy, Mason works closely with the Regional Economic Development Initiative Cincinnati (REDI) on business attraction initiatives. REDI replaced the Cincinnati USA Partnership’s Regional Economic
22
Development Council as the region’s primary business attraction entity. This regional partnership has lent strength and leverage to Mason’s work on both national and international recruitment projects. This partnership facilitates extended contact with national and international corporate site selectors and brokers and has leveraged partnerships with news organizations in major metropolitan areas. To complement Mason’s international strength, the City’s economic development department also plays an active leadership role with the European American Chamber of Commerce (EACC), the Japanese American Society (JASGC) and the Greater Cincinnati Chinese Chamber (GCCC). As a result of these alliances, the City’s active role and engagement with corporate partners has gained national exposure and future new investment interests in targeted industries.
REDI and the Cincinnati Chamber of Commerce also strengthens a methodology of continued relationship maintenance with valuable contacts in Europe and Asia, giving Mason the opportunity to tell the unique stories of its corporate investors to companies outside the U.S. that are looking to start new U.S. operations. The REDI partnership helps the city reach emerging markets, entrepreneurs and the information technology, biosciences and advanced manufacturing business sectors in order to bring significant value, exposure and return on the city’s investment in business recruitment marketing.
Beginning in 2007, the City negotiated a partnership agreement with CincyTech to leverage key growth sectors. This agreement provides the City with membership at key levels with the CincyTech management team and set the stage for public private partnerships within the entrepreneurial business community resulting in record growth in this sector in recent years. Specifically, the target business sectors that the CincyTech partnership helped Mason reach included emerging markets, entrepreneurs, information technology, biosciences, and digital IT. These partnerships have helped give the City a high profile among investment prospects and have set the City apart from the efforts of competing communities. Under the agreement, the City continues to reach these markets that are so important to its overall economic development goals.
Mason is one of only two cities in the region that are CincyTech partners. Over 13% (five companies) of the total CincyTech company portfolio have chosen a location in Mason. Mason has also nurtured growth companies through the Mason Tech Elevator business model, which includes both the Mason Municipal Campus and the Mason Tech Center Campus located at the Top Gun Sales Performance headquarters. On both campuses, approximately 16 targeted growth companies have generated more than $75 million in venture and private equity investment and over 350 new jobs in the City. Overall, CincyTech has raised over $500 million for 38 startup companies and 750 jobs in the region since 2007. The year 2015 set the stage for record activity within the entrepreneur and technology company ecosystem in the City, capturing approximately 30% of the jobs created in the CincyTech portfolio. As a result, job growth and new investment are expected to increase in the coming years.
The year 2015 marked the city’s tenth year of operating with the Mason Port Authority. This economic development tool has already provided advantageous flexibility with financial recruitment options. Since its inception, the Port has helped retain over 1,400 jobs and allowed the city to attract nearly $125 million in new capital investment, with a total of over 2,565 new jobs created. The Mason Port Authority makes regular proposals to major prospects, often in
23
combination with the marketing of the city’s industrial property on State Route 741 and the Interstate 71 corridor. The Port was instrumental in its competitive positioning for the Procter and Gamble, General Electric Global Service Center, and Festo Regional Campus projects and continues to facilitate opportunities for Mason that would not be possible without this important economic development tool.
Mason’s reputation as a serious business environment is confirmed by corporate decisions to consolidate and move jobs and investment to the city. New investments reported in 2015 were over $472 million as 1,205,000 square feet of new corporate and industrial space were added, bringing over 2,400 announced new jobs to the community. The growth in 2015 set record levels in every category and reiterates Mason’s trend of performing at or near the top in the region for new investment in the industrial and corporate sector.
The pipeline of increased new investment began to rebound at the close of 2010, with figures reaching significant levels in 2011 and continuing into 2014. The year 2015 culminated with the completion of significant recruitment projects managed over several years, representing near equal levels of expansion of existing companies and attraction of new companies. Projections for the 2016 investment figures based on current 2015 pipeline are expected to achieve continued steady growth.
The diversified tax base in Mason provides for steady investment across industry sectors from automotive to science and research headquarters. In 2015, projects were a combination of new jobs, new square footage, and new investments. The year 2015 kicked off several large developments, most with expected completion dates throughout 2016 and 2017. New investment in 2014 and 2015 continued to grow with the expansion of existing Mason businesses. Activity in the City included large-scale expansion, new added locations via acquisition and renovation, and full company relocation.
Several large developments have been announced or completed since the beginning of 2014. Atricure, Inc. a medical device maker based in West Chester, completed the relocation of its company headquarters and 200 workers to Mason’s Oak Park District, near Interstate 71 in the City, which is envisioned as a 250-acre walkable mixed-use development. The Mason Tech Center also saw the relocation of several new tenants to its class A office space, the result of a public-private partnership between Mason and Top Gun Sales Performance. Companies in residence at the tech center now include ADB Companies, ZeroDay Technologies, Trayak, ConnXus, Cloud Takeoff, and Riverbend Worldwide. Intelligrated Inc., one of the region’s largest private companies, is also expanding its Mason headquarters at a cost of $10 million and hiring 238 new employees. Further, Mitsubishi Electric Automotive America, Inc., a leading global automotive supplier, completed its eighth expansion in the City at a cost of $80 million, representing 145,000 additional square feet and 100 new jobs over the next few years.
The health industry has also provided new development in Mason. Premier Health, a Dayton-based health system, opened the Atrium Health Center in Mason in early 2015. The company invested about $11.5 million and created 40 jobs with the renovation of a 44,000 square foot facility in the City, and is working to hire over 500 more people at the new location. Also in early 2015, Assurex Health announced plans to build a new headquarters and clinical laboratory in the City, citing the area’s access to top talent and strong science partnerships with
24
regional hospitals and universities. Construction on the new 60,000-80,000 square foot facility could be completed in 2016. Additionally, the Lindner Center of Hope, the 22nd largest hospital in Greater Cincinnati, announced plans to open a second facility, an outpatient clinic, in Mason, adding 20 jobs to the City.
In 2015, Proctor & Gamble Co. revealed that it will spend $300 million to build a large research and development center at its Mason campus, which will be one of the largest private investments in the region in recent years. The company will move 1,150 employees to the Beauty Innovation Center from its operations in Blue Ash, Ohio. Construction began in the summer of 2015 on a 500,000 square foot facility, adding to the company’s current 1.5 million square foot presence in the City. The center will include laboratories, pilot plants and space to conduct focus groups with consumers.
Residential growth is also a part of the City’s upward economic trend. The former Kings Island Resort and Conference Center is being transformed into a luxury apartment development with 316 high-end, market rate units. The 21-acre property just north of the Kings Island amusement part is being redeveloped by a partnership of Cincinnati-based Towne Properties, Inc. and Oxford-based Hotel Development Services LLC. In early 2015, developer Bayer Becker announced that it will redevelop the 168-acre former Crooked Tree Golf Course into a $150 million upscale residential development. Preliminary plans call for 212 single-family homes ranging in price from $500,000 to more than $1 million and 50 acres set aside as green space with hiking trails and a nature preserve.
As each new investment is announced, job creation and payroll are projected for the next three to five years. Many of the jobs announced have already been realized by the City and many others will be realized in the next two years. The following projects were the largest new developments announced in the City for 2015:
2015 Corporate Investment Announcements
New Capital New Payroll Procter & Gamble $420,000,000 $160,000,000 Mitsubishi Electric 25,000,000 3,000,000 Masters Pharma 17,000,000 9,213,000 Intelligrated 10,200,000 16,660,000 Cincinnati Fan 3,500,000 1,950,000
Source: City of Mason Economic Development.
Growth and development in the City are expected to continue to be strong through 2016. Efforts to focus on growth sectors and emerging markets that bring high rates of return to the City are the key focus of the City’s economic strategy. In 2015, Mason saw a surge in the interest of land sales and new construction in the industrial, manufacturing, and specialty healthcare and pharmaceutical sectors. Recognizing that the regional market outlook is seeing continued signs of recovering activity into the next several years, Mason has positioned itself to be at the forefront of positive commercial activity. Mason has put significant effort into partnerships and creativity in economic development resulting in successful attention within the business community and the creation of investment and jobs. In addition, its physical location,
25
municipal facilities, developable terrain, services and utilities, and the progressive attitude and actions of City Council, administration, and citizens are strong assets and support company decisions to build and grow in the City.
Focal areas for future growth are the North Mason Technology District, an area of City-and privately-owned land in the northeast quadrant of the City totaling over 1,000 acres, and the I-71 corridor, which has approximately 600 acres of undeveloped land that has attracted the attention of the development community. Mason is also well attuned to the benefit of destination construction such as the Great Wolf Lodge, new investments at the Kings Island amusement park and the expansion of high-profile events such as the Tennis Masters Series and related sports events, which are expected to drive more interest in tourism development and national exposure of the City. The City’s economic development efforts fully recognize a positive relationship between destination tourism and the business community’s interest in conference, technology, and office development.
The City’s physical location, developable terrain, municipal facilities, services and utilities and the progressive attitude and actions of City Council, administration and citizens are strong assets.
Distance from Mason to Major Urban Markets:
City Highway Miles
Chicago, Illinois 305 Cincinnati, Ohio 22 Cleveland, Ohio 228 Columbus Ohio 85 Dayton, Ohio 30 Detroit, Michigan 242 Indianapolis, Indiana 119 Lexington, Kentucky 106 Louisville, Kentucky 123 Nashville, Tennessee 296 Pittsburgh, Pennsylvania 267 Toledo, Ohio 183
Transportation
A system of five interstate highway routes (71, 74, 75, 275 and 471) and seven U.S. routes (22, 25, 27, 42, 50, 52 and 127) serve the Metropolitan Area. There are also approximately 267 miles of county roads, including 395 bridges, facilitating transportation in Warren County. Ohio Route 42 also provides a major transportation artery through the City. More than 380 motor freight carriers and 44 freight forwarders serve the City of Mason and the Metropolitan Area.
In addition to being served by interstate highways, the City is connected to the region via other easily accessible transportation modes. The Metropolitan Area is an important rail freight center fed by three major trunk line railroads, operating twelve divisions with total mileage of
26
64,000 in 27 states. The area is also served by the Amtrak passenger network. The City’s eight business parks have direct access to the Indiana & Ohio Railway.
The Metropolitan Area is also on the 15,000-mile Great Mississippi River Inland Waterway and Intracoastal Canal System. With the recently expanded statistical boundaries of the Port of Cincinnati, it is now the second largest U.S. inland port with about 48 million tons of cargo passing through Cincinnati onto the Ohio River every year. The expanded port is now known as the Ports of Cincinnati & Northern Kentucky.
Four airports serve the City’s residents. The Greater Cincinnati and Northern Kentucky International Airport (CVG) is located in Northern Kentucky, about forty-five minutes from the City, via two interstate routes. During 2015, CVG provided services to over 6.3 million air passengers with approximately 170 daily departures to 57 airports, serving 38 of 40 U.S. markets with daily non-stop service.
In addition, the Dayton airport is within fifty minutes driving time and is served by all major Midwest carriers. Lunken Airport, municipally-owned and located in Cincinnati is 25 minutes driving time southeast of the City. Cincinnati West Airport in Harrison has a 3,050 foot paved runway and also accommodates private and corporate aircraft.
The City has partnered with the Southwest Ohio Regional Transit Authority’s Metro bus service for eight years to bring public transportation from Cincinnati to southern Warren County. Residents of the City can ride the I-71/75 Peak Commute system into Cincinnati Monday through Friday during rush hours.
Utilities
Duke Energy provides the City with gas and electricity. The Metropolitan Area is near the center of one of the nation’s largest concentrations of electrical power. Duke’s plants are connected to other utility company plants in the Ohio River Valley and also to a regional network of high voltage lines, thus providing substantial reserve capacity.
The municipally-owned water treatment plant of the City is operated by Greater Cincinnati Water Works (or “GCWW”) pursuant to an agreement entered into by and between the City and GCWW. The City Sewer Department is governed and financed by the City. Operation is substantially citywide. Storm water management has been undertaken by the City with the creation of a new city-operated storm water utility.
Rumpke, a private solid waste collection firm, serves the City, with weekly collection of solid waste from residential dwellings, schools and public institutions.
Sprint, AT&T, Cincinnati Bell, Inc., TDS Telecom, Verizon and Century Link all provide telephone service to Warren County. In addition, Cincinnati Bell has copper and fiber available to all of the City’s business parks.
27
Fire and Police Services
The City Fire Department is currently made up of more than 60 fire and emergency medical personnel. The department consists of 40 full-time employees. In addition to the fire chief, full-time staff consists of 4 deputy fire chiefs, 5 lieutenants, 1 fire inspector, 29 firefighter/paramedics and a full-time secretary. The remainder of the Fire Department membership is currently made up of part-time paid firefighter/EMT-B and paramedics who staff the fire and EMS vehicles.
The Fire Department has 17 vehicles, which includes one front line rescue pumper, one front line quint, two reserve pumpers, one 100-foot tower ladder, one heavy rescue/hazardous materials truck, four life squad vehicles (two front line, two reserve), one paramedic response vehicle, two fire safety inspector cars and additional staff vehicles. These vehicles respond from one of the City’s two fire stations or the administrative office. The City Fire Department handles over 3,000 fire and medical emergency responses each year. Dispatching is through the Warren County Emergency Communications and 9-1-1 Center located in Lebanon, 10 miles north of the City. The Fire Department’s 2015 budget, including emergency medical services, was approximately $7.5 million.
The City’s Police Department is internationally accredited by the Commission on Accreditation for Law Enforcement (“CALEA”) and provides general patrol, traffic enforcement and investigative services to the City on a 24-hour a day basis. Additional services offered by the department are geared toward the community and include, but are not limited to: Neighborhood Watch, 3rd Grade Seatbelt Safety Program, Law Class at the local high school, business and vacation check services, the Drug Abuse Resistance Education program (“DARE”), crime prevention and the School Resource Officer Program. The department operates 4 community patrol districts and a fleet of 17 fully equipped and marked police cruisers, 8 unmarked police cars and one DARE car.
The City’s police department consists of 40 full-time officers, including the chief of police, 2 assistant chiefs of police, 4 lieutenants and 5 sergeants. There are also 7 non-sworn full-time positions including 3 clerks, 2 court security officers and 1 secretary. The City Police Department’s 2015 operating budget was approximately $6.2 million.
Print and Broadcast Media
The City is served by one daily newspaper of general circulation, and three local weekly papers. Seven television stations from Cincinnati, six from Dayton and one from Oxford, the nation’s oldest educational station, are available in addition to cable and satellite television. Fifty-three (53) AM and FM radio stations serve the area, including one station based in the City.
Culture, Recreation and Education
Places of historic interest in the County include the Glendower State Memorial, a Greek revival mansion which was constructed in the early nineteenth century and is a showplace of elegant Empire and Victorian furnishings; the Warren County Historical Society Museum, acclaimed as one of the nation’s outstanding county museums with displays of early life of the area, a Shaker exhibit and a library with an unusually fine collection of genealogical information;
28
and lastly, the Golden Lamb Inn, Ohio’s oldest inn, dating from 1803 and boasting an extraordinary guest list of many famous Americans, including ten U.S. Presidents, Henry Clay, Mark Twain and Charles Dickens.
The City’s Parks & Recreation Department is responsible for over 300 acres of parks/grounds, with an additional 300 acres of open space recently acquired for future development. The current parks are home to athletic fields, basketball and tennis courts, picnic shelter areas, fishing lakes, hiking trails, playgrounds and the Lou Eves Municipal Pool. The Department offers over 2,000 programs annually for all ages and interests that include adult enrichment, athletics, cultural, aquatics, camps and special events.
The City’s 158,300 sq. ft. community center is one of the largest public recreation facilities in Ohio, featuring extensive aquatic features including a competition pool, which includes a state-of-the-art moveable floor for depth adjustment, and several leisure facilities. The community center also includes a senior center area, classrooms, fitness area, weight room, gymnasium, field house, toddler play area and track. The field house, competition pool, gymnasium and auditorium are shared areas, which is structured to allow Mason City Schools access during normal hours and the City access during after school hours for programs and recreational activities. The community center is a unique partnership between the Mason City School District and the City; the school district owns the facility and the City owns the land and operates the facility.
In 2010, the City completed a $10.9 million expansion and renovation project of the community center, which introduced 35,000 sq. ft. of new construction for a larger fitness area, gymnasium for gymnastic instruction, expanded senior activity area, children’s outdoor water play area and a new main entrance and reception area. The City also renovated 45,000 sq. ft. of existing community center space for additional dance and aerobic space, a rock-climbing wall, a warm water therapy pool, expansion of the café and member amenity space.
The Warren County Park District owns and operates park, recreation and fishing facilities covering over 1,600 acres throughout Warren County.
Approximately thirteen (13) miles from the City on the east bank of the Little Miami River is Fort Ancient Archaeological Park, a state memorial park operated by the Ohio Historical Society. Fort Ancient Archaeological Park is a renowned North American archaeological site and features evidence of two outstanding prehistoric American Indian cultures. The Hopewell Indians built earthworks here, including burial mounds and more than 3.5 miles of earth-and-stone walls. The Fort Ancient Indians later occupied the site. The 100 acre enclosure, which is one of the nation’s finest examples of a Hopewell hilltop enclosure, has been designated a National Historic Landmark. The 764-acre memorial park offers a museum, hiking, picnic areas, scenic vistas and shelter houses.
The 50 mile area along the Little Miami River, which is mostly in Warren County, has been designated a Scenic River Area by the federal government. The river area is being developed for boating, hiking and other recreational purposes.
29
Kings Island, owned by Cedar Fair Corporation (“Cedar Fair”), a publically traded company, is located in the City and features over 30 rides and attractions, including nine world-class roller coasters, and is the largest seasonal theme park in the Midwest. In 2011, Cedar Fair invested approximately $10 million in the water park, the Soak City, which re-opened in the spring of 2012. Kings Island is located close to The Beach Waterpark, the largest water park in the Midwest. The Great Wolf Lodge, also a publically traded company, constructed a $100 million indoor water park adjacent to Kings Island. The indoor water park facility is 79,000 sq. ft. with 84 degree temperature year round, featuring six pools, 12 waterslides, and a four-story tree house water fort, all located under a 90 foot high, sky-lit roof.
The Great Wolf Lodge added a 40,000 sq. ft. full service conference facility designed as the ideal space for business and social needs of the community for groups from 10 to 1,100. The conference facility includes a 10,000 square-foot Grand Ballroom, seven breakout and meeting rooms, complimentary wireless high-speed internet access and pre-function space including an outdoor patio. The conference facility is successful at attracting additional corporate attention to the City.
The Golf Center at Kings Island, which is also located in the City on Interstate 71, offers 18 holes of golf.
The Western & Southern Financial Open is located in Mason at The Lindner Family Tennis Center. The USTA tournament is the largest professional summer tennis tournament in the United States outside of the US Open. The grounds boast 16 hard surface, outdoor courts, including four permanent stadiums: Center Court (capacity: 11,435) and Grandstand Court (capacity: 5,000), along with the new Court #3 (capacity 4,000) and Court #4 (capacity: 2,500). In August 2011, the Tennis Center completed a 5.4 acre, $10 million expansion that included the addition of six new courts, a 2,750-square foot enclosed ticket office, and a 10,000-square-foot entry plaza with nine gates. The new footprint of the Tennis Center spans 19.0 acres, up from 13.6 acres in 2010. 2011 was the first year that the tournament was played as a combined men’s and women’s event, increasing the size, recognition, and popularity of the event.
Few areas in the country can offer the stimulating cultural life of the Metropolitan Area. The Cincinnati Symphony Orchestra calls home a century-old Music Hall, as do the Cincinnati Opera and the Cincinnati Ballet. The Aronoff Center for the Arts hosts a wide range of productions including the Broadway Series. Also available are the National Underground Railroad Freedom Center, the Taft Theater, the Playhouse in the Park, the College Conservatory of Music and the Corbett Center for the Performing Arts. Museums include the Cincinnati Art Museum, the new Contemporary Arts Center, Taft Museum, the Museum of Natural History, the Children’s Museum, the Krohn Conservatory, the Cincinnati Fire Museum and the John Hauck House. All these activities are located just 25 miles south of the City. The Metropolitan Area supports the Cincinnati Reds of Major League Baseball, the first professional baseball team, as well as the Cincinnati Bengals of the National Football League. Horse racing takes place at nearby Turfway Park, Belterra, and the Miami Valley Gaming Racino.
The City of Mason encompasses portions of three school districts: Mason City School District, King Local School District and Lebanon City School District. The high quality of the Mason school system is known throughout the region. Mason City Schools earned a 92.1% on
30
the Performance Index (measures the tests results of every student) and met 24 out of 24 Proficiency Indicators (measures how many students have passed the state tests at a minimum level or higher) on the State’s 2013-2014 Report Card. Western Row Elementary and Mason Middle School have both received recognition as National Blue Ribbon Schools of Excellence. Both Mason Middle School and Mason Heights Elementary have received the Ohio Blue Ribbon School of Excellence award multiple times. Kings Local School District is also distinguished and the Kings Preschool and Latchkey programs have become models for similar programs throughout the State of Ohio. On the State’s 2013-2014 Report Card, Kings Local Schools earned a 88.5% on the Performance Index and met 24 out of 24 Proficiency Indicators. Similarly, Lebanon City Schools earned a 85.4% on the Performance Index and met 23 out of 24 Proficiency Indicators on the State’s 2013-2014 Report Card.
Mason City School District’s enrollment is approximately 10,773. There are approximately 656 certified teachers in Mason City School District. Mason teachers with up to 5 years of experience account for 16.16% of the staff; those with 6-10 years account for 27.18%; those with 11-20 years account for 48.34%; and those with 21-35 years of experience account for 8.24%. Of the 656 teachers, 4% have only a Baccalaureate degree; 10.78% have a Baccalaureate degree plus graduate courses; 84.94% have a Master’s degree; and less than 1% have a doctorate degree. Kings Local School District’s enrollment is approximately 4,148. There are approximately 288 certified teachers in Kings Local School District. Kings Local Schools teachers with up to 5 years of experience account for 21.86% of the staff; those with 6-10 years account for 13.33%; those with 11-20 years of experience account for 37.03%; and those with 21-35 years of experience account for 27.78%. Of the 288 teachers, 11.11% have a Baccalaureate degree; 16.67% have a Baccalaureate degree plus graduate courses; and 72.22% have a Master’s Degree. Finally, Lebanon City School District’s enrollment is approximately 5,447. There are approximately 317 certified teachers in Lebanon City School District. Of the 313 teachers, 100% of the teachers have at least a Baccalaureate degree and 65% have at least a Master’s degree.
The educational environment is set by 25 institutions of higher education, including 5 universities and 4 colleges in the Metropolitan Area with a combined enrollment of over 112,000.
Employment Statistics
The following table lists the unemployment rates for the United States, the State of Ohio, Warren County and the City for the past five years. The figures, which are not seasonally adjusted, are expressed in percentages and represent the ratio of the total unemployed to the total labor force.
Year City of Mason Warren County State of Ohio United States
2011 6.8% 7.9% 8.8% 8.9% 2012 5.9 6.5 7.4 8.1 2013 6.0 6.4 7.5 7.4 2014 4.2 4.8 5.7 6.2 2015 3.6 4.0 4.9 5.3
Source: Ohio Department of Job and Family Services.
31
Largest Employers in Mason
Name of Employer Nature of Business Employees
1. Procter & Gamble Company Healthcare Research 1,943 2. Luxottica (Lenscrafters) Eyewear and Lens 1,913 3. Cintas Corporation Professional Uniforms 1,512 4. Mason City School District Education 1,200 5. L3 Cincinnati Electronics Aerospace and Defense Industry Electronics 618 6. Portion Pac, Inc. Food Services 438 7. Mitsubishi Electric Automotive Electrical Components 395 8. Lindner Center of Hope Mental Health Treatment Center 300 9. Cedar Village Elderly and Disabled Healthcare 243 10. Great Wolf Lodge Resort/Indoor Waterpark 218
Source: City of Mason Economic Development.
Largest Employers in Warren County
Name of Employer Nature of Business Employees
1 Macy’s Credit and Customer Service Financial Transactions Processing 2,154 2. Procter & Gamble Company Healthcare Research 1,943 3. Luxottica (Lenscrafters) Optical Goods 1,913 4. WellPoint Health Insurance 1,748 5. Atrium Medical Center Healthcare Services 1,526 6. Cintas Corporation Business Services 1,512 7. Cincinnati Premium Outlets Retail 1,000 8. Otterbein Retirement Community 933 9. Countryside YMCA Recreation Facility 777 10. Express Scripts Medical Prescriptions 700 11. Advics Manufacturing, Inc. Automotive Parts Mfg. 673
Source: Warren County Office of Economic Development.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
32
Nonagricultural Employment and Average Weekly Earnings 2014/2015 Cincinnati Primary Metropolitan Statistical Area
(Includes the County)
Employment Wage and Salary
Employment* Average Weekly
Earnings**
Goods-Producing Industry 156,500 N/A Construction 42,000 $958.65 Manufacturing 114,500 867.20
Durable Goods 64,000 910.22 Nondurable Goods 50,500 768.83
Service-Producing Industry 792,500 N/A Trade, Transportation and Utilities 221,900 N/A
Wholesale Trade 60,400 865.58 Retail Trade 114,100 396.00 Transportation, Warehousing and Utilities 47,400 N/A
Information 13,800 N/A Financial Activities 68,400 849.21 Professional and Business Services 179,400 N/A Educational and Health Services 160,500 612.41 Leisure and Hospitality 107,600 N/A Other Services 40,900 N/A Government 126,600 N/A
* Source: Ohio Department of Job & Family Services, Labor Market Review, December 2015. ** Source: Ohio Department of Job & Family Services, Average Weekly Earnings, 2014 (released April 21, 2015).
Income and Housing Data
The following shows the Median Household, Per Capita and Median Family Income, as well as the Median Home Value for the City, according to the U.S. Census 2014 American Community Survey, in comparison to Warren County, the State of Ohio and the United States:
City of Mason Warren County State of Ohio United States Median Household Income $83,466 $73,177 $48,849 $53,482
Per Capita Income 37,459 33,421 26,520 28,555 Median Family Income 103,493 85,762 62,104 65,443
Median Home Value 214,600 187,800 129,600 175,700
Source: U.S. Census Bureau, American Community Survey 2014.
33
Building Permits, Home Construction and Housing Valuation
The City issues non-residential and residential building permits. The following details the number of permits issued by category and the estimated valuation for those construction projects for the past 5 years:
Year Single Family
Multi-Family
Non- Residential
Combined Total Est. Value
2011 43 0 6 $17,276,088 2012 46 1 7 21,523,612 2013 83 1 8 39,717,664 2014 142 43 6 79,312,009 2015 135 1 16 79,439,750
Source: City of Mason Building Department.
FINANCIAL MATTERS
Introduction
The City’s fiscal year corresponds with the calendar year.
The administrative functions of the City are performed by or under the supervision of the following:
1. Overall planning and development, the City Council.
2. Assessment of real and personal property, the Warren County Auditor.
3. Financial control functions, the Director of Finance.
4. Inspection and supervision of the accounts and reports of the City as required by law, by the Office of the Auditor of the State of Ohio and by independent certified public accountants.
5. Public utility property assessment, by the State of Ohio.
Budgeting, Tax Levy and Appropriations Procedures
Detailed provisions for City budgeting, tax levies and appropriations are made in the Revised Code. The procedures involve collective review by County officials at several stages.
City budgeting for a fiscal year formally begins in July of the prior year with the preparation and adoption, by July 15 of a tax budget for the fiscal year, after a public hearing. With respect to payment of debt service in the fiscal year, the tax budget must show the amounts required, the estimated receipts from sources other than property taxes for payment, the net amount for which a property tax levy must be made and the portions of that levy to be inside and outside the ten-mill tax rate limitation (see “Indirect Debt Limitations” herein). The tax budget
34
is then presented for review by the County Budget Commission comprised of the County Auditor, Treasurer and Prosecuting Attorney.
The County Budget Commission reviews the budget, and with respect to debt service, determines and approves levies for debt service inside and outside the ten-mill rate limitation. The law expressly provides that “if any debt charge is omitted from the budget, the commission shall include it therein.” Upon approval of the tax budget, the County Budget Commission certifies its action to the City together with the estimate by the County Auditor of the tax rates inside and outside the ten-mill tax limitation. Thereafter and before the end of the then calendar year, the Commissioner approves the tax levies and certifies them to the proper officials. The tax rates are then reflected in the tax bills sent to property owners. Real property taxes are payable in two installments, the first usually in February and the second in June.
By statute, no later than each January the City Council must adopt a temporary appropriation measure and by April 1, a permanent appropriation measure for that fiscal year. On December 14, 2015, the City adopted a final budget for 2016. Annual appropriations should not exceed the County Budget Commission’s official estimates of resources and appropriation measures are to be certified by the County Auditor as not appropriating more moneys than set forth in those latest official estimates.
Financial Reports and Examinations of Accounts
The City maintains its accounts and other fiscal records on an appropriation and cash basis in accordance with the procedures established and prescribed by the Department of Audit in the office of the Auditor of State. The Department of Audit is charged by Ohio law with the responsibility for inspecting and supervising the accounts and reports of the City. An examination by the Department of Audit of the accounts of the Director of Finance may be made every two years, but this examination may be waived by the Department of Audit. In 2014, the City and Auditor of State signed a 5-year contract with Plattenburg Certified Public Accountants for the annual audit of the City’s financial records, beginning with the annual audit for the fiscal year ending December 31, 2013.
The City prepared a Comprehensive Annual Financial Report for the fiscal year ended December 31, 2014, and intends to prepare one for the fiscal year December 31, 2015. The City submitted their 2014 report to the Government Financial Officer’s Association for consideration of a Certificate of Achievement for Excellence in Financial Reporting, which the City has been awarded 17 times in previous years.
The most recent examination of the Director of Finance’s accounts and records by an independent public accountant was completed through December 31, 2014.
Financial reports are prepared annually by the City and filed with the Department of Audit pursuant to Ohio law. Such reports are required to be submitted to the Department of Audit within 90 days after the close of each year. The City’s financial reports have been filed by the required time.
35
Appendix A contains portions of the City’s Comprehensive Annual Financial Report for the fiscal year ended December 31, 2014. Appendix B presents a summary of the City’s 2016 Budget.
Insurance
The City carries insurance coverage against the following areas of risk: general liability, commercial property, boiler and machinery exposure, automobile liability, automobile physical damage, police professional liability, crime, employment practices liability, scheduled positions bonds, public officials liability, EMT, Ohio Stop Gap Employers liability, EMT and paramedic professional liability and fire fighter liability. The City is a member of the Miami Valley Risk Management Association (“MVRMA”). Founded in 1988, MVRMA has grown into a pool of twenty southwest Ohio municipalities, which, originally formed under Section 2744.081 of the Revised Code. The MVRMA acts collectively in addressing its members’ risk management and risk financing needs. This member-owned association provides: a combination of self-insurance and commercial insurance and/or reinsurance for its members’ property/casualty exposures; claims/litigation management services; safety/loss control consulting and training; and acts as a clearing house for risk related information and financial reporting services for member cities.
Pursuant to the Revised Code, the liability of political subdivisions, including cities in Ohio, has been significantly reduced. As a general rule, Ohio law provides that political subdivisions, such as the City, have immunity from liability in damages for injury, death, or loss to persons or property allegedly caused by an act or omission of such political subdivisions or their employees in connection with governmental and proprietary functions, as defined in the Revised Code. This statute has no effect on actions based on contract and any liability imposed by federal law or other federal causes of action. Pursuant to Ohio law, there are, however, five areas in which a political subdivision may be held liable for such loss. These areas include: (1) the negligent operation of a motor vehicle on public roads, highways or streets; (2) negligent performance of proprietary functions; (3) negligent failure to remove obstructions from public roads or to keep public roads, highways, streets, sidewalks, bridges or public grounds open, in repair and free from nuisance; (4) negligence of employees within or upon the grounds of buildings used in the performance of governmental functions which buildings have physical defects within or upon the grounds thereof, but, excluding jails, juvenile detention workhouses and other detention facilities; and (5) liability specifically imposed by law. Ohio law imposes a two-year statute of limitations, prohibits the garnishment or judicial sale of assets and funds of political subdivisions and puts limits on the damages that may be recovered from such political subdivisions. The political subdivision is also required to indemnify and defend its officers and employees when the officer or employee was acting in good faith and within the scope of their duties. No punitive or exemplary damages can be recovered, and any insurance benefits are deducted from any award against a political subdivision. Although there is no limitation with respect to compensatory damages representing a person’s economic loss, there is a $250,000 per person ceiling on the compensatory damage that represents a person’s non-economic loss in cases other than wrongful death, in which case there is no maximum limitation.
36
INVESTMENT POLICIES OF THE CITY OF MASON AND THE COUNTY OF WARREN
City Policy
Chapter 135 of the Ohio Revised Code sets forth the requirements and limitations for investments of the state’s political subdivisions, including the City. Under Section 135.14 of the Revised Code, the City may invest its funds provided that such investments must mature or be redeemable within five years from the date of purchase. The only classifications of obligations which are eligible for such investment by the City are as follows:
(A) United States Treasury bills, notes, bonds, or any other obligation or security issued by the United States Treasury or any other obligation guaranteed as to principal and interest by the United States;
(B) Bonds, notes, debentures, or any other obligations or securities issued by any federal government agency or instrumentality, including but not limited to, the Federal National Mortgage Association, Federal Home Loan Bank, Federal Farm Credit Bank, Federal Home Loan Mortgage Corporation, and Government National Mortgage Association. All federal agency securities shall be direct issuances of federal government agencies or instrumentalities;
(C) Interim deposits in the eligible institutions applying for interim moneys as provided in Section 135.08 of the Revised Code. The award of interim deposits shall be made in accordance with Section 135.09 of the Revised Code and the treasurer or the governing board shall determine the periods for which such interim deposits are to be made and shall award such interim deposits for such periods, provided that any eligible institution receiving an interim deposit award may, upon notification that the award has been made, decline to accept the interim deposit in which event the award shall be made as though such institution had not applied for such interim deposit;
(D) Bonds and other obligations of the State or the political subdivisions of the State, provided that, with respect to bonds or other obligations of political subdivisions all of the following apply:
(1) The bonds or other obligations are payable from general revenues of the political subdivision and backed by the full faith and credit of the political subdivision.
(2) The bonds or other obligations are rated at the time of purchase in the three highest classifications established by at least one nationally recognized standard rating service and purchased through a registered securities broker or dealer.
(3) The aggregate value of the bonds or other obligations does not exceed twenty percent of interim moneys available for investment at the time of purchase.
37
(4) The treasurer or governing board is not the sole purchaser of the bonds or other obligations at original issuance.
No investment shall be made under division (D) of this section unless the treasurer or governing board has completed additional training for making the investments authorized by such division. The type and amount of additional training shall be approved by the treasurer of the State and may be conducted by or provided under the supervision of the treasurer of the State.
(E) No-load money market mutual funds consisting exclusively of obligations described in division (A) or (B) of this section and repurchase agreements secured by such obligations, provided that investments in securities described in this division are made only through eligible institutions mentioned in Section 135.03 of the Revised Code; and
(F) The Ohio Subdivision’s Fund as provided in Section 135.45 of the Revised Code.
(G) Up to forty percent of interim moneys available for investment in either of the following:
(1) Commercial paper notes issued by an entity that is defined in division (D) of Section 1705.01 of the Revised Code and that has assets exceeding five hundred million dollars, to which notes all of the following apply:
(a) The notes are rated at the time of purchase in the highest classification established by at least two nationally recognized standard rating services.
(b) The aggregate value of the notes does not exceed ten per cent of the aggregate value of the outstanding commercial paper of the issuing corporation.
(c) The notes mature not later than two hundred seventy days after purchase.
(d) The investment in commercial paper notes of a single issuer shall not exceed in aggregate five percent of interim moneys available for investment at the time of purchase.
(2) Bankers acceptances of banks that are insured by the federal deposit insurance corporation and that mature not later than one hundred eighty days after purchase.
No investment shall be made pursuant to division (G) of this section unless the treasurer or governing board has completed additional training for making the investments authorized by such division. The type and amount of additional
38
training shall be approved by the treasurer of the State and may be conducted by or provided under the supervision of the treasurer of the State.
Nothing in the classification of eligible obligations set forth in division (A) to (G) of this section shall be construed to authorize any investment in a derivative. “Derivative” means a financial instrument or contract or obligation whose value or return is based upon or linked to another asset or index, or both, separate from the financial instrument, contract, or obligation itself. Any security, obligation, trust account, or other instrument that is created from an issue of the United States treasury or is created from an obligation of a federal agency or instrumentality or is created from both is considered a derivative instrument. An eligible investment described in this section with a variable interest rate payment, based upon a single interest payment or single index comprised of other eligible investments provided for in division (A) or (B) of this section, is not a derivative, provided that such variable rate investment has a maximum maturity of two years.
The treasurer or governing board may also enter into a written repurchase agreement with any eligible institution mentioned in Section 135.03 of the Revised Code or any eligible dealer pursuant to division (M) of Section 135.14 of the Ohio Revised Code, under the terms of which agreement the treasurer or governing board purchases, and such institution or dealer agrees unconditionally to repurchase any of the securities listed in division (A) or (B) of this section.
In addition to the parameters set forth in Section 135.14 of the Revised Code, the City Council of the City may, pursuant to Section 731.56 of the Revised Code, pass an ordinance providing that whenever there are moneys in the treasury of the City which will not be required to be used by the City for a period of six months or more, such moneys may be invested in obligations of the City, eligible obligations under Section 135.14 of the Revised Code, bonds of the State and bonds of any other municipal corporation, county, township or other political subdivision of the State. These investments must not be made at a price in excess of the current market value of such bonds or other interest-bearing obligations, which bonds or obligations may be liquidated or sold for cash and for a sum not less than their current market price, in the manner described in Sections 731.57 through 731.59 of the Revised Code.
The City invests in United States Treasury obligations and eligible guaranteed obligations of the United States, municipal bonds, commercial paper, bankers acceptances, the State Treasurer’s investment pool (“Star Ohio”) certificates of deposit, repurchase agreements and mutual funds which are invested exclusively in United States Treasury obligations. All investments comply with the limitations with respect to length of maturities contained in Chapter 135 of the Ohio Revised Code (the Uniform Depository Act). The City interprets the limits on federal guaranteed investments, bankers acceptances, commercial paper and all other legal investments very conservatively. The City has never owned any derivative type investments, interest only investments or reverse repurchase agreements. The Finance Director has attended special training in all of the investment areas to assure compliance with the strictly conservative philosophy of the City. All investments are transacted with banks which the City believes to be reputable or other financial institutions operating in the State of Ohio that are well versed in the statutory restrictions that Ohio political subdivisions operate under and which have an understanding of the City investments requirements.
39
The City values safety, liquidity and return, in that order. Interest earned by the City in 2015 totaled $398,220.
All brokers, dealers, and financial institutions, who give advice or make investment recommendations to the City shall sign the City’s Investment Policy thereby acknowledging their agreement to abide by the Policy’s contents; those who execute transactions for the City shall read and sign the Policy thereby acknowledging their comprehension and receipt of the Policy.
County Policy
Warren County (the “County”) invests in United States Treasury obligations and eligible guaranteed obligations of the United States, the State Treasurer’s investment pool (“Star Ohio”), certificates of deposit, repurchase agreements and mutual funds which are invested exclusively in United States obligations. All investments comply with the limitations with respect to length of maturities contained in Chapter 135 of the Ohio Revised Code (The Uniform Depository Act). The maximum maturity of any investment of the County will be three years. The County interprets the limit on federal guaranteed investments, and all legal investments, very conservatively.
The County has never owned, and does not plan to own, any derivative investments, interest only investments, collateralized mortgage obligations, or reverse repurchase agreements. The County Treasurer has attended special training in all of the investment areas to assure compliance with the strictly conservative philosophy of the County. All investments are transacted with banks the County believes to be reputable or other financial institutions operating in the State of Ohio that are well versed in the statutory restrictions that Ohio political subdivisions operate under and also have an understanding of the County investment requirements.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
40
AD VALOREM TAXES
Assessed Valuation
The following is the assessed valuation, for the most recent five years, of property in the City subject to ad valorem property taxes levied by Warren County.
Tax Duplicate
Year Collection
Year Real Estate(a) Public Utility
Personal Property(b) Total %
Change 2011 2012 $1,016,440,490 $12,955,190 $1,029,395,680 1.66% 2012 2013 961,184,410 16,621,830 977,806,240 (5.01) 2013 2014 969,297,620 18,094,150 987,391,770 0.98 2014 2015 980,478,870 19,495,730 999,974,600 1.27 2015 2016 1,067,993,410 20,299,970 1,088,293,380 8.83
Source: Warren County Auditor. (a) Real property taxes collected in a calendar year are levied in the preceding calendar year on assessed values as of January 1 of that preceding year. (b) Public utility property taxes collected in a calendar year are levied in the preceding calendar year on assessed values determined as of December 31 of the second year preceding the tax collection year.
All property taxes in Warren County, including taxes upon property in the City, are levied and collected by the County. A portion of those funds are returned to the City with remaining property taxes going to the County, the schools and the township. (See Tax Table B herein.)
The Tax Year 2015 (Collection Year 2016) assessed valuation of $1,088,293,380 is comprised of the following types of property in the indicated amounts:
Type Assessed Valuation Percent of Total Residential/Agriculture $857,823,280 78.82% Commercial/Industrial 210,170,130 19.31 Public Utility - Real & Personal 20,299,970 1.87
TOTAL $1,088,293,380 100.00%
Source: Warren County Auditor.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
41
Largest Taxpayers
The following table shows property total assessed valuation, taxes payable, and the percentage owned of the City’s total assessed valuation for the top ten taxpayers within the City for tax collection year 2016 (tax year 2015):
Tax Table A Largest Taxpayers
Taxpayer Assessed Valuation Taxes Payable
% of Assessed Valuation
1. Kings Island Park, LLC $20,517,180 $1,243,790 1.89% 2. Duke Energy Ohio, Inc. 20,070,900 2,051,826 1.84 3. Twin fountains of Mason 8,044,720 526,798 0.74 4. Mason Christian Village 6,506,830 357,615 0.60 5. Cintas Sales Corporation 5,920,370 387,688 0.54 6. LM Development Co. Ltd. 4,734,730 143,388 0.44 7. Mitsubishi Electric Manufacturing 4,179,790 273,708 0.38 8. Crooked Tree, Ltd. 3,083,310 169,456 0.28 9. H.J. Heinz Co., Ltd 2,772,390 181,546 0.25 10. Optimus Mason II, LLC 2,588,750 168,790 0.24 TOTAL $78,418,970 $5,504,605 7.21%
Source: Warren County Auditor.
During 2012, Warren County experienced the statutory sexennial, on-site reappraisal of real property, whereby the true value of real property is adjusted to reflect current market values as of January 1, 2012. The laws of the State of Ohio presently require that the County Auditor reassess real property at any time the County Auditor finds that the true or taxable value thereof has changed, and in the third calendar year following the year in which a sexennial reappraisal is completed if ordered by the State Commissioner of Tax Equalization (the “Commissioner”). Such a triennial update, which is not accomplished by on-site inspection, was completed in 2015.
Taxable value of real property may not exceed thirty-five per cent (35%) of its true value. The County Auditor must determine the true value of real property and improvements thereon, or the current agricultural use value of agricultural land, and reduce that value by the percentage established by the Tax Commissioner. Certain real property declared by the property owner and deemed to qualify as “forest land” under Section 5713.22 of the Revised Code is taxed at fifty percent (50%) of the local tax rate.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
42
Ad Valorem Tax Rates
Tax Table B sets forth the rates, in mills per $1.00 of assessed valuation, of the levies in the County for ad valorem property taxes for the general categories of purposes with proper Reduction Factors.
Tax Table B (Tax Year 2015, Collection Year 2016 – Full Rates)
Inside
10-Mill Outside
10-Mill
Total City of Mason
General Fund 0.58 -- 0.58 Fire Levy -- 4.40* 4.40 Bond Levy 1.74 -- 1.74
City Total 2.32 4.40 6.72
Board of Education General Fund 4.68 69.78 74.46 Permanent Improvement 0.43 -- 0.43 Bond Retirement -- 8.22 8.22 Joint Vocational School -- 2.70 2.70
Board Total 5.11 80.70 85.81
Warren County General Fund 2.57 -- 2.57 Comprehensive Mental Health -- 4.00 4.00 Health/Senior Citizens -- 1.21 1.21
County Total 2.57 5.21 7.78
Special Districts Warren-Clinton Comm. Mental Health -- 1.00 1.00 Health Levy -- 0.50 0.50 Library -- 0.75 0.75
Special Districts Total -- 2.25 2.25 TOTAL TAX RATES 10.00 92.56 102.56
Source: Ohio Municipal Advisory Council. * Charter millage; not subject to reduction factor.
Tax Table C Full Rates of Taxation (Mills) for City of Mason, Ohio
Duplicate Year
Collection Year
City Rate
County Rate
Mason CSD JVSD
Special Districts Total
2011 2012 7.32 7.78 83.45 2.70 2.25 103.50 2012 2013 7.32 7.78 83.97 2.70 2.25 104.02 2013 2014 6.72 7.78 83.97 2.70 2.25 103.42 2014 2015 6.72 7.78 83.97 2.70 2.25 103.42 2015 2016 6.72 7.78 83.11 2.70 2.25 102.56
Source: Warren County Auditor.
43
Current law requires that taxable real property be assessed at not more than 35% of its true value, except that taxable real property devoted exclusively to agricultural use is to be assessed at not more than 35% of its current agricultural use value as determined by the County Auditor in accordance with rules adopted by the Ohio Commissioner of Tax Equalization (the “Commissioner”) for such purpose. The assessment ratio has been fixed at 35% under existing rules of the Commissioner. The County Auditor is required to adjust (but without individual appraisal of properties, except in the sexennial reappraisal) taxable real property values triennial to reflect true values. Any taxable real property which the owner thereof, under rules and regulations promulgated by the Chief of the Ohio Division of Forestry, declares is devoted exclusively to forestry or timber growing is taxed at 50% of the local tax rate upon its true value.
Given the standard assessment base determined under the provisions noted above, Ohio law provides for the following two-phase tax reduction of real property taxes, with respect to taxes other than taxes levied at a rate required to produce a specified amount of tax money (such as taxes for the payment of debt service charges), taxes levied inside the ten-mill limitation, or taxes authorized by a municipal charter:
(1) The County Auditor must annually classify all real property into two classes: (a) residential/ agricultural real property, and (b) nonresidential/agricultural real property. The Tax Commissioner then determines the amount of carryover property in each such case for each taxing district, “carryover property” being defined as all real property on the current year’s tax list except: (a) land and improvements that were not taxed by the district in both the preceding year and the current year, and (b) land and improvements that were not in the same class in both the preceding year and the current year. The Tax Commissioner must determine annually by what percent (the “Tax Reduction Factor”), if any, the sums that would otherwise be levied by each tax against the carryover property in each class would have to be reduced to equal the amount that would be levied if the full rate thereof were imposed against the total taxable value of such property in the preceding tax year. Thereafter, the County Auditor must reduce the sum to be levied by such tax against each parcel of real property in the district by the Tax Reduction Factor certified by the Tax Commissioner for its class. However, if said reduction for either class of property could cause the total taxes charged and payable for current expenses of a school district, other than a joint vocational school district, prior to the statutory ten percent reduction discussed hereinafter, to be less than two percent of the taxable value of all real property in that class that is subject to taxation, the Tax Commissioner, upon notification thereof by the County Auditor, must adjust the Tax Reduction Factor so that such two percent limit will not be exceeded.
(2) The County Auditor must reduce the sums remaining thereafter to be levied against parcels of real property by ten percent; such reduction is reimbursed by the State to the County for distribution to the affected subdivisions. The taxes remaining after such reduction constitute the real and public utility property tax chargeable and payable on such property.
In addition, Ohio law provides real property tax reductions for certain owner-occupied properties and to certain elderly or disabled property owners. Any such reductions are reimbursed by the State to the County for distribution to the affected subdivisions.
44
In each Ohio county there is a board of tax appeals. According to a schedule established by that board, any property owner, if he or she feels the property is over assessed for tax purposes, can file for a reduction in assessed value. If the evidence which the property owner submits justifies the decrease, the board of tax appeals will grant all or part of the reduction requested.
While the aforesaid tax reductions may not affect the determination of the principal amount of notes that may be issued in anticipation of any tax levies or the amount of notes or bonds for any planned improvements, if funds for the payment of debt service charges on notes or bonds payable from taxes so reduced are insufficient for such purpose, then the reduction of taxes is adjusted to the extent necessary to provide sufficient funds from real property taxes for the payment of such debt charges.
Failure of the County Auditor to supply to the Tax Commissioner the information required to determine the Tax Reduction Factor may result in substantial withholding of State revenues to the local government until such time as the County Auditor supplies such information.
Changes to Ad Valorem Taxation
As part of the various law changes that accompanied the deregulation of electric utility and natural gas companies in 1999-2000, property tax assessed value for electric generating equipment and natural gas property were reduced. Due to the reduction of public utility tangible property (“PUTP”) tax revenues to school districts and other local taxing units, such as the Township, the Ohio General Assembly enacted a program whereby school districts and other local taxing units were compensated for these losses, although the payments were to be phased out over time. Further, in 2005, the 126th General Assembly enacted Am. Sub. H.B. 66, which gradually repealed the business tangible personal property tax (“TPP”) on (i) manufacturing equipment, (ii) furniture and fixtures and (iii) inventory over a four-year period ending in 2009, causing schools and other local taxing units to face more reductions in property tax revenues. TPP taxes on a fourth category, telephone, telegraph and interexchange communication companies, was phased out over the period from 2007-2011. A subsequent reimbursement program similar to the one developed for lost PUTP revenues was implemented to replace the lost TPP revenues, which was also scheduled to be phased out. This program was funded, among other things, by the application of revenues derived by the State from the imposition of a new commercial activities tax (the “CAT”). The reimbursement payments for loss of the PUTP and TPP tax revenues are collectively referred to as “replacement payments.”
The application of the CAT to certain types of business receipts has been the subject of litigation. In 2009, the Ohio Supreme Court held that the CAT does not violate the State’s constitutional prohibitions against a sales or excise tax “upon the sale or purchase of food.”1 Later, in 2012, the Ohio Supreme Court held that the application of revenues derived from imposition of the CAT on gross receipts from motor vehicle fuel sales towards replacement payments violates the State’s constitutional limitation on the use of revenues resulting from taxes
1 Ohio Grocers Association v. Levin, 123 Ohio St.3d 303 (2009).
45
related to motor vehicle fuel.1 In 2013, the Ohio General Assembly remedied the situation by creating a separate fund into which such tax proceeds are deposited, separate from other proceeds of the CAT. As is the case with many state-based gross receipts taxes, the CAT continues to be the subject of ongoing litigation, facing challenges regarding its general constitutionality.
With the election of a new State-level administration in 2010, the Ohio General Assembly took a different approach to accomplishing the reimbursement of lost revenues to school districts and other local taxing units as a result of the repeal of PUTP and TPP taxes. Effective June 30, 2011, Am. Sub. H.B. 153 was adopted to modify the reimbursement methodology. Though the application of the proceeds of the CAT to the replacement payments was scheduled to be phased-out in 2018, with the State’s general fund receiving 100% of the CAT tax revenues thereafter, H.B. 153 accelerated that schedule and reduced the reimbursement payments. Am. Sub. H.B. 64, effective June 30, 2015, increases the amount of CAT tax revenues allocated to the State’s general fund from 50% to 75% of such revenues; the percentage allocated to replacement payments dropped from 35% to 20% for school districts and from 15% to 5% for other local taxing units. A basic concept behind these changes is that fixed-rate levy replacement payments should be based on the relative need for school districts and other local taxing units (each, a “unit”), the primary beneficiaries of the tangible personal property taxes that have been phased out. However, as explained below, Sub. S.B. 208, effective February 16, 2016, further modifies the replacement payments framework for school districts. Rather than relative need, which is measured by calculating a unit’s replacement payment as a percentage of total revenue sources available to the applicable unit for current operating purposes, starting with fiscal year 2018, S.B. 208 mandates that replacement payments be calculated solely on the basis of a fixed portion of each school district’s taxable property valuation. H.B. 153 also made distinctions among types of levies in implementing the phase-out. Maintaining those distinctions, H.B. 64, and S.B. 208 with respect to school districts, slightly modified the phase-out of replacement payments with certain changes as described below.
Fixed Rate, Current Expense Levies. Under H.B. 153, replacement payments made to school districts for current expense levies were based on certain thresholds. For fiscal years 2012 and thereafter, school districts received payments only if the amount of current expenses received from such levies exceeded 2% of total resources of the school district. For fiscal years 2013 and thereafter, this threshold percentage was set at 4%. Replacement payments were made to other local taxing units in the same manner, but the threshold percentages were set at 4% and 6% for fiscal years 2012 and 2013, respectively. Any amounts over the established thresholds were reimbursed at 50% for school districts and 100% for all other local taxing units. H.B. 64 maintains a similar structure, but generally accelerates the phase-out of replacement payments for units whose existing replacement payments are a relatively small percentage of total resources. S.B. 208 maintains the existing payment schedules for school districts through fiscal year 2017, and beginning in fiscal year 2018, calls for reduced replacement payments by 1/16 of 1% (0.0625%) of a school district’s valuation (averaged over the fiscal years 2014-2016) each year until the payment amount reaches zero.
1 Beaver Excavating Co. v. Testa, 134 Ohio St.3d 565 (2012).
46
For school districts, H.B. 64 incorporates a tax-raising capacity factor, where districts are placed in one of five quintiles based on such capacity and each quintile is assigned a threshold percentage from 1% to 2% in 0.25 % increments. While these are lower than the previously established thresholds, H.B. 64 requires that they increase by 1% annually until all replacement payments are phased out for these levies. For other local taxing units, H.B. 64 calls for replacement payments to be made under a similar structure as H.B. 153, except the threshold percentage is reset at 2% for fiscal year 2016, and increases an additional 2% annually until all replacement payments are phased out for these levies.
Further, S.B. 208 provides for fiscal year 2017 a supplemental payment to school districts guaranteeing that the combined amount of state foundation funding and replacement payments for fixed rate, current expense levies will equal at least 96% of such amount received in fiscal year 2015.
Fixed Rate, Non-Current Expense Levies. Under H.B. 153, replacement payments for these levies were subjected to a simpler reduction schedule, beginning in calendar year 2012 and reducing such payments by 25% each year until they would have ceased in fiscal year 2015. However, the reductions were not continued in the next biennial budget legislation and, as a result, for fiscal years 2014 and 2015, school districts received 50% of such levies in replacement payments. Because local taxing units other than school districts utilize the calendar year as their fiscal year, a third reduction for those local taxing units had already taken place when the phase-out was halted, resulting in the receipt of only 25% of such levies for those years.
For school districts, H.B. 64 completes the phase-out by providing for a final replacement payment with respect to these levies in fiscal year 2016 equal to 50% of the amount it received in fiscal year 2015. For other local taxing units, H.B. 64 completes the phase-out by eliminating replacement payments with respect to these levies.
Fixed Sum Levies. These include bond and emergency levies and were not affected by H.B. 153 or H.B. 64. For school districts, replacement payments for emergency levies are phased out in one-fifth increments over five years, starting in fiscal year 2017 for utility property-based replacement payments and in fiscal year 2018 for business property-based payments. For school district voter-approved debt levies, replacement payments will be maintained at the amount paid in 2014 until the levy is no longer imposed. Unvoted school district debt levies that qualified for reimbursement in fiscal year 2015 will be reimbursed through fiscal year 2016 for utility property-based replacements payments and through fiscal year 2018 for business property-based replacement payments. For other local taxing units, unvoted debt levies that qualified for reimbursement in 2015 will be reimbursed through 2016 for utility property-based replacements payments and through 2017 for business property-based replacement payments.
For additional information regarding expected changes to reimbursement amounts, please reference the following website: http://www.tax.ohio.gov/personal_property/phaseout.aspx.
47
The Ohio General Assembly has exercised from time to time its power to revise the Ohio statutes applicable to the determination of assessed valuation of property subject to ad valorem taxation and the amount of tax proceeds produced by ad valorem taxation against such property. It is anticipated that the General Assembly will continue to make similar provisions.
Collection of Ad Valorem Property Taxes and Special Assessments
The following are the amounts billed and collected by Warren County as ad valorem taxes on the tax duplicates of the County for property in the City, and the special assessments billed and collected, for the indicated tax collection years. The “Billed” amounts include the current charges, plus current and delinquent additions, less current and delinquent abatements. The “Collected” amounts include current “Billed” amounts that are collected and delinquencies collected.
Real Estate and Public Utility
Collection Current Delinquent Year Billed Collected % Collected
2011 $6,680,693 $6,431,397 96.27% $142,457 2012 6,846,621 6,707,544 97.97 414,651* 2013 6,714,798 6,606,807 98.39 188,875 2014 6,623,235 6,530,015 98.59 128,004 2015 6,711,730 6,543,116 97.49 105,306
* In 2012, the City received additional delinquent property tax revenue due to a revised valuation of certain public utility property owned by Duke Energy. The additional revenue is the result of the retroactive application of such revised valuation to previous tax years.
Special Assessments
Collection Current Year Billed Collected %
2011 $71,513 $69,069 96.58% 2012 10,833 10,833 100.00 2013 14,852 14,011 94.34 2014 7,544 6,160 81.65 2015 3,298 3,207 97.24
Source: Warren County Auditor.
Pursuant to Ohio law, the current and delinquent taxes and special assessments are billed and collected by County officials for the County and other taxing or assessing subdivisions in the County.
Included in the above figures for ad valorem property taxes “Billed,” “Collected,” and “% Collected” are certain real property tax relief payments made by Ohio from State revenue sources; such payments are not made with respect to special assessments. The “Homestead
48
Exemption” is made available for people over 65; people who are permanently disabled; or are the surviving spouse of a qualified homeowner who is at least 59. All must prove they earn less than $30,000 a year beginning tax year 2014. Ohio law provides for the payment to taxing subdivisions from State funds of an amount equaling approximately 10% (12½% with respect to owner-occupied non-business residential property) of ad valorem real property taxes levied, thereby reducing the tax obligation of any real property owner in any given year by an equivalent percentage. As an indication of the extent of such State assistance as applied to the City’s share of the County’s tax collections, the “Homestead Exemption” and the “rollback” payment made by Ohio to the City in 2015 was $716,045. Recent legislation eliminated the 12.5% “rollback” for all new and replacement levies approved at the November 5, 2013 election and thereafter.
Revenues from Affected Tax Increment Properties
The City has issued bonds (“Tax Increment Revenue Bonds”) secured by certain statutory and minimum service payments in lieu of taxes (“Service Payments”) imposed on certain properties, which properties are exempt from real property taxes pursuant to the City’s tax increment financing program. Statutory service payments are owed in the amount of property taxes that would be due on the incremental value increase of such properties. To the extent such payments are insufficient for debt service on the applicable Tax Increment Revenue Bonds, a minimum service payment is imposed on such properties owners to ensure adequate payment of such bonds. All outstanding Tax Increment Revenue Bonds are required to be held by the developers of the properties that are subject to Service Payment obligations, with the exception of the Tax Increment Revenue Bonds issued for the Everybody’s Farm project, which are held by a single sophisticated investor.
Central Park Project
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received
2011* 23 $3,881,190 $236,328* $411,935* 2012 23 3,438,980 146,184 189,714 2013 23 2,688,196 128,984 134,009 2014 23 2,684,731 67,333 178,793 2015 23 2,684,731 67,800 179,431
* Adjustment for previous tax years.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
49
J.W. Harris Project
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received*
2011 65 $3,568,300 $83,885 $214,174 2012 65 3,568,300 97,704 224,389 2013 65 2,690,990 127,085 177,976 2014 65 2,690,986 67,490 179,209 2015 65 2,690,990 67,957 179,849
* This property has been granted a 75% abatement for the first ten years; Service Payments were based on only 25% of Assessed Valuation until the abatement ended in 2010.
Mason Enterprise Park Project
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received
2011 20 $1,338,200 $113,916 $112,535 2012 20 1,338,200 56,767* 62,422* 2013 20 1,310,498 119,275 112,839 2014 20 1,310,498 116,220 82,393 2015 20 1,310,498 86,391 87,587
* In 2012, the City refunded the Tax Increment Revenue Bonds associated with the Mason Enterprise Park Project, eliminating the principal payment in that year. The required Minimum Service Payment, which is calculated based on the total debt service due on such bonds, was correspondingly decreased for that year, resulting in an overall decrease in Service Payments received by the City.
I-71 Corridor Project
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received
2011 20 $1,338,200 $113,916 $112,535 2012 20 1,338,200 56,767* 62,422* 2013 20 1,310,498 119,275 112,839 2014 20 1,310,498 116,220 82,393 2015 20 611,485 12,980 37,085
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
50
Tylersville Crossing Project
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received
2011 12 $3,745,039 $160,471 $304,144 2012 12 3,745,039 161,499 294,898 2013 12 3,252,655 157,654 233,028 2014 12 3,412,500 155,303 203,983 2015 12 3,412,500 131,967 202,851
Everybody’s Farm Project*
Collection Year Acres
Assessed Valuation
Req’d Minimum Service Payment
Total Service Payments Received
2012** 52 $6,453,619 $1,198,255 $1,544,851 2013 52 6,453,619 393,123 405,732 2014 52 7,345,191 475,029 478,332 2015 52 7,345,191 520,675 477,912
* The developer of the Everybody’s Farm project provided an organizational and personal guarantee in order to cover deficiencies in the amounts required to pay the Minimum Service Payments, as defined in a Service Agreement dated as of October 25, 2011.
** Received large adjustment for previous tax years that was distributed when exemption was approved. This correction also increased compensation payment to school district.
Delinquency Procedures
Taxes for real and utility property for fiscal year 2015 became a lien on January 1, 2016.
The following is a general description of delinquency procedures under Ohio law. The implementation of these procedures may vary in practice among Ohio counties.
If real estate taxes and special assessments are not paid in the year in which they are due, they are certified by the County Auditor’s office as delinquent. A list of delinquent properties is then to be published in a newspaper of general circulation in the County. If the delinquent taxes and special assessments are not paid within one year after such certification, the properties are then to be certified as delinquent to the County Prosecuting Attorney. If the property owner so requests, a payment plan is arranged with the County Treasurer. If such payment plan is not adhered to or if none is arranged, foreclosure proceedings may be initiated by the County. Ohio law also provides for notice by publication and mass foreclosure proceedings and sales after three years’ delinquency.
Proceeds from the foreclosure sales of delinquent property become part of the current collection and are distributed as current collections to the taxing subdivisions in the County, or, if applicable to special assessments, are remitted to the subdivisions that levied such assessments.
51
OTHER MAJOR CITY GENERAL FUND REVENUE SOURCES
Described under this caption are major sources of revenue to the City’s general fund in addition to ad valorem taxes. See Appendices A and B for further information regarding other sources of revenue for the general fund and other funds.
The City collects revenues from a number of fees, permits and licenses issued by the City’s various departments and agencies. The City also collects revenue from the operations of the Mason Municipal Court for fines, court costs and bond forfeitures. In 2015, the total amount collected from these sources amounted to $1,886,696.
Income Tax
The City’s income tax was levied in 1970 to provide funds for the purposes of general municipal operations, maintenance, equipment, extensions and enlargement of municipal services and facilities and capital improvements.
The 1.12% locally levied tax applies to gross salaries, wages and other compensation earned by residents, on all salaries, wages, commissions and other compensation earned by non-residents for work done or services performed in the City; the net profits of all unincorporated businesses, professions or other entities from sales made, work done and services performed by business or other activities conducted in the City, whether or not such unincorporated businesses, professions or other entities have an office or place of business in the City; on a resident’s share of the net profits of an unincorporated business, profession, or other entity, whether located in or outside of the City, not attributable to the City; and on the net profits of all corporations from sales made, work done and service performed or business or other activities conducted in the City, whether or not such corporation has an office or place of business in the City.
In November 2007, voters in the City approved an amendment to the City’s Charter that changed the City’s Income Tax Ordinance. The change gradually increases the credit for taxes paid to other cities. In prior years, residents employed in another City that had an income tax received a maximum credit of up to fifty percent (50%) of the tax due on the portion of their income taxed by the City where they were employed. For tax year 2007, residents employed in another City that has an earnings tax received a maximum credit of up to sixty-five percent (65%). The maximum credit increased to 80% for 2008 and 90% for 2009. For tax year 2010 and beyond, the maximum credit is 100%. The decrease in income tax revenue as a result of this credit is projected to be offset by an increase in revenue from non-residents working within the City.
In November 2012, voters in the City approved an amendment to the City’s Charter to provide funding of safety services, including fire and emergency services, through a combination of income and property taxes. The amendment allows for an increase of the income tax rate of up to 0.15%, with an initial rate increase of 0.12%, and up to 5 mills of property tax. The amendment also allows a credit of the additional income tax for residents who pay property tax.
52
City Of Mason, Ohio – City Income Tax (Gross Receipts)
Year Tax Rate Tax Collections
2011 1.00% $20,205,871 2012 1.00 22,383,868 2013 1.12 25,712,525 2014 1.12 26,571,523 2015 1.12 29,400,096
Local Government Fund*
The Ohio Local Government Fund was created by statute and is composed of designated State revenues which are distributed to each county and then allocated among the county and cities, villages and townships located in that county. As of January 1, 2008, the State’s funding formula was changed to consolidate the Local Government Revenue Assistance Fund, an additional unrestricted fund created by the State legislature, into the Local Government Fund. The County retains approximately 41.5% of the total funds received. The following table shows the receipts and amounts received by the City under these programs:
Year Amount Distributed
From State Amount Distributed
From County
2011 $164,182 $1,001,914 2012 114,191 680,874 2013 93,065 505,727 2014 91,938 479,621 2015 72,245 497,868
*The State Biennial Budget for Fiscal Years 2012 and 2013 reduced the monthly allocations made to the Local Government Fund beginning August 1, 2011. Between August 2011 and June 2012, the allocation equaled 75% of the fiscal year 2011 allocation, and between July 2012 and June 2013, such allocation equaled 50% of the 2011 allocation, with additional amounts allocated to ensure a minimum distribution to each County of $750,000 per fiscal year.
City General Fund
The following table shows the City’s General Fund year-end unencumbered for the last five years:
Year General Fund Balance
2011 $13,562,194 2012 17,715,156 2013 25,967,977 2014 18,049,444 2015 25,462,398
Source: Finance Director’s Office.
53
CITY DEBT AND OTHER LONG-TERM OBLIGATIONS
The following describes statutory and constitutional debt and ad valorem property tax limitations applying to the City and presently outstanding and projected bond and note indebtedness and certain other long-term financial obligations of the City.
The City has a number of industrial revenue bonds outstanding. No schedule for these bonds is provided because such bonds do not represent an obligation of the City. These bonds are payable solely from rentals and other revenues derived from the lease, sale or other disposition of the projects financed thereby.
No bonds have been authorized by the electors that have not yet been issued.
The City is not and has never been in default on any of its debt obligations.
Direct Debt Limitations
The Revised Code provides that the aggregate principal amount of voted and unvoted “net indebtedness” of a municipal corporation, such as the City, may not exceed 10½% of the total value of all property in such municipal corporation as listed and assessed for taxation, and that the aggregate principal amount of unvoted “net indebtedness” of such municipal corporation may not exceed 5½% of such value.
In calculating “net indebtedness,” the Revised Code provides that certain obligations of a municipality are not to be considered in the calculation, including self-supporting obligations, revenue bonds and special assessment debt. For a complete list of exempt debt see the Financial Statement attached as Appendix D.
Other infrequently-issued types of obligations are also excluded from the calculation of net indebtedness; the City has no such obligations outstanding. Notes issued in anticipation of bonds excluded from the calculation of net indebtedness are also excluded from such calculation. In calculating net indebtedness, amounts in a county’s bond retirement fund allocable to the principal amount of bonds otherwise included in the amount of net indebtedness are deducted from the total net indebtedness of such municipality.
Appendix D of this Official Statement is a Financial Statement for the City, certified by the Finance Director, calculating the amount of the outstanding obligations of the City which are subject to the total direct debt limit (10½% limit) and the unvoted direct debt limit (5½% limit). The total principal amount of voted and unvoted general obligation debt that could be issued by the City, subject to the 10½% total direct debt limitation is $114,270,805. The City’s net debt subject to such limitation presently outstanding is $29,360,620 leaving a balance of approximately $84,910,185 borrowing capacity issuable within such limitation on combined voted and unvoted non-exempt debt. The City has no voted debt outstanding that is subject to such limitation.
The total unvoted City general obligation debt that could be issued subject to the 5½% unvoted direct debt limitation is $59,856,136. The net City debt subject to such limitation
54
presently outstanding is $29,360,620 leaving a balance of approximately $30,495,516 of additional unvoted non-exempt debt that could be issued by the City under such 5½% limitation.
However, as described below, the City’s ability to incur debt in these amounts is restricted by the indirect debt limitation. In the case of unvoted general obligation debt, both the direct and the indirect debt limitations must be met.
Indirect Debt Limitations
Although the Ohio Constitution does not impose any direct restraint on the amount of debt that may be incurred by a municipality, it does indirectly impose a debt limitation on unvoted bonds because of the ten-mill tax limitations (Article XII, Section 2 of the Ohio Constitution), and a mandatory duty to provide for the levy of taxes to pay bonded debt (Article XII, Section 11 of the Ohio Constitution). The two constitutional provisions operate as a debt limit on unvoted bonds.
In determining whether or not unvoted bonds may be issued within the constitutional or indirect debt limit the outstanding unvoted bonded indebtedness of all overlapping political subdivisions and not only the debt of the issuing municipality must be considered. Since the constitutional debt limit results from tax limitations and the requirement to levy taxes to pay bonds, it has application only to debts which are payable from taxes either initially or in the event other non-tax revenues pledged prove to be insufficient. It does not have any application where the types of bonds being issued do not pledge the credit of the municipality or when bonds are payable solely out of the revenues of non-tax sources, such as utility income; nor does this limitation apply to mortgage revenue bonds.
Unlike the statutory debt limitations, the test for applying the indirect or constitutional limitations may not be expressed in terms of a percentage of tax valuation. The amount of bonds that may be issued under the indirect limitations is determined by whether the aggregate combined amount required for principal and interest on the proposed bonds in a given year is greater than the number of dollars that will be produced by a tax levy equal to the millage available. The millage available is determined by subtracting from ten (10) mills the number of mills required for unvoted outstanding general obligation bonds issued by the issuing municipality and all other political subdivisions that overlap the municipality. It is important to understand that in arriving at the available millage as far as the indirect debt limitation is concerned, it is not the millage that is actually being used to pay debt requirements; rather it is the millage that could be required to pay all existing debt subject to the constitutional or indirect limitations and the millage that could be required to retire the proposed issue.
The Mason City School District, the Lebanon City School District, the Kings Local School District, Deerfield Township, the Great Oaks Institute of Technology and Career Development, the Warren County Career Center and Warren County, which overlap the City, are separate political subdivisions with operating and debt service funding separate from that of the City.
The boards of education of the school districts listed above cannot incur more than one-tenth of one percent of their assessed valuations as general obligation debt without majority
55
approval of the voters. A board of education may request voter approval of general obligation debt not in excess of nine per centum (9%) of the assessed valuation of the school district. Under Ohio law, before seeking voter approval, a board of education is required under certain circumstances to receive the consent of the Ohio Department of Taxation and the State Superintendent of Public Instruction in accordance with policies adopted by the State Board of Education.
The Board of County Commissioners of the County of Warren, Ohio, cannot incur unvoted general obligation debt in excess of one percent of its assessed valuation, which debt must be included with voted county debt against an overall county debt limitation of three per centum (3%) of the first one hundred million dollars ($100,000,000) of its assessed valuation, plus one and one-half per centum (1½%) of the next two hundred million dollars ($200,000,000), plus two and one-half per centum (2½%) of all in excess of three hundred million dollars ($300,000,000). However, the board of county commissioners may authorize general obligation revenue or special assessment supported bonds for utilities and certain other purposes, which are exempt from unvoted debt limitations to the extent net revenues or assessments service such general obligation bonds. Such obligations are subject to the indirect tax or ten-mill limitation described above.
Appendix E of this Official Statement is the most recent Ten-Mill Certificate, certified by the Warren County Auditor as of January 29, 2016, calculating the required tax rate, in mills, required to pay debt service for unvoted general obligation debt of the City and its overlapping political subdivisions for the fiscal year in which the debt service will be the highest. The Ten-Mill Certificate indicates all unvoted general obligation debt of the City and its overlapping subdivisions, require 8.0823 mills to be levied (of which 5.4269 mills are attributable to the City), if the debt is not paid from other revenues, leaving 1.9177 mills of unused debt capacity under the indirect debt limitation to the City and its overlapping political subdivisions for the issuance of additional unvoted general obligation debt.
Overlapping Debt
The net overall debt for the City and its overlapping subdivisions is set forth in Debt Table A.
Debt Table A Mason Debt and Overlapping Debt
April 5, 2016*
Net Debt of City $32,740,000Per Capita City Debt $1,046City Debt as a percentage of Tax Valuation 3.27%Net Overlapping Debt (all political subdivisions) $93,781,439Per Capita Overlapping Debt $2,997Overlapping Debt as a percentage of Tax Valuation 9.38%
Source: Ohio Municipal Advisory Council. * OMAC data is approximately three weeks ahead of actual date.
56
Bond Anticipation Notes
Under Ohio law applicable to the City, notes, including renewal notes, issued in anticipation of the issuance of general obligation bonds may be issued from time to time up to a maximum maturity of 20 years from the date of issuance of the original notes (except for notes issued in anticipation of special assessments, for which the maximum maturity is five years). Any period in excess of five years must be deducted from the permitted maximum maturity of the bonds anticipated, and portions of the principal amount of such notes must be retired in amounts at least equal to and payable not later than principal maturities that would have been required if the bonds had been issued at the expiration of the initial five year period.
As of February 1, 2016, $2,000,000 of the debt of the City is in the form of general obligation bond anticipation notes (listed in Debt Table B). Such bond anticipation notes may be retired at maturity from one or a combination of: available funds of the City, the proceeds of the sale of the bonds anticipated by such notes, or the proceeds of the sale of renewal notes.
The ability of the City to retire its outstanding bond anticipation notes from the proceeds of the sale of either renewal notes or bonds will be dependent upon the marketability of such renewal notes or bonds under market conditions then prevailing. Under Ohio law, the greater of ten and one-half percent or one percent below the base rate for advances and discounts to member banks in effect at the Federal Reserve Bank in the Second Federal Reserve District on its third business day preceding the day of adoption of the ordinances or resolution providing for the issuance of the bonds, notes or other obligations, is the highest annual interest rate permitted on general obligation bonds and notes of the City.
Debt Currently Outstanding
Debt Table B lists the current outstanding indebtedness of the City in the form of bonds and notes:
Debt Table B Principal Amount of Debt Outstanding as of February 1, 2016
General Obligation Bonds
Date of Issue Purpose
Original Amount of
Issue Interest
Rate Coupon Maturity
Final Bond
Amount Outstanding
06/01/08 Various Purpose, ‘08 $17,570,000 3.00-4.75% J1-D1 12/01/27 $12,275,000*
06/15/11 Various Purpose, ‘11 6,960,000 0.40-4.00 J1-D1 12/01/30 4,550,000 06/28/11 Golf Course, ‘11 7,300,000 0.60-4.00 J1-D1 12/01/22 6,040,000 02/02/12 Sewer Refunding 22,740,000 1.50-5.00 J1-D1 12/01/28 18,545,000 12/01/15 Various Purpose, ‘15 9,000,000 1.00-4.00 J1-D1 12/01/35 9,000,000
$63,570,000 $50,410,000 * A portion in the amount of $8,825,000 is to be refunded with the proceeds of the Bonds.
57
Tax Increment Revenue Bonds
Date of Issue Purpose
Original Amount of
Issue Interest
Rate Coupon Maturity
Final Bond
Amount Outstanding
10/01/10 Tylersville Crossing Ref. $850,000 4.50 J1-D1 12/01/23 $120,000 11/23/11 Everybody’s Farm 1,750,000 5.75 J1-D1 12/01/31 1,645,000 12/01/12 Enterprise Park Ref. 450,000 3.50% J1-D1 12/01/22 340,000
$3,050,000 $2,105,000
Certificates of Participation
These obligations are subject to annual appropriation and therefore are not considered to be debt under state law; therefore, these obligations do not count towards direct or indirect debt limitations.
Original Date of Issue Purpose
Original Amount of
Issue Interest
Rate Maturity
Date Amount
Outstanding 11/18/09 Community Center Exp. $11,335,000 2.00-5.00% 12/01/34 $9,515,000 11/17/10 Municipal Building Ref 18,325,000 1.50-4.25 12/01/26 11,230,000*
$29,660,000 $20,745,000
* Excludes $2,510,000 of defeased remaining maturities, subject to an Escrow Deposit Agreement, dated November 20, 2015, between the City and U.S. Bank National Association.
Bond Anticipation Notes
Original Date of Issue
Date of Issue Purpose
Original Amount of
Issue Interest
Rate Maturity
Date Amount
Outstanding 07/06/06 06/25/15 Real Estate Acquisition $4,500,000 1.25% 06/23/16 $2,000,000
Grant Anticipation Obligations
The City presently has no grant anticipation obligations outstanding or planned.
Future Financings
The City plans to refinance its outstanding bond anticipation note as it matures in the same or reduced principal amount. The City periodically reviews its outstanding bonds to determine if market conditions are economically advantageous to undertake a refunding of any of such bonds.
Long Term Obligations Other Than Bonds and Notes
The City has no other significant long-term obligations other than its pension and lease obligations discussed below.
58
Leases and Contracts
The City has no significant leases except an annual rental of a nine-hole golf course/driving range that is adjacent to the City’s golf course. The lease of this ground is mutually beneficial to the nonprofit that owns the tennis stadium that hosts the Western and Southern ATP Open.
Pension Obligations
Employer’s Contribution to Public Employees Retirement System
Employer’s Year Contribution Contribution
2011 14.00% $1,165,840 2012 14.00 1,139,911 2013 14.00 1,165,581 2014 14.00 1,193,268 2015 14.00 1,201,763
City employees, other than employees of the Police and Fire Departments, are covered by the Ohio Public Employees Retirement System (“OPERS”). This system includes both employee and employer payments. The City’s contributions are current and fully met as required by law. Annual contributions include provision for reserves to properly fund pension and other benefits payable on account for creditable service. The system is annually evaluated by nationally recognized actuarial consultants.
OPERS provides coverage for approximately 300 present full and part-time employees of the City. Currently, employees contribute at a statutory rate of 10% of earnable salary or compensation. As indicated above, the City currently contributes at a rate of 14% of the same base, the rate statutorily established for OPERS.
The OPERS Board has the authority to increase the employee contribution rate up to 10% and the employer rate up to 14%. Benefits for members of OPERS are established under state laws.
The City’s annual contribution, which totaled $1,201,763 for 2015, is treated as a current expense and is included in its operating expenditures.
Ohio Police and Fire Pension Fund (“OP&F”) provides coverage for approximately 40 full-time employees of the City’s police department, who contributed at a statutory rate of 10% of gross earnings until July 2013 when, the rate became 10.75%. The rate increased again to 11.50% as of July 2014. As of July 2015, the rate increased to 12.25%, which is the current contribution rate. The City currently contributes at a rate of 19.5% for police employees. This rate is fixed by the Board of Trustees of the OP&F on the basis of actuarial evaluations required by law to be made each year.
59
Ohio Police and Fire Pension Fund (“OP&F”) provides coverage for approximately 40 full-time employees of the City’s fire department, who currently contribute a statutory rate of 10% of gross earnings until July 2013 when, the rate became 10.75%. The rate increased again to 11.50% as of July 2014. As of July 2015, the rate increased to 12.25%, which is the current contribution rate. The City currently contributes at a rate of 24% for fire employees. This rate is fixed by the Board of Trustees of the OP&F on the basis of actuarial evaluations required by law to be made each year.
The City made the following contributions to OP&F during the last five years:
Year Amount
2011 $1,245,976 2012 1,208,896 2013 1,351,549 2014 1,450,591 2015 1,488,396
OP&F and OPERS are not presently subject to the funding and vesting requirements of the Federal Employee Retirement Income Security Act of 1974, however, such pension funds are complying with review legislation regulating pension funds for public bodies and governments.
The City provided FICA (Social Security) coverage for approximately 25 part-time employees of the City’s fire department who contributed at a statutory rate of 6.2% of gross earnings. In 2015, the City’s contribution to FICA for part-time personnel was $12,844.
The City is current in all of its OPERS and OP&F contributions and has no unfunded pension obligations.
Additional financial information for OPERS and OP&F can be found in their respective comprehensive Annual Financial reports available on their respective websites, or from the State Auditor’s website.
LEGAL MATTERS
General Information
Legal matters incident to the issuance of the Bonds and with regard to the excludability of interest thereon from gross income for Federal Income Tax purposes are subject to the approving legal opinion of Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, as Bond Counsel. Upon delivery of the Bonds to the successful bidder therefor, the Bonds will be accompanied by an approving opinion dated the date of such delivery, rendered by Bond Counsel. A draft of such legal opinion for the Bonds is attached as Appendix C.
Said firm as Bond Counsel has performed certain functions to assist the City in the preparation by the City of this Official Statement. However, Bond Counsel assumes no responsibility for, and will express no opinion regarding the accuracy or completeness of this
60
Official Statement or any other information relating to the City or the Bonds that may be made available by the City or others to the bidders or holders of the Bonds or others.
The engagement of said firm as Bond Counsel is limited to the preparation of certain of the documents contained in the transcript of proceedings with regard to the Bonds, and an examination of such transcript proceedings incident to rendering its legal opinion. In its capacity as Bond Counsel, said firm has reviewed the information in this Official Statement under Sections entitled “General Information” as to legal matters, “Authority for Issuance,” “Security and Source of Payment for Bonds,” “Collection of Ad Valorem Taxes,” “Direct Debt Limitations,” and “Indirect Debt Limitations,” which review did not include any independent verification of financial statements and statistical data included therein, if any.
Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, also serves and has served in a bond counsel capacity for one or more of the political subdivisions that territorially overlap the City.
Transcript and Closing Certificates
A complete transcript of proceedings, a no-litigation certificate and other appropriate closing documents will be delivered by the City when the Bonds are delivered to the original purchaser. The City will also provide to the original purchaser, at the time of such delivery, a certificate from the City Manager addressed to such purchaser relating to the accuracy and completeness of this Official Statement.
Litigation
To the knowledge of the appropriate City officials, no litigation or administrative action or proceeding is pending or threatened, restraining or enjoining, or seeking to restrain or enjoin, the issuance and delivery of the Bonds or the levy and collection of taxes, assessments or any revenues of any system anticipated to pay the debt service on the Bonds, or contesting or questioning the proceedings and authority under which the Bonds have been authorized and are to be issued, sold, executed or delivered, or the validity of the Bonds. A no-litigation certificate to such effect will be delivered to the original purchasers of the Bonds at the time of original delivery of the Bonds.
From time to time, the City is a party to various legal proceedings seeking damages or injunctive relief and generally incidental to its operations. These proceedings are unrelated to the Bonds, the security therefor, or the improvements to be financed with the proceeds thereof. The ultimate disposition(s) of any such proceedings are not presently determinable, but will not, in the opinion of the Law Director of the City (the legal advisor to the City), have a material adverse effect on the Bonds, the security therefor, or the improvements to be financed with the proceeds thereof.
Tax Matters
In the opinion of Bond Counsel, based upon an analysis of existing laws, regulations, rulings and court decisions, and assuming continued compliance of the City with certain covenants designed to meet the requirements of Section 103 of the Internal Revenue Code of
61
1986, as amended (the “Code”), interest on the Bonds is excludible from gross income for Federal income tax purposes. Bond Counsel is also of the opinion that interest on the Bonds is not a specific item of tax preference under Section 57 of the Internal Revenue Code of 1986 (the “Code”) for purposes of the federal individual or corporate alternative minimum taxes. Furthermore, Bond Counsel is of the opinion that the Bonds, the interest thereon or transfer thereof, and the income therefrom, including any profit made on the sale thereof, will be exempt from taxation within the State of Ohio, except for certain taxes (i) on the value of the capital and surplus of a domestic insurance company, (ii) on the shares of and capital employed by dealers in intangibles and (iii) levied on the basis of the total equity capital of financial institutions.
A copy of the opinion of Bond Counsel is set forth in Appendix C, attached hereto.
The Code imposes various restrictions, conditions, and requirements relating to the exclusion from gross income for federal income tax purposes of interest on obligations such as the Bonds. The City has covenanted to comply with certain restrictions designed to ensure that interest on the Bonds will not be includable in gross income for Federal income tax purposes. Failure to comply with these covenants could result in interest on the Bonds being includable in income for Federal income tax purposes, and such inclusion could be applied retroactively to the date of issuance of the Bonds. The opinion of Bond Counsel assumes compliance with these covenants. However, Bond Counsel has not undertaken to determine (or to inform any person) whether any actions taken (or not taken) or events occurring (or not occurring) after the date of issuance of the Bonds may adversely affect the tax status of the interest on the Bonds.
Certain requirements and procedures contained or referred to in the Authorizing Legislation and other relevant documents may be changed and certain actions (including, without limitation, defeasance of the Bonds) may be taken or omitted under the circumstances and subject to the terms and conditions set forth in such documents. Bond Counsel expresses no opinion as to any Bonds or the interest thereon if any such change occurs or action is taken or omitted upon the advice or approval of counsel other than Bond Counsel.
Although Bond Counsel is of the opinion that interest on the Bonds will be excludible from gross income for Federal and State income tax purposes, the ownership or disposition of, or the accrual or receipt of interest on, the Bonds may otherwise affect a holder’s federal, state or local tax liabilities. The nature and extent of these other tax consequences may depend upon the particular tax status of the holder or the holder’s other items of income or deduction. Bond Counsel expresses no opinions regarding any tax consequences other than what is set forth in its opinion. Prospective purchasers of the Bonds are advised to consult their own tax advisors prior to any purchase of the Bonds as to the impact of the Internal Revenue Code of 1986, as amended and state tax statutes, upon their acquisition, holding or disposition of the Bonds.
The City has designated the Bonds as “qualified tax-exempt obligations” under Section 265 of the Code.
62
Premium
“Acquisition Premium” is the excess of the cost of a bond over the stated redemption price of such bond at maturity or, for bonds that have one or more earlier call dates, the amount payable at the next earliest call date. The Bonds (“Premium Bonds”) were initially offered and sold to the public with Acquisition Premium. Certain Premium Bonds are not callable prior to their maturity date. For federal income tax purposes, the amount of Acquisition Premium on each bond the interest on which is excludible from gross income for federal income tax purposes (“tax-exempt bonds”) must be amortized and will reduce the bondholder’s adjusted basis in that bond. However, no amount of amortized Acquisition Premium on tax-exempt bonds may be deducted in determining bondholder’s taxable income for federal income tax purposes. The amount of any Acquisition Premium paid on the Premium Bonds, or on any of the Bonds, that must be amortized during any period will be based on the “constant yield” method, using the original bondholder’s basis in such bonds and compounding semiannually. This amount is amortized ratably over that semiannual period on a daily basis.
Please note that because certain Premium Bonds are callable with redemption premiums, both the amount of, and the amortization period for, the Acquisition Premium with depend both upon when the Premium Bonds can be redeemed and if in fact they are redeemed. Holders of any Premium Bonds, both original purchasers and any subsequent purchasers, should consult their own tax advisors as to the actual effect of such Acquisition Premium with respect to their own tax situation and as to the treatment of the Acquisition Premium for state tax purposes.
PROSPECTIVE PURCHASERS OF THE BONDS, INCLUDING DISCOUNT AND PREMIUM BONDS, ARE ADVISED TO CONSULT THEIR OWN ADVISORS PRIOR TO ANY PURCHASE OF THE BONDS AS TO THE IMPACT OF THE INTERNAL REVENUE CODE OF 1986, AS AMENDED, AND STATE TAX STATUTES, UPON THEIR ACQUISITION, HOLDING OR DISPOSITION OF THE BONDS INCLUDING THE TREATMENT OF OID OR ACQUISITION PREMIUM.
RATINGS
The City has received a rating of “Aaa” for the Bonds from Moody’s Investors Service, Inc. No application has been made to any other rating agency.
Such ratings reflect only the view of the rating agency. Any explanation of the significance of such ratings may only be obtained from the applicable rating agency at: Moody’s Investors Service, Inc., 99 Church Street, New York, New York 10007.
The City presently expects to furnish the rating agency with information and material that it may request on future general obligation bond and note issues. However, the City assumes no obligation to furnish requested information and materials, and may issue debt for which a rating is not requested. Failure to furnish requested information and materials, or the issuance of debt for which a rating is not requested, may result in the suspension or withdrawal of any rating assigned by the rating agency.
63
UNDERWRITING
RBC Capital Markets, LLC (the “Underwriter”), has agreed to purchase the Bonds at an aggregate purchase price of $9,673,415.35 (112.809508%), which is par of $8,575,000, plus premium of $1,156,622.85, less Underwriter’s discount of $58,207.50, pursuant to an agreement entered into by and between the City and the Underwriter (the “Bond Purchase Agreement”). The aggregate initial public offering price is $9,731,622.85, which includes certain fees and expenses related to the issuance of the Bonds ($70,280), in addition to the Underwriter’s spread. The Underwriter reserves the right to join with dealers and other underwriters in offering the Bonds to the public. The Underwriter may offer and sell Bonds to certain dealers (including dealer banks and dealers depositing Bonds into investment trusts) and others at prices lower than the public offering prices stated on the cover of this Official Statement. Such initial public offering prices may be changed from time to time by the Underwriter.
The Underwriter may receive a fee for conducting a competitive bidding process regarding the investment of certain proceeds of the Bonds.
RBC Capital Markets, LLC, has provided the following information for inclusion in this Official Statement: The Underwriter and its respective affiliates are full-service financial institutions engaged in various activities, that may include securities trading, commercial and investment banking, municipal advisory, brokerage, and asset management. In the ordinary course of business, the Underwriter and its respective affiliates may actively trade debt and, if applicable, equity securities (or related derivative securities) and provide financial instruments (which may include bank loans, credit support or interest rate swaps). The Underwriter and its respective affiliates may engage in transactions for their own accounts involving the securities and instruments made the subject of this securities offering or other offering of the Issuer. The Underwriter and its respective affiliates may also communicate independent investment recommendations, market color or trading ideas and publish independent research views in respect of this securities offering or other offerings of the Issuer. The Underwriter and its respective affiliates may make a market in credit default swaps with respect to municipal securities in the future.
CONTINUING DISCLOSURE
In accordance with the Securities and Exchange Commission Rule 15c2-12 (the “Rule”) and so long as the Bonds are outstanding, the City (the “Obligated Person”) will agree pursuant to a Continuing Disclosure Certificate to be dated as of April 26, 2016, to be delivered on the date of delivery of the Bonds, to cause the following information to be provided:
(i) to the Municipal Securities Rulemaking Board (“MSRB”), certain annual information and operating data, including audited financial statements when available, generally consistent with the information contained under the heading(s) “AD VALOREM TAXES,” “OTHER MAJOR CITY GENERAL FUND REVENUE SOURCES,” and “CITY DEBT AND OTHER LONG-TERM OBLIGATIONS,” as well as Appendix A hereof (“annual financial information”); such information shall be provided on or before September 1 of each year for the fiscal year ending on the preceding December 31;
64
(ii) to the MSRB, in a timely manner, not in excess of ten business days after the occurrence of the event, notice of the occurrence of the following events with respect to the Bonds:
(a) Principal and interest payment delinquencies;
(b) Non-payment related defaults, if material;
(c) Unscheduled draws on debt service reserves reflecting financial difficulties;
(d) Unscheduled draws on credit enhancements reflecting financial difficulties;
(e) Substitution of credit or liquidity providers, or their failure to perform;
(f) Adverse tax opinions, the issuance by the Internal Revenue Service of proposed or final determinations of taxability, Notices of Proposed Issue (IRS Form 5701-TEB) or other material notices or determinations with respect to the tax status of the security, or other material events affecting the tax-exempt status of the security;
(g) Modifications to rights of security holders, if material;
(h) Bond calls, if material, and tender offers (except for mandatory scheduled redemptions not otherwise contingent upon the occurrence of an event);
(i) Defeasances;
(j) Release, substitution or sale of property securing repayment of the securities, if material;
(k) Rating changes;
(l) Bankruptcy, insolvency, receivership or similar event of the obligated person (Note: For the purposes of this event, the event is considered to occur when any of the following occur: The appointment of a receiver, fiscal agent or similar officer for an obligated person in a proceeding under the U.S. Bankruptcy Code or in any other proceeding under state or federal law in which a court or governmental authority has assumed jurisdiction over substantially all of the assets or business of the obligated person, or if such jurisdiction has been assumed by leaving the existing governing body and officials or officers in possession but subject to the supervision and orders of a court or governmental authority, or the entry of an order confirming a plan of reorganization, arrangement or liquidation by a court or governmental authority having supervision or jurisdiction over substantially all of the assets or business of the obligated person);
65
(m) The consummation of a merger, consolidation, or acquisition involving an obligated person or the sale of all or substantially all of the assets of the obligated person, other than in the ordinary course of business, the entry into a definitive agreement to undertake such an action or the termination of a definitive agreement relating to any such actions, other than pursuant to its terms, if material; and
(n) Appointment of a successor or additional trustee or the change of name of a trustee, if material.
(iii) to the MSRB, notice of a failure (of which the Obligated Person has knowledge) of an Obligated Person to provide the required annual financial information on or before the date specified in its written continuing disclosure undertaking.
As required by the Rule, the Continuing Disclosure Certificate provides that the information to be filed with the MSRB described in the preceding paragraph is to be filed in an electronic format as prescribed by the MSRB, accompanied by identifying information as prescribed by the MSRB. An MSRB rule change approved by the Securities and Exchange Commission established the MSRB’s Electronic Municipal Market Access system (“EMMA”) for the receipt of, and for making available to the public, continuing disclosure documents and related information to be submitted pursuant to continuing disclosure undertakings (such as the Continuing Disclosure Certificate) consistent with the Rule. After July 1, 2009, all such continuing disclosure documents and related information are to be submitted to the MSRB’s continuing disclosure service through an Internet-based electronic submitter interface (EMMA Dataport) or electronic computer-to-computer data connection, accompanied by certain identification information, in portable document format (PDF) files configured to permit document to be saved, viewed, printed and retransmitted by electronic means and must be word-searchable.
The Continuing Disclosure Certificate provides holders of the Bonds with certain enforcement rights in the event of a failure by the Obligated Person to comply with the terms thereof; however, a default under the Continuing Disclosure Certificate does not constitute a default under the Authorizing Legislation. The Continuing Disclosure Certificate may be amended or terminated under certain circumstances in accordance with the Rule as more fully described therein. Holders of the Bonds are advised that the Continuing Disclosure Certificate, copies of which are available at the office of the City, should be read in its entirety for more complete information regarding its contents.
For purposes of this transaction with respect to events as set forth in the Rule: (a) there are no debt service reserve funds applicable to the Bonds, (b) there is no property securing the repayment of the Bonds, and (c) there are no liquidity providers securing the repayment of the Bonds.
Continuing Disclosure Compliance
Rule 15c2-12 (the “Rule’), promulgated by the Securities and Exchange Commission, requires continuing disclosure with respect to new offerings of municipal securities of
66
$1,000,000 or more. The City is obligated to provide such continuing disclosure with respect to one or more previously issued and currently outstanding issues of securities. However, the City failed to file notices of certain credit rating changes with respect to its previously outstanding Sewer System Revenue Refunding and Improvement Bonds, Series 2004, dated March 1, 2004 (the “2004 Sewer Bonds”). The 2004 Sewer Bonds were insured by a municipal bond insurance policy issued by MBIA Insurance Corporation (“MBIA”), which policy was subsequently transferred to National Public Finance Guarantee Corporation (“NPFG”), as a subsidiary of MBIA. The City failed to file notices of material event with respect to the downgrade of NPFG’s credit rating from Baa1 to Baa2, as of December 19, 2011, and the upgrades of NPFG’s credit rating from Baa2 to Baa1, as of May 21, 2013, and from Baa1 to A3, as of May 21, 2014. Other than as set forth in this paragraph, during the past five years, the City has substantially complied with its existing continuing disclosure obligations regarding annual financial information and operating data in accordance with the Rule.
[REMAINDER OF PAGE INTENTIONALLY LEFT BLANK]
67
CONCLUDING STATEMENT
To the extent any statements made in this Official Statement involve matters of opinion or estimates, whether or not expressly stated to be such, such statements are made as such and not as representations of fact or certainty, and no representation is made that any of such statements will be realized. Information herein has been derived by the City from official and other sources and is believed by the City to be reliable, but such information other than that obtained from official records of the City has not been independently confirmed or verified by the City and its accuracy is not guaranteed. Neither this Official Statement nor any statement which may have been made orally or in writing is to be construed as a contract with the holders of the Bonds.
This Official Statement has been duly executed and delivered for and on behalf of the City of Mason, Ohio, by its City Manager and its Finance Director.
CITY OF MASON, OHIO
By: City Manager By: Finance Director
Dated: April 12, 2016
THIS PAGE INTENTIONALLY LEFT BLANK
A-1
APPENDIX A
2014 COMPREHENSIVE ANNUAL FINANCIAL REPORT
For audited financial statements of the City relating to prior fiscal years, please visit www.ohioauditor.gov.
THIS PAGE INTENTIONALLY LEFT BLANK
Comprehensive Annual Financial Report
City of Mason
Mason, Ohio 45040 Year Ended December 31, 2014
88EastBroadStreet,FifthFloor,Columbus,Ohio43215‐3506Phone:614‐466‐4514or800‐282‐0370Fax:614‐466‐4490
www.ohioauditor.gov
City Council City of Mason 6000 Mason‐Montgomery Road Mason, Ohio 45040 We have reviewed the Independent Auditor’s Report of the City of Mason, Warren County, prepared by Plattenburg & Associates, Inc., for the audit period July 1, 2014 through December 31, 2014. Based upon this review, we have accepted these reports in lieu of the audit required by Section 117.11, Revised Code. The Auditor of State did not audit the accompanying financial statements and, accordingly, we are unable to express, and do not express an opinion on them. Our review was made in reference to the applicable sections of legislative criteria, as reflected by the Ohio Constitution, and the Revised Code, policies, procedures and guidelines of the Auditor of State, regulations and grant requirements. The City of Mason is responsible for compliance with these laws and regulations. Dave Yost Auditor of State October 5, 2015
This page intentionally left blank.
City of Mason, Ohio
Comprehensive Annual Financial Report
Year Ended December 31, 2014
Prepared by: Finance Department
Joseph Reigelsperger Finance Director
ii
City of Mason, Ohio
Table of Contents
For the Year Ended December 31, 2014
Page
INTRODUCTORY SECTION
Letter of Transmittal vii
List of Principal Officials xv
City Organizational Chart xvi
Certificate of Achievement for Excellence in Financial Reporting xvii
FINANCIAL SECTION
Independent Auditor's Report 1
Management's Discussion and Analysis 3
Basic Financial Statements:
Government‐wide Financial Statements:
Statement of Net Position 15
Statement of Activities 16
Fund Financial Statements:
Balance Sheet ‐ Governmental Funds 18
Reconciliation of Total Governmental Fund Balances to Net Position of Governmental Activities 19
Statement of Revenues, Expenditures and Changes in Fund Balance ‐ Governmental Funds 20
Reconciliation of the Statement of Revenues, Expenditures, and Changes in Fund Balance
of Governmental Funds to the Statement of Activities 21
Statement of Net Position ‐ Proprietary Funds 22
Statement of Revenues, Expenses and Changes in Fund Net Position ‐ Proprietary Funds 24
Statement of Cash Flows ‐ Proprietary Funds 26
Statement of Fiduciary Assets and Liabilities ‐ Fiduciary Fund 28
Notes to the Basic Financial Statements 29
Required Supplementary Information:
Schedule of Revenues, Expenditures and Changes in Fund Balance ‐ Budget and Actual
(Non‐GAAP Budgetary Basis) ‐ General Fund 62
Schedule of Revenues, Expenditures and Changes in Fund Balance ‐ Budget and Actual
(Non‐GAAP Budgetary Basis) ‐ Fire and Emergency Medical Service Fund 64
Notes to the Required Supplementary Information 65
Combining Statements and Individual Fund Schedules:
Nonmajor Governmental Funds:
Fund Descriptions 69
Combining Balance Sheet 70
Combining Statement of Revenues, Expenditures and Changes in Fund Balance 71
Nonmajor Special Revenue Funds:
Fund Descriptions 72
Combining Balance Sheet 74
Combining Statement of Revenues, Expenditures and Changes in Fund Balance 78
iii
City of Mason, Ohio
Table of Contents
For the Year Ended December 31, 2014
Table Page
Individual Fund Schedules of Revenues, Expenditures and Changes in Fund Balance ‐
Budget and Actual (Non‐GAAP Budgetary Basis):
Street Construction, Maintenance and Repair Fund 82
State Highway Improvement Fund 83
Street Subdivision Fund 84
Police Officer Training Fund 85
Parks and Recreation Fund 86
Police Crime Prevention Fund 87
Drug Law Enforcement Fund 88
Law Enforcement and Education Fund 89
Indigent Driver Fund 90
Municipal Court Computer Costs Fund 91
Municipal Court Computer Education Fund 92
Municipal Court Improvement Fund 93
Vehicle Immobilization Fee Fund 94
Municipal Court Probation Services Fund 95
Municipal Court Indigent Driver IDAM Fund 96
Subdivision Inspection Fund 97
Central Parke TIF Fund 98
Mason Enterprise Parke TIF Fund 99
Tylersville Road TIF Fund 100
I‐71 Corridor TIF Fund 101
Everybody's Farm TIF Fund 102
JW Harris TIF Fund 103
Nonmajor Debt Service Funds:
Fund Descriptions 105
Combining Balance Sheet 106
Combining Statement of Revenues, Expenditures and Changes in Fund Balance 107
Individual Fund Schedules of Revenues, Expenditures and Changes in Fund Balance ‐
Budget and Actual (Non‐GAAP Budgetary Basis):
General Obligation Bond Retirement Fund 108
Special Assessment Bond Retirement Fund 109
Government Center Bond Retirement Fund 110
Other General Funds
Fund Descriptions 111
Schedule of Revenues, Expenditures and Changes in Fund Balance
Budget and Actual (Non‐GAAP Budgetary Basis):
General Capital Improvement Fund 112
Employee Medical Insurance Fund 113
City Contributions Fund 114
Unclaimed Monies Fund 115
Nonmajor Funds:
Agency Funds
Fund Descriptions 116
Statement of Changes in Assets and Liabilities 117
iv
City of Mason, Ohio
Table of Contents
For the Year Ended December 31, 2014
Table Page
STATISTICAL SECTION
Statistical Section Description Page 119
Net Position by Component 1 120
Changes in Net Position 2 121
Governmental Activities Tax Revenues by Source 3 124
Fund Balances of Governmental Funds 4 125
Changes in Fund Balances of Governmental Funds 5 126
Income Tax Revenue by Payer Type 6 128
Assessed and Estimated Actual Value of Taxable Property 7 129
Property Tax Rates ‐ Direct and Overlapping Governments 8 130
Principal Property Taxpayers 9 131
Property Tax Levies and Collections ‐ Real, Public Utility and Tangible Personal Property 10 132
Special Assessment Billings and Collections 11 133
Ratios of Outstanding Debt by Type 12 134
Ratios of Net General Bonded Debt Outstanding To Assessed Value and Net Bonded
Debt Per Capita 13 135
Ratio of Annual Debt Service Expenditures For General Obligation Bonded Debt To Total
General Government Expenditures 14 136
Direct and Overlapping Governmental Activities General Obligation Debt 15 137
Legal Debt Margin Information 16 138
Demographic and Economic Statistics 17 139
Principal Employers 18 140
Full‐time City of Mason Employee by Function 19 141
Operating Indicators and Capital Position Statistics 20 142
v
THIS PAGE INTENTIONALLY LEFT BLANK
vi
INTRODUCTORY SECTION
June 23, 2015 Honorable Mayor, Members of Council, and Citizens of Mason: We are pleased to present the City of Mason Comprehensive Annual Financial Report (CAFR) for the fiscal year ended December 31, 2014. While there are no legal requirements for the preparation of this report, it represents a commitment by the City of Mason to conform to nationally recognized standards of excellence in financial reporting. State law requires that each public office file an annual financial report with the Auditor of State. The financial report must also be in conformity with generally accepted accounting principles (GAAP). The City’s charter requires the City Manager and Finance Director to submit to Council and make available to the public a complete report on the finances of the municipality as of the end of each fiscal year. The management of the City of Mason, particularly the Finance Director’s Office, assumes full responsibility for both the completeness and reliability of the information contained in this report. The accuracy of the presented data and the completeness and fairness of presentation is assured through a comprehensive framework of internal control that is established for this purpose. Because the cost of internal control should not exceed anticipated benefits, the objective is to provide reasonable, rather than absolute, assurance that the financial statements are free of any material misstatements. Plattenburg & Associates, Inc. has issued an unmodified (“clean”) opinion on the City of Mason’s
financial statements for the year ended December 31, 2014. Their report is located at the front of the financial section of this report. Management’s discussion and analysis (MD&A) immediately follows the auditor’s report and provides a narrative introduction, overview, and analysis of the basic financial statements. MD&A complement this letter of transmittal and should be read in conjunction with it.
The Oak Park District, a growing 250‐acre mixed use research and technology park on the Western Row Road/I‐71 corridor continues to attract the interest of many high‐profile corporations.
PROFILE OF THE CITY
Mason is considered one of the most desirable communities in the Cincinnati region and has earned a reputation as a progressive, innovative community. Centrally located in southwest Ohio,
vii
the City is a destination for corporations seeking a thriving business environment and for families desiring attractive neighborhoods and nationally ranked schools. Mason with a population of about 31,000, is in the southwest quadrant of Warren County. More than 36 miles of interstate highways give businesses and residents easy access to the metropolitan centers of both Cincinnati and Dayton and fuel the area's residential growth as well as business expansion. Mason is strategically located between the Cincinnati region's two most vital commerce corridors, Interstates 71 and 75, just north of the I‐275 beltway. The City is served by four direct interchanges tow on I‐71 and two on I‐75. Several groups continue to recognize Mason as a great place to live, work, and play. For multiple years, Money magazine named the City of Mason one of the top small towns to live in the nation. SafeWise Security Systems named it one of the safest cities in Ohio. Consumer website, Nerdwallet.com, ranked Mason high for job opportunities. Warren County is “Ohio’s Largest Playground” and Mason is the anchor. Mason is home to some of the biggest attractions including Kings Island amusement park, Great Wolf Lodge, the Beach Waterpark and the annual Western & Southern Open.
The annual Western & Southern Open brings the world’s top professional tennis players to the nation’s oldest professional tennis tournament played in its city of origin.
HISTORY AND ORGANIZATION Originally settled as the village of Palmyra in 1815 by Major William Mason, the village was renamed in his honor 20 years later. With its population exceeding 5,000 in 1971, Mason became a city and its charter establishes guidelines for its operations. Mason is a home‐rule city with a council/manager
Then and Now, a look at downtown Mason that continues to keep the small town environment despite the City’s rapid growth. form of government. The legislative body of Mason consists of a mayor and six council members who are responsible for the legislative affairs of the City. Council also makes appointments to various statutory and advisory boards and appoints the City Manager, Law Director, and Clerk of Council. As chief executive officer, the City Manager is responsible for enforcement of all laws and ordinances and the efficient delivery of all city services. The City provides many of the municipal services normally associated with a municipality, including emergency services; street construction and maintenance; full engineering, building, and planning services; recreation space and activities; and business recruitment and retention. Sanitary sewer, storm water, and solid waste collection and disposal services are provided under an enterprise fund concept, with user charges set by City Council to ensure adequate coverage of operating expenses and payments on outstanding debt. The City also operates a community center
viii
and golf course through enterprise funds. The annual budget for the City of Mason serves as the foundation for the City’s financial planning and control. As required by the charter, the City Manager prepares and submits the annual budget and capital program to the council. After a review and final recommendation from Council’s Finance Committee, the budget is legally enacted through passage of the annual appropriation ordinance. Department Heads, with approval from the Finance Director, may transfer resources below the object/fund level that was approved by Council. However, only Council, using a supplemental appropriation or re‐appropriation ordinance, may approve any increase in appropriation or transfers between levels identified in the annual appropriation ordinance before the end of the fiscal year.
LOCAL ECONOMY
Mason businesses employ an estimated 30,000 persons, roughly equivalent to the City’s nighttime population of about 31,000. Six of the top fifteen largest employers in Warren County are located in Mason. The City’s ten largest employers provide work for more than 10,000 persons and generated more than $9.8 million in income tax revenue in 2014. Overall, it is estimated that there are more than 800 businesses that operate within Mason’s eighteen square miles. Mason continues to attract quality companies that are relocating or expanding. In choosing Mason, companies cite prime location along the interstates, land availability for development within established business parks, rising property values, the established core of high‐tech businesses, available workforce, and an exceptional level of support services that contribute to a favorable business environment widely promoted in the region. Tax incentives targeting high‐tech businesses and light industry are strong inducements as well. Over the past decade, Mason has also nurtured the marriage between tourism, Warren County’s top industry, and business development. Additionally, the city’s economic strategy encourages the growth of early
and mid‐stage entrepreneurial companies within the target sectors of bio‐health, bio‐health IT, and digital IT. Over the last decade and a half, Mason has become home to increasing numbers of domestic and foreign companies and has one of the region’s largest complements of international businesses. The Greater Cincinnati Ohio region ranks fifteenth in total exports among U.S. cities with over $21 billion in total merchandise exports in most recent data. Export growth has seen a 5.1% increase or $1 billion, between 2012 and 2013. Mason contributes to the region’s worldwide impact, being home to a number of the region’s more than 1,000 firms engaged in international trade that generate annual export sales of over $6 billion. More than 300 firms from Japan, Western Europe, and Canada have established facilities in the Greater Cincinnati, Ohio, region. In an effort to further enhance Mason’s foreign direct investment strategy, the city invested in the Regional Economic Partnership as a founding partner in 2001. This regional partnership has lent notable strength and leverage to Mason’s work on both national and international recruitment projects. Over the past 15 years, Mason has renewed its commitment to the regional strategy placing a priority on our partnership to make marketing and recruitment decisions for the Greater Cincinnati USA region. Through the City’s efforts to master plan and make infrastructure investments, Mason continues to be a regular portfolio development area within the region, attracting the attention of prospective companies. The partnership, recently renamed Regional Economic Development Initiative (REDI Cincinnati) strengthens a methodology of continued relationship maintenance with valuable contacts in Europe and Asia. This gives Mason the opportunity to tell unique stories of corporate investments to companies outside the U.S. that are looking to start new U.S. operations. Over the years, Mason’s annual participation has produced a valuable local
ix
return on investment through transatlantic relationship leverage and exposure to local, domestic, and international decision makers. The City participates actively on the Board of Directors. Beginning in 2007, the City negotiated a membership partnership that combined two organizations: Regional Economic Development and CincyTech. This agreement provides Mason with access to leadership boards of both organizations. Mason’s keen level of engagement with CincyTech, an entrepreneur clearing house to scale and grow companies that are in the innovation sector, has helped the City reach emerging markets, entrepreneurs, information technology, biosciences, and digital IT. These partnerships help give Mason a high profile among investment and venture oriented prospects that set the city apart from the efforts of competing communities. Mason’s continuing agreement provides the City with leverage to reach these markets that are so important to the city’s overall economic development goals.
Mason is one of only two cities in the Region that are CincyTech partners. Over 13% (five companies) of the total CincyTech company portfolio have chosen a Mason location. These companies have generated more than $40 million in venture and private equity investment and the creation of over 260 new jobs in Mason. The year 2014 set the stage for record activity within the entrepreneur and technology company ecosystem in Mason. As a result, job growth and new investment are expected to increase in the coming years. The year 2014 marked the City’s tenth year of operating with the Mason Port Authority, the first port authority in Warren County. This economic development tool has provided advantageous flexibility for financial recruitment options. Since its inception, the Port has helped retain over 1,400 jobs and allowed the city to attract nearly $50 million in new capital investment, with a total of over 1,430 new jobs to be created. The Mason Port Authority makes regular proposals to major prospects, often in combination with marketing the City’s industrial property on State Route 741 and
the I‐71 Corridor. The Port has facilitated opportunities for Mason that would not have been possible without this important economic development tool.
AtriCure Global Corporate Headquarters is a publically traded medical device manufacturing with corporate and R&D functions, announced plans to develop a 10‐acre campus and
invest over $15 million in a state‐of‐the‐art building. Mason’s reputation as a serious business environment is confirmed by corporate decisions to move jobs and investment to the City. New investments reported in 2014 were over $42 million with 560,000 square feet of new or renovated corporate and industrial space added, bringing over 560 announced new jobs to the community. The growth in 2014 mirrored the 2013 growth and reiterates Mason’s trend of performing near the top regionally for new investment in the industrial and corporate sectors.
The pipeline of increased new investment began to rebound at the close of 2010, with figures reaching significant levels in 2011 and continuing into 2014. Projections for the 2015 investment figures based on current 2014 pipeline are expected to achieve record levels. Mason’s diversified tax base allows the continued reporting of annual growth in 2014 with fifteen projects actively tracked that were a combination of new jobs, new square footage, and new investments. The year 2014 kicked off several large developments, most with expected completion in 2015‐2016. New investment in 2013 and 2014
x
continue to grow with expansion of existing Mason businesses. Activity included large‐scale expansion and new added locations via acquisition, renovation of buildings within the City, and full company relocation. The following projects were the largest new developments announced in the City of Mason:
2014 Corporate Investment Announcements
New Capital
New Payroll
AtriCure $ 13.0 M $ 13.0 M
Premier Health $ 11.5 M $ 2.2 M
Mason Christian Group $ 5.0 M $ 1.0 M
Cedar Village $ 1.0 M $ 1.2 M
Makino $ 600 K $ 4.2 M
Mason Growth Companies *$ 850 K *$ 6.7 M*other combined capital investment and payroll
As each new investment is announced, job creation and payroll are projected for the next three to five years. Many of the jobs announced have already been created in the City and many others will be realized in the next two years. In 2014, Mason saw continued interest in land sales and new construction in the industrial, manufacturing, and specialty healthcare and pharmaceutical sectors. Recognizing that the regional market outlook is seeing continued signs of recovery, Mason will position itself to be at the forefront of positive commercial activity. The City has put significant effort into partnerships and creativity in economic development, resulting in successful attention within the business community and the creation of investment and jobs. The City’s approach to focus on key areas for future growth continues to be the city‐owned land North Mason Technology District and the I‐71 Innovation corridor. The North Mason Technology District recently expanded over 1,100 acres which continues to offer competitive options for new investors. The I‐71 Innovation corridor has approximately 600 acres of undeveloped land. This
has attracted the attention of the development community and expanding biohealth cluster in Mason and the Region. Mason is also well attuned to the benefit of destination developments such as Great Wolf Lodge, new investments by Kings Island amusement park, and the expansion of high‐profile events such as the Tennis Masters Series. These attractions and sporting events are expected to drive more interest in tourism development. The City’s economic development efforts fully recognize a positive relationship between destination tourism and the business community’s interest in conference, technology, and office development. Growth and development in the city are expected to continue to be strong into 2015. Efforts to focus on growth sectors and emerging markets that bring high rates of return to the city are the key focus of the city’s economic strategy. The City’s efforts to attract biohealth sector companies is strong and is expected to continue to deliver results from the economic strategy that leverages key partnerships with private sector companies, institutional, academic, research organizations and investment centers that fund innovation. A major announcement in 2015 includes a $300 million, 500,000 square foot expansion at the Procter & Gamble research and development center that will bring an estimated 1,100 employees to Mason.
Assurex Health continues rapid innovation, investment and employee growth within the City. It is a precision medicine company that uses genomics and informatics to predict diagnostic outcomes.
xi
LONG‐TERM FINANCIAL PLANNING As part of the annual budgeting process, city administration prepares a capital improvement plan for the next five years. City Council then reviews and prioritizes projects. In addition to the capital improvement plan, the City of Mason uses a financial forecast of both operating and capital expenditures. Using these tools, Council makes policy decisions and allocates financial resources for long‐term financial planning.
RELEVANT FINANCIAL POLICIES
In 2012, Mason voters approved a unique funding mechanism for the city’s emergency services. Beginning in 2013, fire and EMS services are supported by a combination of property and income taxes. Rates for each can be adjusted annually as the need rises and falls, but cannot exceed the approved maximum amount of five mills for the property tax and .15% for the income tax. The new method of funding replaced an expiring property tax levy and distributes the cost of the services to both the property owners and business employees served by Mason’s emergency responders. The City of Mason continues its policy of using only reliable financial resources when budgeting for operating costs. One‐time resources and resources at risk of being eliminated are used for one‐time expenditures, capital improvements, or debt reduction. In consideration, the City of Mason continues to decrease its reliance upon decreasing revenue sources for operating expenses. This has minimized the operational impact of the state’s further reduction of support to local governments including the elimination of the estate tax.
MAJOR INITIATIVES Mason’s citizens are the City’s greatest asset. Therefore, in preparing each year’s budget, our customers’ needs for services and the safeguarding of their environment in conformity with applicable federal and state standards are the government’s greatest concern. Mason’s success has been its
ability to equitably balance the needs of residents and businesses. Major projects that occurred in 2014 that position the City for future economic growth and improvement include:
The Bethany Road roundabout was completed in 2014 Bethany Road Roundabout The City of Mason continued its investment into infrastructure in 2014 with the construction of the City’s second roundabout. Improvements to the intersection of Bethany Road and Mason‐Montgomery Road were completed in 2014. This intersection was the site of frequent extensive traffic backups during the morning and evening peak hours. The existing four‐way stop intersection was widened in all directions to allow two‐lane approaches to the roundabout. Also included were over 2,500 feet of sanitary sewer extension to an area not serviced by existing sewer lines, culvert replacement, curb and gutter, sidewalk, bike path, storm sewers, landscaping, and street trees. The total cost was $3.5 million including design, right‐of‐way acquisition, and construction. Over $2.1 million of the cost was paid through a federal grant. New Mason Service Center Mason’s Public Works Department currently operates out of a 40‐year old facility with less than 7,000 square feet. As the need for services increased along with population growth over the last 25 years, the garage has become too small and lacks the equipment necessary to properly maintain the city’s growing fleet. Because only 4 out of the
xii
19 dump trucks the city uses for snow and ice control can be parked inside the building, response time for snow and ice management is hampered. In 2013, an existing 120,000 square foot building at 3900 State Route 741 was purchased by Council for $2.3 million with the intention of renovating it to meet the needs of the Public Works Department. Renovations began in 2014 and will be completed in 2015.
A former warehouse just a few hundred feet up the road from the current municipal garage, the new service center was utilized in 2015 to keep city plows ready to go during bad weather.
Willow Brooke Regional Lift Station The Willow Brooke Regional Lift Station was completed in 2014. The City worked with the developer of Willow Brooke subdivision to strategically locate this station to best serve future growth of the City. Instead of a single, and likely permanent, lift station serving a single subdivision, the regional lift station provides ability to cost‐effectively serve current development and anticipated future development without redundant infrastructure and corresponding maintenance /operating expenses. This lift station was already beneficial to a developer who wants to annex into the City and property purchased by the City in 2014 for future development. Looking Ahead to the Future The City continues to see income tax revenue that has returned and exceeded levels realized prior to the 2008 recession. However, the City of Mason
seeks opportunity to maintain its scope of services while cautiously evaluating where additional service are needed. A core principal of the City’s financial policies is reinvesting into capital assets while maintaining balances to stabilize future economic downturns. The ongoing national economic uncertainty and changes at the state level will place pressure on the City budget in 2015 and subsequent years.
Accomplishments to look forward to in 2015 include:
The final steps to prepare for construction on the I‐71/ Western Row Road Interchange Project, including right‐of‐way acquisition. The first phase includes the Columbia Road relocation which is anticipated to start in 2016.
Kings Island Drive improvements were started in 2015 and will be complete in 2016. The project is a key component to the I‐71/Western Row Road Interchange and a major gateway to the City.
Completion of the Service Center
Replacement of the Supervisory Control and Data Acquisition (SCADA) system at the sanitary sewer water reclamation plant
AWARDS AND ACKNOWLEDGEMENTS
The Government Finance Officers Association (GFOA) awarded a Certificate of Achievement for Excellence in Financial Reporting to the City of Mason for its comprehensive annual financial report (CAFR) for the fiscal year ended December 31, 2013. Mason has been awarded the Certificate of Achievement each year beginning in 1997. In order to be awarded a Certificate of Achievement, the City had to publish an easily readable and efficiently organized CAFR that satisfies both generally accepted accounting principles and applicable legal requirements. A Certificate of Achievement is valid for a period of one year only. We believe our current report conforms to the Certificate of Achievement Program requirements. It is being submitted to
xiii
GFOA to determine its eligibility for an award for another certificate. Our most sincere appreciation is extended to all members of the staff whose efforts have made this
report possible, to Assistant Finance Director Mary Mueller, and to the staff of Plattenburg & Associates, Inc., for their dedicated service in the preparation of this comprehensive annual financial report.
Sincerely,
Eric Hansen Joseph J. Reigelsperger City Manager Finance Director
xiv
Mayor David F. Nichols
Vice Mayor Victor Kidd
Council Member Barbara Berry‐Spaeth
Council Member Richard Cox
Council Member Tom Grossmann
Council Member Charlene Pelfrey
Council Member Don Prince
City Manager Eric Hansen
Law Director Jeff Forbes
Clerk of Council Nancy Hickey
Parks & Recreation Director Chrissy Avery
Economic Development Director Michele Blair
Public Utilities Director Keith Collins
Service Director Richard Fair
Chief of Police Ron Ferrell
Assistant City Manager Jennifer Heft
Fire Chief/Safety Director John Moore
Finance Director Joe Reigelsperger
Public Works Director David Riggs
City Engineer Kurt Seiler
DEPARTMENT HEADS
December 31, 2014
LIST OF PRINCIPAL OFFICIALS
THE CITY OF MASON, OHIO
COUNCIL MEMBERS
COUNCIL APPOINTED OFFICIALS
xv
Ci
Res
iden
ts o
f M
ason
Mas
on C
ity C
ounc
il
Ma
yor
Dav
id N
icho
ls
Vic
e-M
ayo
r V
icto
r K
idd
D
on P
rince
Cha
rlene
Pe
lfre
y
R
icha
rd C
ox
T
om G
ross
man
n
B
arba
ra B
erry
-Sp
aeth
City
Ma
nag
er
Eric
Ha
nsen
Gov
ernm
ent R
ela
tions
(P
T)
1 V
aca
nt
Law
Dire
ctor
Je
ffre
y F
orbe
s
Eco
nom
ic D
evel
opm
ent
Mic
hele
Bla
ir
1 -
Vac
ant
Cle
rk o
f C
ounc
il N
ancy
Hic
key
Exe
cutiv
e A
ssis
tan
t to
the
City
M
ana
ger
Ken
dra
Ta
ylor
Ass
ista
nt C
ity M
ana
ger
Jenn
ifer
Hef
t P
ublic
Inf
orm
atio
n O
ffic
er
1 -
Vac
ant
Hum
an R
esou
rces
Dire
ctor
K
ari G
eise
r
Ass
ista
nt t
o th
e C
ity M
ana
ger
Je
nna
Hur
ley
IT M
anag
er
Rob
in M
cKee
han
Hum
an R
esou
rces
Tec
hnic
ian
B
arb
Her
ing
Par
ks &
Rec
reat
ion
C
hris
sy A
very
E
ngin
eer
ing
& B
uild
ing
K
urt
Sei
ler
Fin
ance
Jo
e R
eig
els
perg
er
Fire
/Saf
ety
Dire
ctor
Jo
hn M
oore
P
olic
e
Ron
Fer
rell
Pub
lic U
tiliti
es
Kei
th C
ollin
s P
ublic
Wor
ks
Dav
id R
iggs
Ass
t. C
ity E
ngin
eer
1
Vac
ant
Pro
ject
Coo
rdin
ator
S
tep
hen
Cad
dell
Sec
reta
ry
Bar
bara
Bec
kelh
imer
Sub
divi
sion
En
gin
eer
Sco
tt B
urkh
ardt
Chi
ef B
uild
ing
Off
icia
l 1
-Vac
ant
GIS
Ma
nag
er
1 -
Vac
ant
Eng
ine
er T
echn
icia
ns
Rya
n T
yre
e
Cra
ig B
arks
dale
Jo
sh C
reec
h
Sec
reta
ry
Elit
a Ja
ckso
n R
ecep
tion
ist
1-V
acan
t
Bui
ldin
g In
spec
tors
B
ill B
arn
ett
Lore
nzo
Ad
am
1 –
Vac
ant
Fac
ility
Ma
nag
er
Larr
y R
udd
Ass
t. F
ina
nce
Dire
ctor
M
ary
Mue
ller
Fin
ance
Tec
hnic
ian
M
arle
ne B
urn
ell
Sec
reta
ry
1Vac
ant
Acc
ount
ing
Su
perv
isor
Je
nnife
r W
est
Acc
ount
Cle
rks
Jaso
n S
che
ll Je
ssic
a M
anw
arin
g
Ana
ntha
nara
yana
n,
Kal
pag
am
Mic
helle
Siz
emor
e N
icol
e A
rmst
rong
Dep
uty
Chi
ef
Joe
Ho
ying
D
an S
titze
l B
rya
n B
rum
agen
S
teve
Bot
ts
Dav
e K
imbl
er
Sec
reta
ry
Pam
Eic
kenh
orst
Lie
uten
ants
C
hris
He
ywo
od
Ric
hard
Wen
tzel
B
ill B
lade
s Jo
hn S
chau
rer
Arr
on B
osco
1
- V
aca
nt
FT
Par
amed
ics/
Fire
fight
ers
Bra
d W
eesn
er
Gre
g T
hom
as
Dou
gla
s N
age
l N
icho
las
Sto
cksd
ale
Ale
x C
arr
Dus
tin M
cGhg
hy
Tra
vis
Bra
usch
D
oug
las
Woo
llard
D
oug
Rol
ph
Will
iam
Will
is
Julie
Mill
er
Jaso
n G
raha
m
Mik
e B
reen
N
atha
niel
Wya
tt
Jord
an B
oyd
Jo
hn C
erja
n
John
Bur
khar
t Ja
cob
Be
nne
tt
McC
orm
ick
And
y S
chm
idt,
An
dre
w
Cha
d S
chro
ck
Tre
nt S
mal
l La
nce
Sm
ith
Spa
eth,
Dan
iel
Jeff
ry W
alto
n Jo
rdan
Ro
thw
ell
FF
/EM
S/In
spec
tor
Eric
Dur
bin
P
T F
ire F
igh
ters
/EM
S
Sec
reta
ry
1 -
Vac
ant
Ass
ista
nt C
hief
of
Pol
ice
T
odd
Car
ter
Pau
l Lin
den
schm
idt
Cle
rk
Kar
en E
ve -
Sup
ervi
sor
Pat
tie C
onn
or
Kar
en A
rp
1 V
aca
nt
Lie
uten
ants
N
eil G
arla
nd
Sco
tt D
oug
hman
Je
ff B
urso
n Je
rry
Dei
desh
eim
er
Off
icer
s S
cott
Bur
dic
k
A
aron
Yea
ry
Dan
Ed
war
ds
S
cott
Spe
ars
Bra
d W
alke
r
Der
ek B
aum
an
Ja
mie
Va
n W
agne
r A
aron
Sch
affe
r
Bria
n La
hman
M
ich
ael B
isho
p
And
rew
Her
rlin
ger
S
ean
McC
orm
ick
E
ric F
itzg
eral
d
K
evin
Bry
ant
Ste
pha
nie
Nei
l
J
effr
y W
yss
Sha
wn
Aye
rs
T
roy
Ne
lson
N
icho
las
Fan
tini
L
evi
Wel
ls
M
icha
el S
echr
ist
C
hris
Slo
ne
D
on C
ope
Cha
rles
Kim
brel
l
T
yler
Net
her
s
1-
Vac
ant
Det
ectiv
es
Ton
i Hoe
lke
Sea
n M
cCor
mic
k Je
ff W
yss
Dar
e O
ffic
e N
atha
n K
ette
rer
S
choo
l Res
our
ce O
ffic
er
Kar
li D
yer
For
eman
B
ob B
eha
n
Kat
hy
Wra
y
Sec
reta
ry
Pat
ti W
orkm
an
Mai
nten
ance
Wor
kers
Je
ff K
ohus
E
ric L
ykin
s T
ony
Tra
cy
Mik
e T
rade
r B
en V
oge
lsan
g
Geo
rge
Ob
erle
La
rry
Bur
ress
P
atric
k F
ord
Ken
Sp
illm
an
Con
rad
Flo
wer
s R
oy
Moo
re
Mat
he
w W
estfa
ll 2
- V
acan
t
Mec
han
ics
Gle
n Ja
nson
T
ravi
s S
ider
s
Ass
t. S
upe
rint
ende
nt
Kat
hy
Wad
e-D
orm
an
Sto
rm W
ater
Eng
ine
er
1-V
aca
nt
Sec
reta
ry
Kel
li K
line
Util
ity P
roje
ct In
spec
tor
1 -
Vac
ant
Mai
nten
ance
For
eman
E
d S
mith
Mai
nten
ance
Wor
kers
M
ike
Pan
no
Larr
y R
eed
er
Mik
e Le
dfor
d
Ric
hard
Mah
ique
s N
eal C
ham
berla
in
Pla
nt O
per
ator
s B
ob B
eye
r S
eth
Wils
on
Dav
id J
and
es
Chr
is L
ew
is
Fin
ance
Cle
rk
Gal
e Lo
ng
Sec
reta
ry
1-V
acan
t
Man
age
r Li
sa H
ensl
ey
– P
rogr
ams
1 -
Vac
ant
– F
acili
ties
Sal
es a
nd
Mar
ketin
g M
ana
ger
A
myJ
o S
nyd
er
Mai
nten
ance
Su
perv
isor
D
on A
llen
Mai
nten
ance
Wor
kers
S
teve
McN
amee
D
ean
Tay
lor
Dar
ryl D
avis
D
evon
Mar
tin
Ste
phen
Joh
nson
Mem
bers
hip
Ser
vice
s S
upe
rvis
or
Dan
a M
aid
enb
erg
Pro
gram
Sup
ervi
sor
Julie
Edm
ond
2
- V
aca
nt
Gro
up F
itnes
s S
upe
rvis
or
Lin
dse
y B
aue
r
Wel
lnes
s S
uper
viso
r K
elly
Bur
chet
t
IT T
echn
icia
n
Eric
Me
iste
r
Cit
y of
Mas
on
Org
aniz
atio
n C
hart
12
/31/
2014
Cou
rt S
ecur
ity
Ke
vin
Sta
ll P
aul M
artin
Pro
ject
Ma
nag
er
1-V
acan
t
Pla
ns E
xam
iner
M
ark
Hec
kenm
uelle
r
Ser
vice
s D
irect
or
Ric
hard
Fai
r
ED
Tec
hnic
ian
M
iche
lle F
ussn
er
Tax
Tec
hnic
ian
M
icha
el R
eave
r
Hea
d C
oach
K
en H
eis
Hea
d A
ge
Gro
up C
oach
T
odd
Bill
him
er
City
Pla
nne
r B
rian
Lazo
r
Pla
nnin
g T
echn
icia
n
1 -
Vac
ant
Ser
gean
ts
John
Cu
llen
M
ath
ew
Ha
yes
Jere
my
Sa
ylor
C
raig
Klin
e
Rob
ert T
empl
e
Bus
ines
s M
anag
er
Kei
th F
unk
Rec
eptio
nis
t N
ancy
Hic
key
Fac
ilitie
s T
echn
icia
n
Tro
y A
pple
gat
e
Tre
nt T
urne
r
xvi
xvii
FINANCIAL SECTION
PLATTENBURG Certified Public Accountants
8260 NORTHCREEK DRIVE, SUITE 330 / CINCINNATI, OH 45236 (513) 891-2722 FAX (513) 891-2760 ONE PRESTIGE PLACE, SUITE 520 / DAYTON, OH 45342 (937) 433-0400 FAX (937) 433-0429
www.plattenburg.com
INDEPENDENT AUDITOR'S REPORT City Council City of Mason Warren County 6000 Mason‐Montgomery Road Mason, Ohio 45040 Report on the Financial Statements We have audited the accompanying financial statements of the governmental activities, the business‐type activities, each major fund, and the aggregate remaining fund information of the City of Mason, Ohio (the City) as of and for the year ended December 31, 2014, and the related notes to the financial statements, which collectively comprise the City's basic 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 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 from 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 entity'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 entity'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 the governmental activities, the business‐type activities, each major fund, and the aggregate remaining fund information of the City, as of December 31, 2014, and the respective changes in financial position, and, where applicable, cash flows thereof for the year then ended in accordance with accounting principles generally accepted in the United States of America. 1
PLATTENBURG Certified Public Accountants
Other Matters Required Supplementary Information Accounting principles generally accepted in the United States of America require that the management's discussion and analysis and required budgetary comparison schedules listed in the table of contents be presented to supplement the basic financial statements. Such information, although not a part of the basic financial statements, is required by the Governmental Accounting Standards Board who considers it to be an essential part of financial reporting for placing the basic 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 basic financial statements, and other knowledge we obtained during our audit of the basic 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. Supplementary and Other Information Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the City’s basic financial statements. The introductory section, combining and individual nonmajor fund financial statements and schedules and statistical section, are presented for purposes of additional analysis and are not a required part of the basic financial statements. The combining and individual nonmajor fund financial statements and schedules are the responsibility of management and were derived from and relate directly to the underlying accounting and other records used to prepare the basic financial statements. Such information has been subjected to the auditing procedures applied in the audit of the basic financial statements and certain additional procedures, including comparing and reconciling such information directly to the underlying accounting and other records used to prepare the basic financial statements or to the basic financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the combining and individual nonmajor fund financial statements and schedules are fairly stated in all material respects in relation to the basic financial statements as a whole. The introductory and statistical sections have not been subjected to the auditing procedures applied in the audit of the basic financial statements and, accordingly, we do not express an opinion or provide any assurance on them. Other Reporting Required by Government Auditing Standards In accordance with Government Auditing Standards, we have also issued our report dated June 23, 2015, on our consideration of the City’s internal control over financial reporting and our tests of its compliance with certain provisions of laws, regulations, contracts, and 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 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 City’s internal control over financial reporting and compliance. Cincinnati, Ohio June 23, 2015
2
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 As management of the City of Mason, we offer readers of the City of Mason’s financial statement this narrative overview and analysis of the financial activities of the City of Mason for the fiscal year ended December 31, 2014. We encourage readers to consider the information presented here in conjunction with additional information that we have furnished in our letter of transmittal, which can be found in the introductory section of this report.
Financial Highlights The assets and deferred outflows of the City of Mason exceeded its liabilities and deferred inflows at the close of 2014 by $309,375,218 (net position). Of this amount, $65,474,111 is considered unrestricted and may be used to meet the government’s ongoing obligations to citizens and creditors. The unrestricted balance is 122 percent of the 2014 expenses of $53,834,166.
The city’s total net position increased by $13,392,052.
Net position of the governmental activities (defined below) increased $8,814,760. Net position of the business‐type activities (also defined below) increased $4,577,292.
The total cost of the city’s programs increased $1,797,669, which is 3.5 percent more than in 2013. The cost of governmental activities increased $1,552,536 or 4.5 percent, while the cost of business‐type activities increased $245,133 or 1.4 percent.
As of the close of the 2014 fiscal year, the city’s governmental funds reported combined ending fund balances of $54,763,545, an increase of $3,158,433 in comparison with the prior year.
Overview of the Financial Statements This discussion and analysis is intended to serve as an introduction to the city’s basic financial statements, which are comprised of three components: 1) government‐wide financial statements, 2) fund financial statements, and 3) notes to the financial statements. This report also contains other supplementary information in addition to the basic financial statements themselves. 1) Government‐wide financial statements.
The government‐wide financial statements are designed to provide readers with a broad overview of the city’s finances in a manner similar to private‐sector business. The statement of net position presents information on all of the city’s assets, and deferred outflows and liabilities, and deferred inflows with the difference between the two reported as net position. Over time, increases or decreases in net position may serve as a useful indicator of whether the financial position of the city is improving or deteriorating. The statement of activities presents information showing how the City’s net position changed during the most recent fiscal year. All changes in net position are reported as soon as the underlying event giving rise to the change occurs, regardless of the timing of the cash flows. Thus, revenue and expenses reported in this statement for some items may result in cash flows in future fiscal periods (e.g., uncollected taxes and earned but unused vacation leave). Both of the government‐wide financial statements distinguish governmental activities from business‐type activities. Governmental activities are principally supported by taxes and
3
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014
intergovernmental revenues. These include general government, public safety, leisure time activities, community development, and transportation/street repair. Business‐type activities are intended to recover all or a significant portion of their costs through user fees or charges. The city includes five enterprise activities under business‐type activities: a sanitary sewer system, a storm water system, waste collection system, golf course, and the community center activities.
2) Fund financial statements.
A fund is a grouping of related accounts that is used to maintain control over resources that have been segregated for specific activities or objectives. The city, like other state and local governments, uses fund accounting to ensure and demonstrate compliance with finance‐related legal requirements. All of the funds of the city can be divided into three categories: governmental funds, proprietary funds, and fiduciary funds. Governmental funds. Governmental funds are used to account for essentially the same functions reported as governmental activities in the government‐wide financial statements. However, unlike the government‐wide financial statements, governmental fund financial statements focus on the near‐term inflows and outflows of spendable resources, as well as on balances of spendable resources available at the end of the fiscal year. Because the focus of governmental funds is narrower than that of the government‐wide financial statements, it is useful to compare the information presented for governmental funds with similar information presented for governmental activities in the government‐wide financial statements. By doing so, readers may better understand the long‐term impact of the government’s near‐term financing decisions. Both the governmental fund balance sheet and the governmental fund statement of revenues, expenditures, and changes in fund balances provide a reconciliation to facilitate this comparison between governmental funds and governmental activities. The city maintains 27 individual governmental funds. Information is presented separately in the governmental fund balance sheet and in the governmental fund statement of revenues, expenditures, and changes in fund balances for the two major funds: the general fund and the fire and emergency medical services fund. Data for the other 25 governmental funds are combined into a single, aggregated presentation. Individual fund data for each of these nonmajor governmental funds is provided in the form of combining statements elsewhere in this report. Proprietary funds. The city maintains only one type of proprietary fund. Enterprise funds are used to report the same functions presented as business‐type activities in the government‐wide financial statements. The city uses enterprise funds to account for its sanitary sewer, stormwater, waste collection, golf course, and community center operations. Proprietary funds provide the same type of information as the government‐wide financial statements, only in more detail. The proprietary fund financial statements provide separate information for the sanitary sewer, waste collection, stormwater, community center, and golf course funds. Statements for these funds are provided elsewhere in this document.
4
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014
Fiduciary funds. Fiduciary funds are used to account for resources held for the benefit of parties outside the government, such as fines collected by Mason Municipal Court. Fiduciary funds are not reflected in the government‐wide financial statement because the resources of those funds are not available to support the city’s own programs. The accounting used for fiduciary funds is much like that used for proprietary funds.
3) Notes to the financial statements.
The notes provide additional information that is essential to a full understanding of the data provided in the government‐wide and fund financial statements.
Other information. In addition to the basic financial statements and accompanying notes, this report also presents certain required supplementary information concerning the city’s general fund budget and the fire and emergency medical service fund budget. The city adopts an annual appropriation budget for each fund. A budgetary comparison statement has been provided for each fund to demonstrate compliance with this budget. The combining statements referred to earlier in connection with non‐major governmental funds are presented immediately following the required supplemental information
Government‐Wide Financial Analysis As noted earlier, net position may serve over time as a useful indicator of a government’s financial position. The city’s assets and deferred outflows exceeded liabilities and deferred inflows by $309,375,218 at the close of the most recent fiscal year. The largest portion of the city’s net position (73.4 percent) reflects its investment in capital assets (e.g., land, buildings, improvements other than buildings, machinery and equipment, and infrastructure) less any related outstanding debt used to acquire those assets. The city used these capital assets to provide services to citizens; therefore these assets are not available for future spending. Although the city’s investment in capital assets is reported net of related debt, it should be noted that the resources needed to repay debt must be provided from other sources, since capital assets themselves cannot be used to liquidate these liabilities. An additional portion of the city’s net position (5.4 percent) represents resources that are subject to restrictions as to how they may be used. The remaining balance of unrestricted net position ($65,474,111) may be used to meet the city’s on‐going obligations to citizens and creditors. It is important to note that the unrestricted net position of the city’s business‐type activities ($15,094,142) may not be used to fund governmental activities. At the end of the current fiscal year, the city was able to report positive balances in all three categories of net position: for the government as a whole and for its separate governmental and business‐type activities. Overall net position of the city increased $13,392,052 in 2014. Net position for governmental activities increased $8,814,760, while net position for business‐type activities increased $4,577,292.
5
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 The increase in net position for 2014 ($13,392,052) was $401,369 more than the increase in net position for 2013 ($12,990,683). This increase is primarily the result of receiving additional capital grants for capital projects and offset by increased program expenses.
2014 2013 2014 2013 2014 2013
Assets
Current and other assets $77,401 $77,222 $17,030 $13,572 $94,431 $90,794
Capital assets 179,902 176,003 126,893 127,386 306,795 303,389
Total assets 257,303 253,225 143,923 140,958 401,226 394,183
Total deferred outflows of resources 977 1,058 2,470 2,646 3,447 3,703
Liabilities
Long‐term l iabil ities outstanding 36,191 38,649 40,101 42,139 76,292 80,788
Other l iabil ities 11,333 13,560 904 655 12,237 14,215
Total liabilities 47,524 52,209 41,005 42,794 88,529 95,003
Total deferred inflows of resources 6,768 6,901 0 0 6,768 6,901
Net Position
137,676 128,860 89,505 88,127 227,181 216,987
Restricted 15,932 14,943 788 787 16,720 15,730
Unrestricted 50,380 51,370 15,094 11,896 65,474 63,266
Total Net Position $203,988 $195,173 $105,387 $100,810 $309,375 $295,983
Net Position
City of Mason
Governmental Activities Business‐type Activities Total
(amounts expressed in thousands)
Net investment in capital assets
6
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014
2014 2013 2014 2013 2014 2013
Revenues
Program revenues:
Charges for services $6,231 $4,652 $18,170 $17,142 $24,401 $21,794
Operating grants and
contributions 2,369 3,562 0 0 2,369 3,562
Capital grants and
contributions 2,502 1,712 2,787 780 5,289 2,492
General revenues:
Income tax 25,868 26,315 0 0 25,868 26,315
Property tax 5,851 6,102 0 0 5,851 6,102
Revenue in Lieu of Taxes 1,193 1,007 0 0 1,193 1,007
Grants and entitlements 1,337 2,609 0 0 1,337 2,609
Investment earnings 318 106 83 30 401 136
Other revenue 456 985 61 26 517 1,011
Total Revenues 46,125 47,050 21,101 17,977 67,226 65,027
Expenses:
General Government 8,253 6,894 0 0 8,253 6,894
Public Safety 13,513 12,986 0 0 13,513 12,986
Leisure Time Activities 2,426 2,198 0 0 2,426 2,198
Community Development 2,883 2,508 0 0 2,883 2,508
Basic Utility Services 283 282 0 0 283 282
Transportation 7,325 8,184 0 0 7,325 8,184
Interest and fiscal charges 1,581 1,660 0 0 1,581 1,660
Sewer util ity 0 0 5,744 6,249 5,744 6,249
Waste Collection 0 0 1,413 1,384 1,413 1,384
Stormwater util ity 0 0 1,117 1,142 1,117 1,142
Community Center 0 0 6,484 5,899 6,484 5,899
Golf Course 0 0 2,812 2,651 2,812 2,651
Total Expenses 36,264 34,712 17,570 17,325 53,834 52,037
9,861 12,338 3,531 652 13,392 12,990
Transfers ‐ internal activities (1,046) (1,054) 1,046 1,054 0 0
Increase (decrease) in Net Position 8,815 11,284 4,577 1,706 13,392 12,990
Net Position beginning of year 195,173 183,889 100,810 99,104 295,983 282,993
Net Position end of year $203,988 $195,173 $105,387 $100,810 $309,375 $295,983
City of Mason
Changes in Net Position
(amounts expressed in thousands)
Governmental
Activities
Business‐type
Activities Total
Increase (decrease) in net position
before transfers
7
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 Governmental activities. Governmental activities increased the city’s net position by $8,814,760. This was a $2,469,676 (22 percent) decrease from the previous year change in net position. Key elements of the changes in net position are as follows:
Total revenue decreased $925,140 (2.0 percent).
General grants and entitlements decreased $1,271,693 (48.7 percent) with the elimination of the estate tax.
Capital grants and contributions increased $789,458 (46.1 percent) over the previous year as the construction of the Bethany/Mason‐Montgomery Road roundabout increased grant reimbursements.
Program revenue and related expenses increased medical claims and offsetting stop‐loss payments.
Operating grants decreased as the federal grant to hire additional full‐time firefighters ended in 2014.
Charges for services13%
Operating grants and contributions
5%
Capital grants and contributions
5%
Income tax56%
Property tax13%
Revenue in Lieu of Taxes
3%
Grants and entitlements
3% Investment earnings1%
Other revenue1%
Revenues by Source - Governmental Activities
8
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 Business‐type activities. Business‐type activities increased the city’s net position by $4,577,292. Key elements of the changes in net position are as follows:
Charges for services increased $1,028,178 (6 percent). Most of the increase was from scheduled utility rate increases.
Capital grants and contribution increased $2,007,196 (257%) with substantial increase in utility taps and economic development activity.
Expenses for business‐type activities increased $245,133 (1.4%). This was generally from increase operating cost to provide the services in the business‐type activity.
Charges for services86%
Capital grants and contributions
13%
Investment earnings1% Other revenue
0% Operating grants and contributions
0%
Revenues by Source - Business-type Activities
9
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 Financial Analysis of the Government’s Funds As noted earlier, the City of Mason uses fund accounting to ensure and demonstrate compliance with finance‐related legal requirements. Governmental funds. The focus of the City of Mason’s governmental funds is to provide information on near‐term inflows, outflows, and balances of spendable resources. Such information is useful in assessing the City of Mason’s financing requirements. In particular, the unassigned fund balance may serve as a useful measure of the government’s net resources that are available for spending at the end of the fiscal year. As of the end of the fiscal year, the City of Mason’s governmental funds reported combined ending fund balances of $54,763,545 an increase of $3,201,144 in comparison with the prior year. The general fund is the chief operating fund of the city. At December 31, 2014, the unassigned fund balance of the general fund was $17,623,466, while the total fund balance was $38,512,004. The city’s general fund balance increased by $2,558,264 during the current fiscal year. This is $2,990,033 decrease over 2013. All revenue increased in the general fund except intergovernmental revenue declined $1,514,861 because the estate tax was eliminated. Expenditures increased $4,440,000 which is a 19.3% increase. Capital outlay increased $2,006,654. General government increased with additional income tax refunds and medical insurance claims. Transfers to other funds increased $340,000 as income tax revenue increase to provide funds to the fire and emergency medical service safety fund. The fire and emergency medical service safety fund provides public safety services to the City of Mason using revenue from a charter amendment. In November 2012, a charter amendment was approved by the voters authorizing up to five‐mill property tax levy and up to an additional 0.15% income tax to provide funding for safety, fire, and emergency medical services. Council authorized 4.4 mills for 2014 and the total income tax rate of 1.12% including 0.12% that would be transferred for safety services. The fund balance increased by $805,561. Revenue decreased by $112,163 (2%) with the federal grant to assist with hiring full‐time firefighters and reduced payments for EMS services. Expenditures increased $105,184 (1.6%). $2,020,000 was transferred from the General Fund for the additional 0.12% income tax percent. Proprietary funds. The proprietary fund financial statements provide the same information found in the government‐wide financial statements, but in more detail. Unrestricted net position for the sewer fund at the end of the year amounted to $11,850,299, with a total increase in net position of $3,418,042. Unrestricted net position for the waste collection fund at the end of the year amounted to $665,374, with a total growth in net position of $185,801. Unrestricted net position for the storm water utility fund at the end of the year amounted to $2,310,774. Unrestricted net position for the community center fund at the end of the year amounted to a negative $72,274, but with a total growth in net position of $220,060. Unrestricted net position for the golf course fund at the end of the year amounted to $339,969. Other factors concerning the finances of these funds have already been addressed in the discussion of the city’s business‐type activities.
10
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 Budgetary Highlights The schedule comparing the City’s original and final budgets and actual results are included in the required supplementary information. The original revenue budgets are very conservative estimates and are adjusted if needed for additional appropriation near the end of the year based on actual revenue. During the year, City Council will re‐appropriate funds or provide supplemental appropriations based on the changes that occurred since the adoption of the original budget. Significant differences between the original and final budgets are as follows:
General fund. During the year 2014, there was an $11,088,435 increase in appropriations between the original and final amended budget. The total original appropriations, including those for transfers out, were $32,067,818, while the final appropriations were $43,156,253. An additional $10,000,000 was transferred to the General Capital Improvement Fund for future capital projects and debt reductions. $523,435 was used to purchase additional salt for snow and ice control. $340,000 was transferred to the Mason Port Authority for economic development activities and $225,000 for additional income tax refunds. $6,215,000 was increased in the general capital improvement fund for capital outlay approved by council. Other operational corrections were made during the re‐appropriation process. The increase in appropriations was possible because of additional revenues collected which exceeded the conservative estimated revenues. The estimated revenue was $28,067,600. The actual revenue received was $32,208,054. This increase was mainly due to increased income tax collections and intergovernmental revenue.
Capital Asset and Debt Administration Capital assets. The City’s investment in capital assets for its governmental and business‐type activities as of December 31, 2014, amounted to $306,795,059 (net of accumulated depreciation). This investment in capital assets includes land, construction in progress, buildings, system improvements, machinery and equipment, park facilities, roads, streets, and traffic signals. The increase in the city’s investment in capital assets for 2014 over 2013 was 1.1 percent (a 2.2 percent increase for governmental activities and a 0.4 percent decrease for business type activities.)
Major capital events during the current fiscal year included the following:
2014 2013 2014 2013 2014 2013
Land $68,912 $66,107 $10,694 $10,609 $79,606 $76,716
Construction in Progress 3,819 6,750 165 616 3,984 7,366
Buildings and Improvements 45,327 45,148 54,336 54,304 99,663 99,452
Machinery and Equipment 17,782 15,958 8,564 8,594 26,346 24,552
Infrastructure 87,673 82,675 91,013 87,658 178,686 170,333
Accumulated Depreciation (43,611) (40,635) (37,879) (34,396) (81,490) (75,031)
Total $179,902 $176,003 $126,893 $127,385 $306,795 $303,388
Business‐type Activities Total
City of Mason
Capital Assets
(amounts expressed in thousands)
Governmental Activities
11
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014
Construction of the Bethany Road and Mason Montgomery Road roundabout was completed in 2014.
Service Center improvements continued with a completion expected in 2015.
Willow Brooke Regional Lift Station was completed.
Land purchased for future economic development opportunities
Several projects continue the design and planning stage for future capital improvements.
Additional information on the city’s capital assets can be found in note 7 of the notes to the basic financial statements. Long‐term debt. At December 31, 2014, the city had $71,097,500 of long‐term debt outstanding (bonds and capital leases). Of this amount, $44,180,000 comprises debt backed by the full faith and credit of the government. Capital leases outstanding ($24,572,500) at December 31, 2014, are certificates of participation for the municipal center, the community center and an x‐ray machine. Revenue bonds in the governmental activity of $2,345,000 are funded through tax increment financing. All figures above and table below do not include premiums and discounts. The city has notes outstanding of $8,500,000 for governmental activities with a maturity of less than one year. The notes are expected to be re‐issued as the City of Mason plans to reduce the outstanding principal. The city continues to maintain the highest rating, “Aaa” from Moody’s Investors Service for its general obligation bonds.
The city is within all of its legal debt limitations. The Ohio Revised code provides that the net debt (as defined in the Ohio Revised code) of a municipal corporation, whether or not approved by the electors, shall not exceed 10.5% of the total value of all property in the municipal corporation as listed and assessed for taxation. In addition, the unvoted net debt of municipal corporations cannot exceed 5.5% of the total assessed value for taxation. The statutory limitations on debt are measured by the ratio of debt to tax valuation and expressed in terms of a percentage. At December 31, 2014, the city’s total net debt of 2.46% of the total assessed value of all property within the city is within
2014 2013 2014 2013 2014 2013
General obligation bonds $16,915 $18,090 $27,265 $28,780 $44,180 $46,870
0 0 0 7 0 7
Capital Leases 14,733 15,679 9,840 10,155 24,573 25,834
Revenue Bonds 2,345 2,595 0 0 2,345 2,595
Total $33,993 $36,364 $37,105 $38,942 $71,098 $75,306
Special assessment debt with
governmental commitment
City of Mason's Outstanding Debt
General Obligation and Revenue Bonds Outstanding
(amounts expressed in thousands)
Governmental Activities Business‐type Activities Total
12
City of Mason, Ohio Management’s Discussion and Analysis (Unaudited) For the Year Ended December 31, 2014 the 10.5% and 5.5% debt limitation for voted and unvoted debt, respectively. The aggregate amount of the city’s unvoted debt is also subject to overlapping debt restrictions with other political subdivisions of ten mills. This millage is measured against the property values in each overlapping district. At December 31, 2014, the millage amount was 7.5396 mills, of which 4.7941 mills were restricted by the City of Mason for unvoted debt. Additional information regarding the city’s long‐term debt can be found in note 10 of the notes to the basic financial statements. Economic Factors and Next Year’s Budgets The City of Mason is located in Warren County, which currently has an unemployment rate of 3.7 percent. This is lower than the current Ohio rate of 4.6 percent and the national rate of 5.1 percent (not seasonally adjusted). By promoting economic growth in Mason, the city continues to attract desirable commercial enterprises. Intense competition continues to force the city to be aggressive in its economic development objectives of increasing investment, creating employment opportunities, and retaining businesses that have already been established in Mason. The 2015 budget was prepared in a manner similar to prior years by conservatively estimating revenue while seeking opportunities for cost savings. Based on continued concerns about the loss of state support, every effort is made to reduce expenditures with minimal impact to the current level of services. As part of the budget process, a capital improvement plan was completed and evaluated for 2015 and future years. The total appropriations budgeted for 2015 including transfers and capital outlay ($90,121,809) is three percent more than the 2014 original appropriations ($87,438,297). The increase was for operational increase to improve services after continued evaluation to realize operational cost‐savings. Stable capital improvements and continued debt reduction were also important elements to the budget. Request for Information This financial report is designed to provide a general overview of the City of Mason’s finances for all those with an interest in the government’s finances. Questions concerning any of the information provided in this report or requests for additional financial information should be addressed to Joe Reigelsperger, Finance Director, City of Mason, 6000 Mason‐Montgomery Road, Mason, Ohio 45040, or by e‐mail to [email protected].
13
THIS PAGE INTENTIONALLY LEFT BLANK
14
City of Mason, Ohio
Statement of Net PositionDecember 31, 2014
Governmental Business‐Type
Activities Activities Total
Assets:
Equity in Pooled Cash and Investments $54,837,252 $19,266,116 $74,103,368
Restricted Cash 1,632,763 788,035 2,420,798
Receivables (Net):
Taxes 11,534,914 0 11,534,914
Accounts 731,722 1,413,473 2,145,195
Interest 84,565 23,228 107,793
Intergovernmental 3,033,711 0 3,033,711
Special Assessments 4,534 0 4,534
Internal Balances 5,250,000 (5,250,000) 0
Inventory 291,948 253,504 545,452
Prepaid Items 0 535,593 535,593
Nondepreciable Capital Assets 72,731,508 10,859,213 83,590,721
Depreciable Capital Assets, Net 107,170,688 116,033,650 223,204,338
Total Assets 257,303,605 143,922,812 401,226,417
Deferred Outflows of Resources:
Deferred Charge on Refunding 976,834 2,469,747 3,446,581
Total Deferred Outflows of Resources 976,834 2,469,747 3,446,581
Liabilities:
Accounts Payable 591,820 228,476 820,296
Accrued Wages and Benefits 1,135,636 267,166 1,402,802
Contracts Payable 525,770 262,767 788,537
Retainage Payable 77,815 20,900 98,715
Accrued Interest Payable 135,100 125,128 260,228
Claims Payable 366,875 0 366,875
General Obligation Notes Payable 8,500,000 0 8,500,000
Long‐Term Liabilities:
Due Within One Year 3,129,589 2,002,204 5,131,793
Due In More Than One Year 33,061,463 38,098,761 71,160,224
Total Liabilities 47,524,068 41,005,402 88,529,470
Deferred Inflows of Resources:
Property Taxes 6,186,891 0 6,186,891
Revenue in Lieu of Taxes 581,419 0 581,419
Total Deferred Inflows of Resources 6,768,310 0 6,768,310
Net Position:
Net Investment in Capital Assets 137,675,713 89,504,980 227,180,693
Restricted for:
Debt Service 925,728 788,035 1,713,763
Street Improvements 5,802,119 0 5,802,119
Public Safety 7,905,683 0 7,905,683
Parks and Recreation 209,452 0 209,452
Tax Increment Financing Projects 1,086,197 0 1,086,197
Other Purposes 3,200 0 3,200
Unrestricted 50,379,969 15,094,142 65,474,111
Total Net Position $203,988,061 $105,387,157 $309,375,218
See accompanying notes to the basic financial statements.
15
City of Mason, Ohio
Statement of ActivitiesFor the Fiscal Year Ended December 31, 2014
Charges for Operating Grants Capital Grants
Expenses Services and Sales and Contributions and Contributions
Governmental Activities:
General Government $8,253,186 $2,793,861 $0 $0
Public Safety 13,513,159 1,410,863 1,147,250 0
Community Development 2,882,829 1,047,156 0 0
Leisure Time Activities 2,425,668 589,526 0 0
Transportation and Street Repair 7,324,935 73,791 1,221,552 2,501,501
Basic Utility Service 283,225 316,009 0 0
Interest and Other Charges 1,581,121 0 0 0
Total Governmental Activities 36,264,123 6,231,206 2,368,802 2,501,501
Business‐Type Activities:
Sewer 5,743,995 6,511,953 0 2,569,957
Waste Collection 1,413,025 1,595,826 0 0
Stormwater Utility 1,117,558 1,472,169 0 206,883
Community Center 6,483,630 6,653,029 0 0
Golf Course 2,811,835 1,936,890 0 10,000
Total Business‐Type Activities 17,570,043 18,169,867 0 2,786,840
Totals $53,834,166 $24,401,073 $2,368,802 $5,288,341
General Revenues:
Income Taxes
Property Taxes Levied for:
General Purposes
Special Revenue Purposes
Debt Service Purposes
Grants and Entitlements, Not Restricted
Revenue in Lieu of Taxes
Investment Earnings
Other Revenues
Transfers‐Internal Activities
Total General Revenues and Transfers
Change in Net Position
Net Position ‐ Beginning of Year
Net Position ‐ End of Year
See accompanying notes to the basic financial statements.
Program Revenues
16
Governmental Business‐Type
Activities Activities Total
($5,459,325) $0 ($5,459,325)
(10,955,046) 0 (10,955,046)
(1,835,673) 0 (1,835,673)
(1,836,142) 0 (1,836,142)
(3,528,091) 0 (3,528,091)
32,784 0 32,784
(1,581,121) 0 (1,581,121)
(25,162,614) 0 (25,162,614)
0 3,337,915 3,337,915
0 182,801 182,801
0 561,494 561,494
0 169,399 169,399
0 (864,945) (864,945)
0 3,386,664 3,386,664
(25,162,614) 3,386,664 (21,775,950)
25,867,801 0 25,867,801
423,801 0 423,801
3,886,757 0 3,886,757
1,541,012 0 1,541,012
1,337,037 0 1,337,037
1,192,962 0 1,192,962
318,366 83,495 401,861
455,638 61,133 516,771
(1,046,000) 1,046,000 0
33,977,374 1,190,628 35,168,002
8,814,760 4,577,292 13,392,052
195,173,301 100,809,865 295,983,166
$203,988,061 $105,387,157 $309,375,218
Net (Expense) Revenue
and Changes in Net Position
17
City of Mason, Ohio
Balance Sheet
Governmental FundsDecember 31, 2014
Fire and Other Total
Emergency Medical Governmental Governmental
General Service Safety Funds Funds
Assets:
Equity in Pooled Cash and Investments $39,603,858 $7,302,930 $7,930,464 $54,837,252
Restricted Cash 0 0 1,632,763 1,632,763
Receivables (Net):
Taxes 5,786,383 4,127,027 1,621,504 11,534,914
Accounts 430,544 163,456 137,722 731,722
Interest 62,246 12,101 10,218 84,565
Intergovernmental 371,666 234,498 2,427,547 3,033,711
Special Assessments 4,534 0 0 4,534 Interfund 5,600,000 0 0 5,600,000Inventory 272,951 18,997 0 291,948
Total Assets 52,132,182 11,859,009 13,760,218 77,751,409
Liabilities:
Accounts Payable 544,265 39,842 7,713 591,820
Accrued Wages and Benefits 762,538 349,172 23,926 1,135,636
Contracts Payable 227,359 42,510 255,901 525,770
Retainage Payable 7,698 0 70,117 77,815
Accrued Interest Payable 15,959 0 0 15,959Interfund Payable 0 0 350,000 350,000Claims Payable 366,875 0 0 366,875
General Obligation Notes Payable 8,500,000 0 0 8,500,000
Total Liabilities 10,424,694 431,524 707,657 11,563,875
Deferred Inflows of Resources:
Property Taxes 531,580 4,127,027 1,621,504 6,280,111
Income Taxes 2,346,089 0 0 2,346,089
Grants and Other Taxes 265,440 234,498 2,115,170 2,615,108
Special Assessments 4,534 0 0 4,534
Accounts 9,515 90,854 24,605 124,974
Investment Earnings 38,326 7,451 7,396 53,173
Total Deferred Inflows of Resources 3,195,484 4,459,830 3,768,675 11,423,989
Fund Balances:
Nonspendable 344,898 18,997 0 363,895
Restricted 0 6,948,658 7,335,218 14,283,876 Committed 0 0 686 686 Assigned 20,543,640 0 2,120,201 22,663,841 Unassigned 17,623,466 0 (172,219) 17,451,247
Total Fund Balances 38,512,004 6,967,655 9,283,886 54,763,545
Total Liabilities, Deferred Inflows and Fund Balances $52,132,182 $11,859,009 $13,760,218 $77,751,409
See accompanying notes to the basic financial statements.
18
City of Mason, Ohio
Reconciliation of Total Governmental Fund Balance to
Net Position of Governmental Activities
Total Governmental Fund Balance $54,763,545
Amounts reported for governmental activities in the
statement of net position are different because:
Capital assets used in governmental activities are not financial
resources and, therefore, are not reported in the funds.
Capital assets used in the operation of Governmental Funds 179,902,196
Other long‐term assets are not available to pay for current‐
period expenditures and, therefore, are deferred in the funds.
Income Taxes $2,346,309
Delinquent Property Taxes 93,220
Interest 53,173
Intergovernmental 1,945,583
Other Receivables 217,394
4,655,679
In the statement of net position interest payable is accrued when
incurred; whereas, in the governmental funds interest is
reported as a liability only when it will require the use of
current financial resources. (119,141)
Some liabilities reported in the statement of net position do not
require the use of current financial resources and, therefore,
are not reported as liabilities in governmental funds.
Compensated Absences (1,487,735)
Deferred outflow of resources associated with long‐term liabilities
are not reported in the funds. 976,834
Long‐term liabilities are not due and payable in the current
period and, therefore, are not reported in the funds. (34,703,317)
Net Position of Governmental Activities $203,988,061
See accompanying notes to the basic financial statements.
December 31, 2014
19
City of Mason, Ohio
Statement of Revenues, Expenditures
and Changes in Fund Balance
Governmental FundsFor the Fiscal Year Ended December 31, 2014
Fire and Other Total
Emergency Medical Governmental Governmental
General Service Safety Funds Funds
Revenues:
Property and Other Taxes $1,436,806 $3,895,426 $1,538,376 $6,870,608
Income Taxes 26,841,190 0 0 26,841,190
Charges for Services 1,601,895 533,516 0 2,135,411
Investment Earnings 224,305 42,651 40,748 307,704
Intergovernmental 344,981 1,062,729 3,205,193 4,612,903
Special Assessments 0 0 6,477 6,477
Fines, Licenses & Permits 2,110,292 0 893,307 3,003,599
Revenue in Lieu of Taxes 0 0 1,193,794 1,193,794
Other Revenues 2,021,752 97,114 74,319 2,193,185
Total Revenues 34,581,221 5,631,436 6,952,214 47,164,871
Expenditures:
Current:
General Government 7,139,966 0 458,507 7,598,473
Public Safety 6,955,085 6,062,247 0 13,017,332
Community Development 2,249,985 0 655,009 2,904,994
Leisure Time Activities 1,959,721 0 0 1,959,721
Transportation and Street Repair 3,747,061 0 1,251,013 4,998,074
Basic Utility Service 283,225 0 0 283,225
Capital Outlay 5,002,940 775,786 2,470,228 8,248,954
Debt Service:
Principal 0 0 2,371,250 2,371,250
Interest and Other Charges 61,527 0 1,516,888 1,578,415
Total Expenditures 27,399,510 6,838,033 8,722,895 42,960,438
Excess of Revenues Over (Under) Expenditures 7,181,711 (1,206,597) (1,770,681) 4,204,433
Other Financing Sources (Uses):
Transfers In 0 2,020,000 2,094,144 4,114,144
Transfers (Out) (4,674,000) 0 (486,144) (5,160,144)
Total Other Financing Sources (Uses) (4,674,000) 2,020,000 1,608,000 (1,046,000)
Net Change in Fund Balance 2,507,711 813,403 (162,681) 3,158,433
Fund Balance ‐ Beginning of Year 35,953,740 6,162,094 9,446,567 51,562,401
Change in Nonspendable for Inventory 50,553 (7,842) 0 42,711
Fund Balance ‐ End of Year $38,512,004 $6,967,655 $9,283,886 $54,763,545
See accompanying notes to the basic financial statements.
20
City of Mason, Ohio
Reconciliation of the Statement of Revenues, Expenditures, and Changes
in Fund Balance of Governmental Funds to the Statement of ActivitiesFor the Fiscal Year Ended December 31, 2014
Net Change in Fund Balance ‐ Total Governmental Funds $3,158,433
Amounts reported for governmental activities in the
statement of activities are different because:
Governmental funds report capital asset additions as expenditures.
However, in the statement of activities, the cost of those assets is
allocated over their estimated useful lives as depreciation
expense. This is the amount of the difference between capital
asset additions and depreciation in the current period.
Capital assets used in governmental activities $8,025,243
Depreciation Expense (3,446,488)
4,578,755
Governmental funds only report the disposal of assets to the
extent proceeds are received from the sale. In the statement
of activities, a gain or loss is reported for each disposal. The
amount of the proceeds must be removed and the gain or loss
on the disposal of capital assets must be recognized. This is the
amount of the difference between the proceeds and the gain or loss. (679,812)
Revenues in the statement of activities that do not provide
current financial resources are not reported as revenues in
the funds.
Income Taxes ($973,169)
Delinquent Property Taxes (98,602)
Interest 10,662
Intergovernmental 339,917
Other 52,452
(668,740)
Repayment of bond principal is an expenditure in the
governmental funds, but the repayment reduces long‐term
liabilities in the statement of net position. 2,371,250
In the statement of activities interest expense is accrued when incurred;
whereas, in governmental funds an interest expenditure is reported
when due. 7,162
Some expenses reported in the statement of activities do not require the
use of current financial resources and, therefore, are not reported as
expenditures in governmental funds.
Compensated Absences 14,869
Amortization of Bond Premium 71,535
Amortization of Deferred Charge on Refunding (81,403)
Change in Inventory 42,711
47,712
Change in Net Position of Governmental Activities $8,814,760
See accompanying notes to the basic financial statements.
21
City of Mason, Ohio
Statement of Net Position
Proprietary Funds
Waste Stormwater Community
Sewer Collection Utility Center
Current Assets:
Equity in Pooled Cash and Investments $11,247,599 $575,599 $2,194,543 $4,942,759
Restricted Cash 0 0 0 788,035
Receivables (Net):
Accounts 993,864 207,526 166,413 36,330
Interest 18,638 954 3,636 0
Inventory 56,309 0 0 84,415
Prepaid Items 0 0 0 535,593
Total Current Assets 12,316,410 784,079 2,364,592 6,387,132
Noncurrent Assets:
Capital Assets:
Nondepreciable Capital Assets 4,751,817 0 355,628 1,781
Depreciable Capital Assets, Net 61,801,239 0 34,152,158 17,599,513
Total Noncurrent Assets 66,553,056 0 34,507,786 17,601,294
Total Assets 78,869,466 784,079 36,872,378 23,988,426
Deferred Outflows of Resources:
Deferred Charge on Refunding 2,469,747 0 0 0
Total Deferred Outflows of Resources 2,469,747 0 0 0
Liabilities:
Current Liabilities:
Accounts Payable 71,934 0 6,479 81,799
Accrued Wages and Benefits 80,765 1,228 9,959 175,214
Compensated Absences 79,406 367 11,844 30,587Contracts Payable 50,797 116,610 18,695 76,665
Retainage Payable 20,900 0 0 0
Accrued Interest Payable 64,598 0 3,862 37,165
Interfund Payable 0 0 0 5,250,000
Long‐Term Liabilities Due Within One Year 1,135,000 0 100,000 325,000
Total Current Liabilities 1,503,400 118,205 150,839 5,976,430
Long‐Term Liabilities:
Compensated Absences 97,711 500 2,979 19,941
Bonds, Notes & Loans Payable 21,178,750 0 1,191,072 9,399,266
Total Noncurrent Liabilities 21,276,461 500 1,194,051 9,419,207
Total Liabilities 22,779,861 118,705 1,344,890 15,395,637
Net Position:
Net Investment in Capital Assets 46,709,053 0 33,216,714 7,877,028
Restricted for:
Debt Service 0 0 0 788,035
Unrestricted 11,850,299 665,374 2,310,774 (72,274)
Total Net Position $58,559,352 $665,374 $35,527,488 $8,592,789
See accompanying notes to the basic financial statements.
December 31, 2014
22
Total
Golf Business‐Type
Course Activities
$305,616 $19,266,116
0 788,035
9,340 1,413,473
0 23,228
112,780 253,504
0 535,593
427,736 22,279,949
5,749,987 10,859,213
2,480,740 116,033,650
8,230,727 126,892,863
8,658,463 149,172,812
0 2,469,747
0 2,469,747
68,264 228,476
0 267,166
0 122,2040 262,767
0 20,900
19,503 125,128
0 5,250,000
320,000 1,880,000
407,767 8,156,641
0 121,131
6,208,542 37,977,630
6,208,542 38,098,761
6,616,309 46,255,402
1,702,185 89,504,980
0 788,035
339,969 15,094,142
$2,042,154 105,387,157
23
City of Mason, Ohio
Statement of Revenues, Expenses
and Changes in Fund Net Position
Proprietary FundsFor the Fiscal Year Ended December 31, 2014
Waste Stormwater Community
Sewer Collection Utility Center
Operating Revenues:Charges for Services $6,511,953 $1,595,826 $1,472,169 $6,653,029
Other Revenues 6,154 64 473 49,543
Total Operating Revenues 6,518,107 1,595,890 1,472,642 6,702,572
Operating Expenses:
Personal Services 1,338,214 22,185 147,126 2,602,149
Contractual Services 867,931 1,390,840 158,478 2,110,805
Materials and Supplies 435,650 0 33,325 774,084
Depreciation 2,308,524 0 736,142 536,887
Total Operating Expenses 4,950,319 1,413,025 1,075,071 6,023,925
Operating Income (Loss) 1,567,788 182,865 397,571 678,647
Non‐Operating Revenues (Expenses):
Investment Earnings 66,973 2,936 12,468 1,118
Interest (Expense) (793,676) 0 (42,487) (459,705)
Total Non‐Operating Revenues (Expenses) (726,703) 2,936 (30,019) (458,587)
Income (Loss) Before Contributions and Transfers 841,085 185,801 367,552 220,060
Capital Grants and Contributions 2,569,957 0 206,883 0
Transfers In 7,000 0 0 0
Change in Net Position 3,418,042 185,801 574,435 220,060
Net Position ‐ Beginning of Year 55,141,310 479,573 34,953,053 8,372,729
Net Position ‐ End of Year $58,559,352 $665,374 $35,527,488 $8,592,789
See accompanying notes to the basic financial statements.
24
Total
Golf Business‐Type
Course Activities
$1,936,890 $18,169,867
4,899 61,133
1,941,789 18,231,000
3,760 4,113,434
1,864,079 6,392,133
615,052 1,858,111
111,645 3,693,198
2,594,536 16,056,876
(652,747) 2,174,124
0 83,495
(217,299) (1,513,167)
(217,299) (1,429,672)
(870,046) 744,452
10,000 2,786,840
1,039,000 1,046,000
178,954 4,577,292
1,863,200 100,809,865
$2,042,154 $105,387,157
25
City of Mason, Ohio
Statement of Cash Flows
Proprietary FundsFor the Fiscal Year Ended December 31, 2014
Waste Stormwater Community
Sewer Collection Utility Center
Cash Flows from Operating Activities:
Cash Received from Customers $6,486,735 $1,622,325 $1,466,604 $6,717,067
Cash Payments to Employees (1,320,690) (21,914) (157,786) (2,569,966)
Cash Payments to Suppliers (1,309,342) (1,280,860) (194,771) (2,944,536)
Net Cash Provided (Used) by Operating Activities 3,856,703 319,551 1,114,047 1,202,565
Cash Flows from Noncapital Financing Activities:
Payments from Other Funds 0 0 0 0
Capital Grants Received 2,432,603 0 0 0
Net Cash Provided (Used) by Noncapital
Financing Activities 2,432,603 0 0 0
Cash Flows from Capital and Related Financing
Activities:
Payments for Capital Acquisitions (2,136,475) 0 (253,357) (10,478)
Debt Principal Payments (1,100,000) 0 (100,000) (315,000)Debt Interest Payments (808,175) 0 (49,344) (399,393)
Net Cash Provided (Used) by Capital and
Related Financing Activities (4,044,650) 0 (402,701) (724,871)
Cash Flows from Investing Activities:
Earnings on Investments 61,156 2,346 10,943 1,449
Net Cash Provided (Used) by Cash Flows from
Investing Activities 61,156 2,346 10,943 1,449
Net Increase (Decrease) in Cash and Cash Equivalent 2,305,812 321,897 722,289 479,143
Cash and Cash Equivalents ‐ Beginning of Year 8,941,787 253,702 1,472,254 5,251,651
Cash and Cash Equivalents ‐ End of Year 11,247,599 575,599 2,194,543 5,730,794
Reconciliation of Operating Income (Loss) to
Net Cash Provided (Used) by Operating Activities
Operating Income (Loss) 1,567,788 182,865 397,571 678,647
Adjustments:
Depreciation 2,308,524 0 736,142 536,887
Changes in Assets & Liabilities:
(Increase) Decrease in Receivables (31,372) 26,435 (6,038) 5,563
(Increase) Decrease in Inventory 16,900 0 0 (35,986)
(Increase) Decrease in Prepaid Items 0 0 0 (115,973)
Increase (Decrease) in Retainage Payable (21,154) 0 (8,497) 0
Increase (Decrease) in Payables (1,567) 109,980 5,529 100,274
Increase (Decrease) in Accrued Liabilities 17,584 271 (10,660) 33,153
Net Cash Provided (Used) by Operating Activities $3,856,703 $319,551 $1,114,047 $1,202,565
Schedule of Noncash Capital Activities:
During the fiscal year, these amounts were received
representing noncash contributions of: Capital Assets $285,336 $0 $464,883 $0
See accompanying notes to the basic financial statements.
26
Total
Golf Business‐Type
Course Activities
$1,936,890 $18,229,621
(3,704) (4,074,060)
(2,422,203) (8,151,712)
(489,017) 6,003,849
1,039,000 1,039,000
10,000 2,442,603
1,049,000 3,481,603
(105,402) (2,505,712)
(315,000) (1,830,000)(238,763) (1,495,675)
(659,165) (5,831,387)
0 75,894
0 75,894
(99,182) 3,729,959
404,798 16,324,192
305,616 20,054,151
(652,747) 2,174,124
111,645 3,693,198
(4,899) (10,311)
19,141 55
0 (115,973)
0 (29,651)
37,843 252,059
0 40,348
($489,017) $6,003,849
$0 $750,219
27
City of Mason, Ohio
Statement of Fiduciary Net Position
Fiduciary FundDecember 31, 2014
AgencyAssets:Equity in Pooled Cash and Investments $1,288,885
Total Assets 1,288,885
Liabilities:
Accounts Payable 654
Due to Others 1,288,231
Total Liabilities $1,288,885
See accompanying notes to the basic financial statements.
28
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Note 1 – Description of the City and Reporting Entity The City of Mason, Ohio (the “City”) was incorporated in 1815, adopted its Charter in 1969 and became a city in 1971. The City is a home‐rule municipal corporation created under the laws of the State of Ohio. The City operates under a Council‐Manager form of government. Reporting Entity A reporting entity is comprised of the primary government, component units and other organizations that are included to ensure that financial statements are not misleading. The primary government of the City consists of all funds, departments, boards and agencies that are not legally separate from the City. For the City, this includes; police and fire, parks and recreation, planning, zoning, community development, street maintenance, sewer, stormwater waste collection, community center and golf center. Council and the City Manager have direct responsibility for these activities. Component units are legally separate organizations for which the City is financially accountable. The City is financially accountable for an organization if the City appoints a voting majority of the organization’s governing board; and (1) the City is able to significantly influence the programs or services performed or provided by the organization; or (2) the City is legally entitled to or can otherwise access the organization’s resources; the City is legally obligated or has otherwise assumed the responsibility to finance the deficits of, or provide financial support to, the organization; or the City is obligated for the debt of the organizations. Component units may also include organizations for which the City authorizes the issuance of debt or the levying of taxes, or determines the budget. There are no component units included as part of this report. The Miami Valley Risk Management Association, Inc. (MVRMA) is a risk sharing insurance pool established for the purpose of enabling the subscribing political subdivisions to obtain liability insurance and providing a formalized, jointly administered self‐insurance fund for its members. The members formed a not‐for‐profit corporation known as Miami Valley Risk Management Association, Inc. for the purpose of administering the pool. The subscribing members of the self‐insurance pool include the Cities of Beavercreek, Bellbrook, Blue Ash, Centerville, Englewood, Kettering, Madeira, Mason, Miamisburg, Montgomery, Piqua, Sidney, Springdale, Tipp City, Troy, Vandalia, West Carrollton, Wilmington, and Wyoming, and the Village of Indian Hill. The City has no explicit and measurable equity interest in MVRMA and no ongoing financial responsibility for MVRMA. More information on MVRMA is presented in Note 5. The City participates in a joint venture called the Liberty Township Joint Economic Development District (JEDD). This joint venture is presented in Note 17. Note 2 – Summary of Significant Accounting Policies The financial statements of the City have been prepared in conformity with generally accepted accounting principles (GAAP) as applied to local governmental units. The Governmental Accounting Standards Board (GASB) is the accepted standard‐setting body for establishing governmental accounting and financial principles. The most significant of the City’s accounting policies are described below.
29
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Measurement Focus
Government‐Wide Financial Statements The government‐wide financial statements are prepared using the economic resources measurement focus. All assets, deferred outflows of resources, and all liabilities and deferred inflows of resources associated with the operation of the City are included on the Statement of Net Position. Fund Financial Statements All governmental funds are accounted for using a flow of current financial resources measurement focus. With this measurement focus, only current assets and current liabilities generally are included on the balance sheet. The statement of revenues, expenditures and changes in fund balances reports on the sources (i.e., revenues and other financing sources) and uses (i.e., expenditures and other financing uses) of current financial resources. This approach differs from the manner in which the governmental activities of the government‐wide financial statements are prepared. Governmental fund financial statements therefore include a reconciliation with brief explanations to better identify the relationship between the government‐wide statements and the statements for governmental funds. Like the government‐wide statements, all proprietary funds are accounted for on a flow of economic resources measurement focus. All assets, liabilities, and deferred outflows/inflows associated with the operation of these funds are included on the statement of net position. The statement of revenues, expenses and changes in fund net position presents increases (i.e., revenues) and decreases (i.e., expenses) in total net position. The statement of cash flows provides information about how the City finances and meets the cash flow needs of its proprietary activities.
Basis of Presentation The City’s basic financial statements consist of government‐wide statements, including a statement of net position and a statement of activities, and fund financial statements which provide a more detailed level of financial information.
Government‐Wide Financial Statements The statement of net position and the statement of activities display information about the City as a whole. These statements include the financial activities of the primary government, except for fiduciary funds. The statements distinguish between those activities of the City that are governmental and those that are considered business‐type activities. The statement of net position presents the financial condition of the governmental and business‐type activities of the City at year‐end. The statement of activities presents a comparison between direct expenses and program revenues for each program or function of the City’s governmental activities and for the business‐type activities of the City. Direct expenses are those that are specifically associated with a service, program or department and therefore clearly identifiable to a particular function. Program revenues include charges paid by the recipient of the goods or services
30
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
offered by the program, cash and contributions that are restricted to meeting the operational or capital requirements of a particular program and interest earned on grants that is required to be used to support a particular program. Revenues which are not classified as program revenues are presented as general revenues of the City, with certain limited exceptions. The comparison of direct expenses with program revenues identifies the extent to which each business segment or governmental function is self‐financing or draws from the general revenues of the City. Fund Financial Statements During the year, the City segregates transactions related to certain City functions or activities in separate funds in order to aid financial management and to demonstrate legal compliance. Fund financial statements are designed to present financial information of the City at this more detailed level. The focus of governmental and enterprise fund financial statements is on major funds. Each major fund is presented in a separate column. Non‐major funds are aggregated and presented in a single column. Fiduciary funds are reported by type.
Fund Accounting The City 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. There are three categories of funds: governmental, proprietary and fiduciary.
Governmental Funds Governmental funds are those through which most governmental functions typically are financed. Governmental fund reporting focuses on the sources, uses and balances of current financial resources. Expendable assets are assigned to the various governmental funds according to the purposes for which they may or must be used. Current liabilities are assigned to the fund from which they will be paid. The difference between governmental fund assets and deferred outflows and liabilities and deferred inflows are reported as fund balance. The following are the City's major governmental funds:
General Fund ‐ The general fund accounts for all financial resources except those required to be accounted for in another fund. The general fund balance is available to the City for any purpose provided it is expended or transferred according to the charter of the City and/or the general laws of Ohio. Fire and Emergency Medical Service Safety Special Revenue Fund – This special revenue fund accounts for expenditures of property tax revenues and other resources in the operation of the City’s Fire Department.
The other governmental funds of the City account for grants and other resources that are generally restricted to use for a particular purpose.
31
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Proprietary Funds Proprietary fund reporting focuses on changes in net position, financial position and cash flows. Proprietary funds are classified as either enterprise or internal service. The City does not have an internal service fund.
Enterprise Funds ‐ Enterprise funds may be used to account for any activity for which a fee is charged to external users for goods or services. The following are the City’s major enterprise funds:
Sewer Fund ‐ The sewer fund accounts for the provision of sanitary sewer service to the residents and commercial users located within the City. Waste Collection Fund – This fund accounts for the waste collection provided to the residents of the City. Stormwater Utility Fund – This fund accounts for provision of stormwater systems within the City. Community Center Fund – This fund accounts for the community center services provided to the residents of the City and the expansion of the Center. Golf Course Fund – This fund accounts for the golf course provided to residents within and outside of the City.
Fiduciary Funds Fiduciary fund reporting focuses on net position and changes in net position. The fiduciary fund category is split into four classifications: agency funds, pension trust funds, investment trust funds and private‐purpose trust funds. The City has three Agency funds. The City has a Municipal Court Agency Fund (to account for amounts held on behalf of other governments and bonds deposited with the court pending final disposition of various causes), a Mason Port Authority Agency Fund (to enhance future development opportunities in the City, to support the economic development strategies of the City and to promote participation in activities that will have a positive impact on the general economic wealth of Mason), and a Community Improvement Corporation Agency Fund (to account for custodial transactions related to community improvement). Agency funds are custodial in nature (assets equal liabilities) and do not involve measurement of results of operations. Trust funds are used to account for assets held under a trust agreement for individuals, private organizations, or other governments and are therefore not available to support the City’s own programs. The City currently has no trust funds.
32
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Basis of Accounting Basis of accounting determines when transactions are recorded in the financial records and reported on the financial statements. Government‐wide financial statements are prepared using the accrual basis of accounting. Governmental funds use the modified accrual basis of accounting. Proprietary and fiduciary funds also use the accrual basis of accounting. Differences in the accrual and modified accrual basis of accounting arise in the recognition of revenue, the recording of deferred inflows and in the presentation of expenses versus expenditures.
Revenues ‐ Exchange and Non‐exchange Transactions Revenue resulting from exchange transactions, in which each party gives and receives essentially equal value, is recorded on the accrual basis when the exchange takes place. On a modified accrual basis, revenue is recorded in the fiscal year in which the resources are measurable and become available. Available means that the resources will be collected within the current fiscal year or are expected to be collected soon enough thereafter to be used to pay liabilities of the current fiscal year. For the City, available means expected to be received within sixty days of year‐end. Nonexchange transactions, in which the City receives value without directly giving equal value in return, include income taxes, property taxes, grants, entitlements and donations. On an accrual basis, revenue from income taxes is recognized in the period in which the income is earned. Revenue from property taxes is recognized in the year for which the taxes are levied. Revenue from grants, entitlements and donations is recognized in the year in which all eligibility requirements have been satisfied. Eligibility requirements include timing requirements, which specify the year when the resources are required to be used or the year when use is first permitted; matching requirements, in which the City must provide local resources to be used for a specified purpose; and expenditure requirements, in which the resources are provided to the City on a reimbursement basis. On a modified accrual basis, revenue from nonexchange transactions must also be available before it can be recognized. Under the modified accrual basis, the following revenue sources are considered to be both measurable and available at year‐end: income tax, state‐levied locally shared taxes (including gasoline tax), fines and forfeitures, interest, grants and fees. Deferred Outflows/Inflows of Resources Deferred Outflows/Inflows of Resources – In addition to assets, the statements of financial position will sometimes report a separate section for deferred outflows of resources. Deferred outflows of resources, represents a consumption of net position that applies to a future period and will not be recognized as an outflow of resources (expense/expenditure) until then. For the City, deferred outflows of resources include a deferral on refunding reported in the government‐wide statement of net position. A deferral on refunding results from the difference in the carrying value of refunded debt and its reacquisition price. This amount is deferred and amortized over the shorter of the life of the refunded or refunding debt. In addition to liabilities, the statements of financial position report a separate section for deferred inflows of resources. Deferred inflows of resources represent an acquisition of net position that
33
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
applies to a future period and will not be recognized as an inflow of resources (revenue) until that time. For the City, deferred inflows of resources include income taxes, property taxes, grants and other taxes, special assessments, accounts and investment revenue. Property taxes represent amounts for which there is an enforceable legal claim as of December 31, 2014, but which were levied to finance year 2015 operations. Revenue in lieu of taxes are deferred and recognized as inflows of resources in the period the amounts become available. These amounts have been recorded as deferred inflows on both the government‐wide statement of net position and the governmental fund financial statements. Expenses/Expenditures On the accrual basis of accounting, expenses are recognized at the time they are incurred. The measurement focus of governmental fund accounting is on decreases in net financial resources (expenditures) rather than expenses. Expenditures are generally recognized in the accounting period in which the related fund liability is incurred, if measurable. Allocations of cost, such as depreciation and amortization, are not recognized in governmental funds.
Equity in Pooled Cash and Investments To improve cash management the City’s cash and investments are pooled. Monies for all funds, except cash and investments held in segregated accounts, are maintained in this pool. Individual fund integrity is maintained through City records. Each fund’s interest in the pool is presented as “Equity in Pooled Cash and Investments” on the balance sheet. Investments are reported at fair value which is based on quoted market prices, with the exception of nonparticipating repurchase agreements, which are reported at cost. For investments in open‐end mutual funds, fair value is determined by the fund’s share price. For purposes of the statement of cash flows and for presentation on the statement of net position/balance sheet, investments with an original maturity of three months or less and investments of the cash management pool are considered to be cash equivalents. Following the Ohio Revised Code and City Ordinance, the City has specified certain funds to receive an allocation of interest earnings. Interest revenues during 2014 amounted to $307,704 (on the fund financial statements). The general fund interest revenue was $224,305. Inventory On government‐wide financial statements, inventories are presented at the lower of cost or market on a first‐in, first‐out basis and are expensed when used. On fund financial statements, inventories of governmental funds are stated at cost while inventories of proprietary funds are stated at the lower of cost or market. For all funds, cost is determined on a first‐in, first‐out basis. Inventory in governmental funds consists of expendable supplies held for consumption. The cost of inventory items is recorded as an expenditure in the governmental fund types when purchased. Inventories of the proprietary funds are expensed when used.
34
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Prepaid Items
Payments made for services that will benefit periods beyond December 31, 2014, are recorded as prepaid items using the consumption method. A current asset for the prepaid amount is recorded at the time of the purchase and an expenditure/expense is reported in the year in which services are consumed.
Capital Assets
General capital assets are those assets not specifically related to activities reported in the proprietary funds. These assets generally result from expenditures in the governmental funds. These assets are reported in the governmental activities column of the government‐wide statement of net position but are not reported in the fund financial statements. Capital assets utilized by the proprietary funds are reported both in the business‐type activities column of the government‐wide statement of net position and in the respective proprietary funds. All capital assets are capitalized at cost (or estimated historical cost) and updated for additions and retirements during the year. Donated capital assets are recorded at their fair market values as of the date received. The City’s infrastructure consists of bridges, culverts, curbs, sidewalks, storm sewers, streets, and water and sewer lines. Improvements are capitalized; the costs of normal maintenance and repairs that do not add to the value of the asset or materially extend an asset’s life are not. Interest incurred during the construction of proprietary fund capital assets are also capitalized. The City uses a $5,000 capitalization threshold. All reported capital assets are depreciated except for land and construction in progress. The Land classification includes the City’s right‐of‐way easements (intangible assets, per GASB 51). Improvements are depreciated over the remaining useful lives of the related capital assets. Useful lives for infrastructure were estimated based on the City’s historical records of necessary improvements and replacement. Depreciation is computed using the straight‐line method over the following useful lives:
Description Estimated Lives Buildings and Improvements 15‐50 years Equipment 5‐20 years Infrastructure 25‐60 years
Compensated Absences
The City reports compensated absences in accordance with the provisions of GASB No. 16, "Accounting for Compensated Absences.” Vacation benefits are accrued as a liability as the benefits are earned if the employees' rights to receive compensation are attributable to services already rendered and it is probable that the employer will compensate the employees for the benefits through paid time off or some other means. Sick leave benefits are accrued as a liability using the vesting method. The entire compensated absence liability is reported on the government‐wide financial statements. For governmental fund financial statements, a liability is recorded only for the portion of unpaid compensated absences that have matured, for example, as a result of employee resignations and retirements. In proprietary funds, the entire amount of compensated absences is reported as a fund liability.
35
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Accrued Liabilities and Long‐Term Obligations All payables, accrued liabilities and long‐term obligations are reported in the government‐wide financial statements, and all payables, accrued liabilities and long‐term obligations payable from proprietary funds are reported on the proprietary fund financial statements. In general, governmental fund payables and accrued liabilities that, once incurred, are paid in a timely manner and in full from current financial resources, are reported as obligations of the funds. However, claims and judgments, and compensated absences that will be paid from governmental funds are reported as a liability in the fund financial statements only to the extent that they are due for payment during the current year. Bonds, capital leases and long‐term loans are recognized as a liability on the fund financial statements when due. Fund Balance In accordance with Governmental Accounting Standards Board Statement No. 54, Fund Balance Reporting and Governmental Fund Type Definitions, the City classifies its fund balance based on the purpose for which the resources were received and the level of constraint placed on the resources. The following categories are used:
Nonspendable – resources that are not in spendable form (inventory) or have legal or contractual requirements to maintain the balance intact. Restricted – spendable resources that have external purpose restraints imposed on them by providers, such as creditors, grantors, or other regulators. Committed – spendable resources that are constrained for specific purposes that are internally imposed by the government at its highest level of decision making authority, City Council. This is done by ordinance by City Council. Assigned – resources that are intended to be used for specific purposes as approved through the City’s formal purchasing procedure by the City Manager and Finance Director.
Unassigned – residual fund balance within the General Fund that is not restricted, committed, or assigned. In other governmental funds, the unassigned classification is used only to report a deficit balance resulting from incurred expenses for specific purposes exceeding amounts which had been restricted, committed or assigned for said purposes.
The City considers committed, assigned, and unassigned fund balances, respectively, to be spent when expenditures are incurred for purposes for which any of the unrestricted fund balance classifications could be used. Restricted Assets Restricted assets consist of resources whose use is restricted by bond covenant agreements.
36
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Net Position Net position represent the difference between assets and deferred outflow of resources, and liabilities and deferred inflow of resources. Net assets invested in capital assets, net of related debt consists of capital assets, net of accumulated depreciation, reduced by the outstanding balances of any borrowing used for the acquisition, construction or improvement of those assets. Net position is reported as restricted when there are limitations imposed on their use either through the enabling legislation adopted by the City or through external restrictions imposed by creditors, grantors or laws or regulations of other governments. The City applies restricted resources when an expense is incurred for purposes for which both restricted and unrestricted net assets are available. The City’s Governmental Activities and Community Center fund have restricted net position relative to those resources necessary to comply with various covenants of bond financing agreements. Of the City’s $16,720,414 in restricted net position, none were restricted by enabling legislation. Operating Revenues and Expenses The City, in its proprietary funds, distinguishes operating revenues and expenses from nonoperating items. Operating revenues and expenses generally result from providing services and delivering goods in connection with a proprietary fund’s principal ongoing operations. The principal operating revenues of the City’s enterprise fund are charges to customers for sales and services. Operating expenses for the enterprise fund includes the cost of sales and services, administrative expenses, and depreciation on capital assets. All revenues and expenses not meeting this definition are reported as nonoperating revenues and expenses. Contributions of Capital Contributions of capital in proprietary fund financial statements arise from outside contributions of capital assets, tap‐in fees to the extent they exceed the cost of the connection to the system, or from grants or outside contributions of resources restricted to capital acquisition and construction. Interfund Activity Transfers between governmental and business‐type activities on the government‐wide statements are reported in the same manner as general revenues. Exchange transactions between funds are reported as revenues in the seller funds and as expenditures/expenses in the purchaser funds. Flows of cash or goods from one fund to another without a requirement for repayment are reported as interfund transfers. Interfund transfers are reported as other financing sources/uses in governmental funds and after nonoperating revenues/expenses in proprietary funds. Repayments from funds responsible for particular expenditures/expenses to the funds that initially paid for them are not presented on the financial statements.
37
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
As a general rule, the effect of interfund (internal) activity has been eliminated from the government‐wide statement of activities. The interfund services provided and used are not eliminated through the process of consolidation. Gain/Loss on Refunding On the fund level and government‐wide financial statements, the difference between the reacquisition price (funds required to refund the old debt) and the net carrying amount of the old debt (the gain/loss on refunding) is being amortized as a component of interest expense. This deferred amount (deferred charge on refunding) is amortized over the life of the old debt or the life of the new debt, whichever is shorter, using the effective interest method. Estimates The preparation of the financial statements in conformity with generally accepted accounting principles requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes. Actual results may differ from those estimates. Note 3 – Equity in Pooled Cash and Investments Cash resources of several individual funds are combined to form a pool of cash and investments. Each fund type’s portion of this pool is displayed on the financial statements as “Equity in Pooled Cash and Investments.” State statute requires the classification of monies held by the City into three categories: Active Monies ‐ Those monies required to be kept in a "cash" or "near cash" status for
immediate use by the City. Such monies must by law be maintained either as cash in the City treasury, in depository accounts payable or withdrawable on demand.
Inactive Monies – Those monies not required for use within the current two year period of
designated depositories. Ohio law permits inactive monies to be deposited or invested as certificates of deposit maturing not later than the end of the current period of designated depositories, or as savings or deposit accounts, including, but not limited to passbook accounts.
Interim Monies – Those monies which are not needed for immediate use but which will be
needed before the end of the current period of designation of depositories. The City’s investment policy as approved by Council Ordinance permits interim monies to be invested or deposited in the following securities in Chapter 135 of the Ohio Revised Code:
(1) Bonds, notes, or other obligations of or guaranteed by the United States, or
those for which the faith of the United States is pledged for the payment of principal and interest.
(2) Bonds, notes, debentures, or other obligations or securities issued by any federal governmental agency.
38
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
(3) No‐load money market mutual funds consisting exclusively of obligations
described in (1) or (2) above and repurchase agreements secured by such obligations, provided that investments in securities described in this division are made only through eligible institutions.
(4) Interim deposits in the eligible institutions applying for interim monies to be
evidenced by time certificates of deposit maturing not more than one year from date of deposit, or by savings or deposit accounts, including, but limited to, passbook accounts.
(5) Bonds and other obligations of the State of Ohio.
(6) The Ohio State Treasurer's investment pool (STAR Ohio).
(7) Commercial paper and banker’s acceptances which meet the requirements
established by Ohio Revised Code, Chapter 135.
(8) Under limited circumstances, corporate debt interests in either of the two highest rating classifications by at least two nationally recognized rating agencies.
Protection of the City's deposits is provided by the Federal Deposit Insurance Corporation, by eligible securities pledged by the financial institution as security for repayment, by surety company bonds deposited with the treasurer by the financial institution or by a single collateral pool established by the financial institution to secure the repayment of all public moneys deposited with the institution. Investments in stripped principal or interest obligations, reverse repurchase agreements and derivatives are prohibited. The issuance of taxable notes for the purpose of arbitrage, the use of leverage and short selling are also prohibited. An investment must mature within five years from the date of purchase unless matched to a specific obligation or debt of the City, and must be purchased with the expectation that it will be held to maturity. Investments may only be made through specified dealers and institutions. Payment for investments may be made only upon delivery of the securities representing the investments to the treasurer or, if the securities are not represented by a certificate, upon receipt of confirmation of transfer from the custodian.
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. The City’s policy for deposits is any balance not covered by depository insurance will be collateralized by the financial institutions with pledged securities. As of December 31, 2014, $12,436,124 of the City’s bank balance of $12,686,124 was exposed to custodial risk because it was uninsured and collateralized with securities held by the pledging financial institution’s trust department or agent, but not in the City’s name.
39
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Ohio Revised Code Chapter 135, Uniform Depository Act, authorizes pledging of pooled securities in lieu of specific securities. Specifically, a designated public depository may pledge a single pool of eligible securities to secure repayment of all public monies deposited in the financial institution, provided that all times the total value of the securities so pledged is at least equal to 105% of the total amount of all public deposits secured by the pool, including the portion of such deposits covered by any federal deposit insurance.
Investments As of December 31, 2014, the City had the following investments:
Weighted Average
Fair Value Maturity (Years)
US Treasury Bills $22,323,126 1.91
Federal National Mortgage Association 12,872,621 1.65
Federal Home Loan Mortgage 12,111,491 1.79
Federal Home Loan Bank 9,679,026 1.53
Municipal Bonds 5,050,218 2.55
Federal Farm Credit Bank 3,317,416 1.64
Money Market Funds 1,387,299 0.00
$66,741,197
Portfolio Weighted Average Maturity 1.78 Interest Rate Risk ‐ In accordance with the investment policy, the City manages its exposure to declines in fair values by limiting the weighted average maturity of its investment portfolio to two years, unless matched to a specified obligation or debt of the City. Credit Risk – It is the City’s policy to limit its investments that are not obligations of the U.S. Government or obligations explicitly guaranteed by the U.S. Government to investments which have the highest credit quality rating issued by nationally recognized statistical rating organizations. The City’s investments in Federal Home Loan Bank, Federal Home Loan Mortgage Corporation, Federal National Mortgage Association, and Federal Farm Credit Bank were rated AA+ by Standard and Poor’s and Fitch ratings and Aaa by Moody’s Investors Service. Municipal Bonds were rated Aaa, Aa1, Aa2, Aa3, and A2 by Moody’s Investors service and AAA, AA+, AA‐ and A+ by Standard and Poor’s and Fitch ratings. US Treasury Bills and Money Market Funds were not rated. Concentration of Credit Risk – The City’s investment policy allows investments in Federal Government Securities or Instrumentalities. The City has invested 33% of the City’s investments in US Treasury Bills, 19% in Federal National Mortgage Association, 18% in Federal Home Loan Mortgage, 15% in Federal Home Loan Bank, 8% in Municipal Bonds, 5% in Federal Farm Credit Bank and 2% in Money Market Funds.
40
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Custodial credit risk is the risk that in the event of the failure of the counterparty, the City will not be able to recover the value of its investments or collateral securities that are in the possession of an outside party. All of the City’s securities are insured and registered in the name of the City, or at least registered in the name of the City.
Note 4 – Receivables Receivables at year end, consisted primarily of municipal income taxes, property and other taxes, intergovernmental receivables arising from entitlements, shared revenues, special assessments, accrued interest on investments, interfund and accounts receivable. No allowances for doubtful accounts have been recorded because uncollectible amounts are expected to be insignificant. Special assessments expected to be collected in more than one year amounts to $4,534 in the General Fund. Property Taxes Property taxes include amounts levied against all real estate and public utility property, and tangible personal property used in business and located in the City. Real property taxes (other than public utility) collected during 2014 were levied after October 1, 2013 on assessed values as of January 1, 2013, the lien date. Assessed values were established by the County Auditor at 35% of appraised market value. All property is required to be revalued every six years. Real property taxes are payable annually or semi‐annually. If paid annually, payment is due January 31; if paid semiannually, the first payment is due February and the remainder payable in July. Under certain circumstances, state statute permits later payment dates to be established. Public utility real property taxes collected in one calendar year are levied in the preceding calendar year on assessed values determined as of December 31 of the second year preceding the tax collection year, the lien date. Certain public utility tangible personal property is currently assessed at 100% of its true value. Public utility property taxes are payable on the same dates as real property described previously. The assessed values of real and tangible personal property upon which current year property tax receipts were based are as follows:
Real Property $980,478,870
Public Utility 19,495,730
Total Valuation $999,974,600
Real property taxes are payable annually or semi‐annually. If paid annually, the payment is due December 31; if paid semi‐annually, the first payment is due December 31 with the remainder payable by June 20. Under certain circumstances, State statute permits later payment dates to be established. The City receives property taxes from Warren County. The County Treasurer collects property taxes on behalf of all taxing districts in the counties, including the City. The County Auditor periodically remits to the City its portion of the taxes collected. Property taxes receivable represents real, public utility taxes
41
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
and outstanding delinquencies which are measurable as of December 31, 2014, and for which there is an enforceable legal claim. In the funds, the entire receivable has been offset by deferred inflows since the current taxes were not levied to finance 2014 operations and the collection of delinquent taxes during the available period is not subject to reasonable estimation. On an accrual basis, collectible delinquent property taxes have been recorded as revenue while the remainder of the receivable is deferred. Income Taxes In November 2006, Mason voters approved an amendment to the City’s charter that changed the City’s Tax Ordinance. In prior years, residents employed in another city that has an earnings tax received a maximum credit of up to fifty percent (50%) of the tax due on the portion of their earnings taxes by the City where employed. The change gradually increased the credit for taxes paid to other cities for 2007 through 2010. In tax year 2011 and beyond, the maximum tax credit is 100%. In November 2012, Mason voters approved an amendment to the City’s charter to provide funding of safety services, including fire and emergency services, through a combination of income and property taxes. The amendment allows for an increase of the income tax of up to 0.15%, with an initial rate for 2013 of 0.12%, and up to 5 mills of property tax. The amendment also allows for a credit of the additional income tax for residents who pay property tax. Employers within the City withhold income tax on employee compensation and remit at least quarterly. Corporations and other individual taxpayers pay estimated taxes quarterly based on an annual declaration and file an annual tax return. Economic Development Agreements Economic development efforts include occasional incentive agreements and forgivable loans that are based upon the expansion/retention of existing businesses and attracting new/relocating businesses. These agreements include agreements to provide services that further the City’s economic development efforts. Repayment of these agreements may be required if a business fails to meet performance requirements or relocated to another location outside the City. Despite the possible receivable, it is generally believed nothing will be owed or repaid and nothing is recognized as a receivable. Note 5 ‐ Risk Management The City is one of twenty members of a joint insurance pool, Miami Valley Risk Management Association, Inc. (MVRMA), with the cities of Englewood, Bellbrook and Centerville added in 2004. The pool has been operational since December 1, 1988, and was formed according to Section 2744.081 of the Ohio Revised Code. This joint venture covers all property, crime, liability, boiler and machinery, and public official liability up to the limits stated below. It is intended to provide broad‐based coverage up to the various limits with increased emphasis on safety and loss prevention.
42
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
MVRMA is a corporation governed by a twenty member board of trustees, consisting of a representative appointed by each of the member cities. The board of trustees elects the officers of the corporation, with each trustee having a single vote. The board is responsible for its own financial matters and the corporation maintains its own book of accounts. Budget and financing of MVRMA is subject to the approval of the board. Excess insurance coverage will cover additional claims up to the limits listed below:
Liability:
Personal Injury Liability
Property Damage Liability
Public Officials Errors and Omissions
Employment Practices Liability
Employee Benefits Liability
Limits: $10,000,000 per occurrence. $10,000,000 annual aggregate per member for
Employment Practices Liability; Public Officials Errors and Omissions and Employee
benefits Liability combined; and Products/Completed Operations.
MVRMA self‐insured $500,000 per occurrence and obtained reinsurance from
Government Entities Mutual Inc. (GEM) for $2.5 million excess of $500,000, and from
Genesis for $7 million excess of $3 million.
Property:
$1,000,000,000/occurrence
MVRMA Self‐Insured Retention (SIR): $250,000/occurrence
Coverage excess of SIR provided by PEPIP USA. List of carriers underwriting the coverage
provided upon request.
Flood – included in Property Policy
$25 million/occurrence and annual aggregate
Sublimit: Flood zone A & V ‐ $5 million/occurrence and annual aggregate
MVRMA SIR: $100,000/occurrence excluding Flood Zones A & V
MVRMA SIR: $250,000/occurrence Flood Zones A & V
Earthquake – included in Property Policy
$25 million/occurrence and annual aggregate
MVRMA SIR: $100,000/occurrence
Boiler & Machinery – included in Property Policy
$100,000,000/occurrence
MVRMA SIR: $10,000‐$350,000/occurrence
43
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Cyber Liability – included in Property Policy
MVRMA SIR: $100,000/occurrence
Coverage excess of SIR provided by Lloyd’s of London – Beazley Syndicate
Third Party Liability:
$2 million/occurrence and annual aggregate, but sublimited to:
$1,000,000/occurrence and annual aggregate for Privacy Notification Costs
First Party Computer Liability
$2 million/occurrence and annual aggregate subject to policy sublimits
Pollution Liability – Claims made and Reported Policy
Retroactive Date: Policy inception
Coverage excess SIR provided by ACE – Illinois Union Insurance Co.
$1 million/pollution condition and aggregate with a $200,000 sublimit for Fungi & Legionella
MVRMA SIR: $75,000/pollution condition;
$750,000 underground storage tanks specific
Member Deductible/occurrence ‐ $2,500
The Financial Audit for 2014 has not been completed. Figures from the audited 2013 financial Audit are
as follows:
Current Assets $3,106,793
Total Assets $19,039,885
Current Liabilities $7,806,613
Long‐Term Liabilities $0
Net Position $11,233,272
There has been no material change in this coverage from the prior year. Settled claims have not
exceeded this commercial coverage in any of the past three years.
The City has a group health insurance program for employees and their eligible dependents. Premiums
are paid into the General Fund by all funds having compensated employees based on an analysis of
historical claims experience, the desired fund balances and the number of active participating
employees. The monies paid into the General Fund are available to pay claims and administrative costs.
The plan is administered by a third party administrator, Custom Design Benefits, which monitors all
claim payments. The claims liability of $366,875 reported in the General Fund at year end is based on the requirements of GASB Statement No. 10, which requires that a liability for claims be reported if information prior to the issuance of the financial statements indicates that it is probable that a liability has been incurred at the date of the financial statements and the amount of the loss can be reasonably estimated. Changes in the claims liability amounts were as follows:
44
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Beginning of Current Claims End of
Fiscal Fiscal Year and Changes Claims Fiscal Year
Year Liability in Estimates Payments Liability
2014 $360,464 $3,496,055 ($3,489,644) $366,875
2013 368,500 2,977,325 (2,985,361) 360,464
The City estimates all claims outstanding at the end of the year will be paid off within one year.
Note 6 – Contingent Liabilities
Litigation
The City management is of the opinion that the ultimate disposition of claims and legal proceedings will not have a material effect, if any, on the financial condition of the City.
Federal and State Grants
The City participates in several federally assisted programs. These programs are subject to financial and compliance audits by the grantor or their representative. As of December 31, 2014, the audits of certain of these programs have not been completed. Such audits could lead to a request for reimbursement to the grantor agency for expenditures disallowed under the terms of the grant. Based on prior experience, the City believes such disallowance, if any, would be immaterial. Note 7 – Capital Assets Capital asset activity for the current year end was as follows:
Beginning Ending
Balance Additions Deletions Balance
Governmental Activities
Capital Assets, not being depreciated:
Land $66,107,412 $3,445,191 $640,000 $68,912,603
Construction in Progress 6,749,919 3,154,036 6,085,050 3,818,905
Total Capital Assets, not being depreciated 72,857,331 6,599,227 6,725,050 72,731,508
Capital Assets, being depreciated:
Buildings and Improvements 45,147,539 179,668 0 45,327,207
Equipment 15,958,223 2,333,458 509,981 17,781,700
Infrastructure 82,675,174 4,997,940 0 87,673,114
Totals at Historical Cost 216,638,267 14,110,293 7,235,031 223,513,529
Less Accumulated Depreciation:
Buildings and Improvements 12,826,474 1,129,885 0 13,956,359
Equipment 12,303,682 855,379 470,169 12,688,892
Infrastructure 15,504,858 1,461,224 0 16,966,082
Total Accumulated Depreciation $40,635,014 $3,446,488 $470,169 $43,611,333
Governmental Activities Capital Assets, Net $176,003,253 $10,663,805 $6,764,862 $179,902,196
45
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Beginning Ending
Balance Additions Deletions Balance
Business‐Type Activities
Capital Assets, not being depreciated:
Land $10,609,005 $85,545 $0 $10,694,550
Construction in Progress 615,784 1,841,120 2,292,241 164,663
Total Capital Assets, not being depreciated 11,224,789 1,926,665 2,292,241 10,859,213
Capital Assets, being depreciated:
Buildings and Improvements 54,303,641 32,662 0 54,336,303
Equipment 8,594,404 234,184 264,887 8,563,701
Infrastructure 87,658,096 3,354,661 0 91,012,757
Totals at Historical Cost 161,780,930 5,548,172 2,557,128 164,771,974
Less Accumulated Depreciation:
Buildings and Improvements 9,903,338 1,553,619 0 11,456,957
Equipment 4,646,430 623,196 209,640 5,059,986
Infrastructure 19,845,785 1,516,383 0 21,362,168
Total Accumulated Depreciation $34,395,553 $3,693,198 $209,640 $37,879,111
Business‐Type Activities Capital Assets, Net $127,385,377 $1,854,974 $2,347,488 $126,892,863
Depreciation expense was charged to governmental functions as follows:
Depreciation
Expense
General Government $577,243
Public Safety 411,593
Leisure Time Activities 415,577
Transportation and Street Repair 2,041,703
Community Development 372
Total Depreciation Expense $3,446,488
Note 8 – Compensated Absences Accumulated Unpaid Vacation City employees earn vacation leave at varying rates based upon length of service, subject to certain maximum accruals. In the event of a termination of employment, death, or retirement, employees (or their estates) are paid for unused vacation leave. Accumulated Unpaid Sick Leave The City of Mason does not permit advancement of moneys on sick leave accrued.
46
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Sick Leave Conversion at Retirement a. Upon retirement, a full‐time, regular employee who meets the age and length of service
requirements of the Public Employees Retirement System or the Police and Fireman's Disability and Pension Fund, whichever is applicable, and who was also in the service of the City of Mason for a period of ten (10) continuous years prior to retirement from the service of the City of Mason may redeem his or her accumulated sick leave providing all other criteria are met in order to receive the benefits (i.e. age for retirement).
b. Redemption shall be at a rate of three (3) accumulated sick days exchanged for (1) day of pay for the
first two hundred (200) sick days. For the next twenty five sick days the redemption shall be two (2) accumulated sick days exchanged for one (1) day of pay. All remaining sick days the redemption shall be one (1) accumulated sick days exchanged for (1) day of pay. The maximum redemption is limited to two hundred eighty‐seven and a half (287 1/2) sick days converted to one‐hundred and forty‐one and two‐thirds (141 2/3) days paid.
c. Redemption for union fire employees shall be at a rate of three (3) accumulated sick leave days
exchanged for one (1) day of pay with a maximum redemption limited to two‐hundred and ten (210) days converted to seventy (70) days paid.
d. Redemption for teamster employees shall be at a rate of three (3) accumulated sick leave days
exchanged for one (1) day of pay with a maximum redemption limited to one‐hundred and twenty (120) days converted to forty (40) days paid.
e. Payment will be based on the employee's base rate of pay at the time of retirement. f. The conversion of sick leave to cash will be made as a lump sum payment and will eliminate all sick
leave credit accrued by the employee. Note 9 – Notes Payable A summary of the note transactions for the current year end are as follows:
Beginning Ending
Rate Balance Additions Deletions Balance
Governmental Activities
General Fund:
Real Estate Acquisition Note 1.25% $2,885,000 $0 ($2,885,000) $0
Tax Revenue Note 1.50% 3,170,000 0 (3,170,000) 0
Service Center Acquisition Note 1.25% 5,000,000 0 (5,000,000) 0
Real Estate Acquisition Note 1.00% 0 2,500,000 0 2,500,000
Service Center Acquisition Note 1.25% 0 6,000,000 0 6,000,000
Total Governmental Activities $11,055,000 $8,500,000 ($11,055,000) $8,500,000
All of the notes are bond anticipation notes, are backed by the full faith and credit of the City, and mature within one year. The note liability is reflected in the fund which received the proceeds. The Real Estate Acquisition Note was issued at an interest rate of 1.00% to purchase land for future development as agreed to in a litigation resolution for a zoning dispute.
47
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
The Service Center Acquisition Note was issued at an interest rate of 1.25% to finance various improvements to the new Service Center. Note 10 – Long‐Term Debt A schedule of changes in bonds and other long‐term obligations of the City during the current year follows:
Beginning Ending Due Within
Rate Balance Additions Deletions Balance One Year
Governmental Activities
Genera l Obl igation Bonds
2008 Various Purpose 4.09% $13,800,000 $0 ($750,000) $13,050,000 $775,000
Mason Road Widening 3.73% 1,860,000 0 (95,000) 1,765,000 100,000
US 42 Road Improvements 3.80% 895,000 0 (40,000) 855,000 40,000
Refunding 1998 Road Improvement 3.52% 1,535,000 0 (290,000) 1,245,000 300,000
Premium on Bonds 191,569 0 (26,090) 165,479 0
Tota l Genera l Obl igation Bonds 18,281,569 0 (1,201,090) 17,080,479 1,215,000
Revenue Bonds
2012 Enterprise Parke TIF Refunding 3.25% 415,000 0 (35,000) 380,000 40,000
Refunding Tylersvi l le Cross ing TIF 4.50% 430,000 0 (190,000) 240,000 55,000
Everybody's Farm TIF 5.75% 1,750,000 0 (25,000) 1,725,000 80,000
Tota l Revenue Bonds 2,595,000 0 (250,000) 2,345,000 175,000
Certi fi cate of Participation Bonds
Refunding Certi fi cate of Participation 15,660,000 0 (940,000) 14,720,000 980,000
Premium on Refunding Certi ficate of Participation 590,783 0 (45,445) 545,338 0
Tota l Refunding Certi fi cate of Participation Bonds 16,269,533 0 (991,695) 15,277,838 986,250
Capita l Leases 18,750 0 (6,250) 12,500 6,250
Tota l Long‐Term Liabi l i ties Bonds 37,146,102 0 (2,442,785) 34,703,317 2,376,250
Compensated Absences 1,502,604 670,242 (685,111) 1,487,735 753,339
Tota l Governmental Activi ties $38,648,706 $670,242 ($3,127,896) $36,191,052 $3,129,589
Beginning Ending Due Within
Rate Balance Additions Deletions Balance One Year
Business‐Type Activities
General Obligation Bonds
Sewer Refunding $20,780,000 $0 ($1,100,000) $19,680,000 $1,135,000
Stormwater Improvement 3.65% 1,325,000 0 (100,000) 1,225,000 100,000
Golf Course Acquisition 3.69% 6,675,000 0 (315,000) 6,360,000 320,000
Premium on Bonds 3,084,166 0 (215,802) 2,868,364 0
Total General Obligation Bonds 31,864,166 0 (1,730,802) 30,133,364 1,555,000
Special Assessment Bonds
Diley Utility 6.00% 7,000 0 (7,000) 0 0
Lease
Capital Lease 10,155,000 0 (315,000) 9,840,000 325,000
Discount on Capital Lease (121,521) 5,787 0 (115,734) 0
Total Capital Lease 10,033,479 5,787 (315,000) 9,724,266 325,000
Compensated Absences ‐ Enterprise 234,468 130,534 (121,667) 243,335 122,204
Total Business‐Type Activities $42,139,113 $136,321 ($2,174,469) $40,100,965 $2,002,204
48
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Compensated Absences will be paid from the fund from which the person is paid. Historically, this is the General Fund or a Special Revenue Fund. General obligation bonds will be paid from the General Obligation Bond Retirement Fund, Central Parke TIF Fund, Mason Enterprise Parke TIF Fund, Tylersville Road TIF Fund, Stormwater Utility Fund, Sewer Fund and the Golf Course Fund. The Special Assessment Bonds are backed by the full faith and credit of the City and are repaid from the resources of the Special Assessment Bond Retirement Fund. The City levies an assessment against the effected property owners. Principal and interest requirements to retire the City’s long‐term obligations outstanding at year end are as follows:
Year Principal Interest Principal Interest
2015 $2,770,000 $1,742,539 $175,000 $132,738
2016 2,885,000 1,642,013 190,000 124,263
2017 2,930,000 1,569,839 220,000 114,987
2018 3,730,000 1,456,315 230,000 104,100
2019 3,495,000 1,325,726 180,000 83,250
2020‐2024 16,980,000 4,701,541 830,000 268,401
2025‐2029 11,320,000 1,291,024 350,000 112,126
2030‐2031 70,000 2,800 170,000 14,948
$44,180,000 $13,731,797 $2,345,000 $954,813
BondsObligation Bonds
General Revenue
Note 11 – Leases
The City currently has capital leases for the municipal building, the community center addition, and an x‐ray machine. The City’s lease obligations meet the criteria of a capital lease as defined by Statement of Financial Accounting Standards No. 13 “Accounting for Leases”, and have been recorded on the government‐wide statements. The leased assets have been capitalized for the amount of the present value of the minimum lease payments at the inception of the lease. The following is a schedule of the future long‐term minimum lease payments required under the capital lease, and the present value of the minimum lease payments is as follows:
49
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Governmental Business‐Type
Year Activities Activities
2015 $1,605,675 $770,978
2016 1,606,475 770,740
2017 1,594,625 769,350
2018 1,597,825 772,276
2019 1,599,225 769,226
2020‐2024 6,868,825 3,848,712
2025‐2029 3,371,825 3,854,172
2030‐2034 0 3,852,560
Total minimum lease payments 18,244,475 15,408,014
Less: Amount representing interest (3,511,975) (5,568,014)
Present value of minimum lease payments $14,732,500 $9,840,000
Capital lease payments are made from the Government Center Reserve Fund, the Community Center and the Municipal Court Improvement Funds. The costs of capital assets acquired under capital leases in accordance with Statement of Financial Accounting Standards Board No. 13 are as follows:
Buildings and Improvements $35,760,000
Note 12 – Pension Plans Ohio Public Employees Retirement System Ohio Public Employees Retirement System (OPERS) administers three separate pension plans, a Traditional Pension Plan (TP), a Member‐Directed Plan (MD) and a Combined Plan (CO). The TP Plan is a cost‐sharing multiple‐employer defined benefit pension plan. The MD Plan is a defined contribution plan in which member invests both member and employer contributions (employer contributions vest over five years at 20% per year). Under the MD Plan, members accumulate retirement assets equal to the value of member and (vested) employer contributions plus any investment earnings. The CO Plan is a cost sharing, multiple‐employer defined benefit pension plan. Under the CO Plan, OPERS invests employer contributions to provide a formula retirement benefit similar in nature to the TP Plan benefit. Member contributions, the investment of which is self‐directed by the members, accumulate retirement assets in a manner similar to the MD Plan. OPERS provides retirement, disability, survivor and death benefits and annual cost of living adjustments to members of the TP and CO Plans. Members of the MD Plan do not qualify for the ancillary benefits. Authority to establish and amend benefits is provided in Chapter 145 of the Ohio Revised Code. OPERS issues a stand‐alone financial report. Interested parties may obtain a copy by writing to the OPERS, 277 East Town Street, Columbus, Ohio 43215‐4642 or by calling 614‐222‐5601 or 800‐222‐7377, or by visiting the OPERS website at www.opers.org. The Ohio Revised Code provides statutory authority for member and employer contributions. Plan members and employer contributions rates were consistent across all three plans. Plan members are required to contribute 10% of their annual covered salary to fund pension obligations. The employer
50
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
pension contribution rate for the City is 14% of covered payroll. The contribution rates are determined actuarially. The City’s required contributions to OPERS for the years ended December 31, 2014, 2013 and 2012 were $1,022,802, $1,082,325 and $814,222, respectively. The full amount has been contributed for 2013 and 2012, and 90 percent has actually been contributed for 2014. The City’s unpaid contractually required OPERS contributions (including post‐employment benefits) at year end (the liability) were recorded in the accrued wages and benefits line item of the government‐wide and fund financial statements along with various corresponding expenses/expenditures. Ohio Police and Fire Pension Fund The City contributes to the Ohio Police and Fire Pension Fund (OP&F), a cost‐sharing multiple employer defined benefit pension plan. OP&F provides retirement and disability pension benefits, annual cost‐of‐living adjustments, and death benefits to plan members and beneficiaries. Benefit provisions are established by the Ohio State Legislature and are codified in Chapter 742 of the Ohio Revised Code. OP&F issues a publicly available financial report that includes financial information and required supplementary information. That report may be obtained by writing to OP&F, 140 East Town Street, Columbus, Ohio 43215‐5164, or by visiting the OP&F website at www.op‐f.org. From January 1, 2014 through July 1, 2014, plan members are required to contribute 10.75% of their annual covered salary. From July 2, 2014 through December 31, 2014, plan members are required to contribute 11.5% of their annual covered salary, while employers (the City) are required to contribute 19.5% for police officers and 24.0% for firefighters. The City’s contributions to OP&F for the years ending December 31, 2014, 2013 and 2012 were $1,294,373, $971,426, $868,894, respectively. 90% has actually been contributed for 2014 and the full amount has been contributed for 2013 and 2012. The City’s unpaid contractually required OP&F contributions (including post‐employment benefits) at year end (the liability) were recorded in the accrued wages and benefits line item of the government‐wide and fund financial statements along with various corresponding expenses/expenditures. Note 13 – Post Employment Benefits Ohio Public Employees Retirement System Plan Description Ohio Public Employees Retirement System (OPERS) administers three separate pension plans: The Traditional Pension Plan – a cost sharing, multiple‐employer defined benefit pension plan; the Member‐Directed Plan – a defined contribution plan; and the Combined Plan – a cost sharing, multiple‐employer defined benefit pension plan that has elements of both a defined benefit and defined contribution plan. OPERS maintains a cost‐sharing multiple employer defined benefit post‐employment healthcare plan, which includes a medical plan, prescription drug program and Medicare Part B premium reimbursement, to qualifying members of both the Traditional Pension and the Combined Plans. Members of the Member‐Directed Plan do not qualify for ancillary benefits, including post‐employment health care coverage. In order to qualify for post‐employment health care coverage, age‐and‐service retirees under the Traditional Pension and Combined Plans must have 10 or more years of qualifying Ohio service credit.
51
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Health care coverage for disability benefit recipients and qualified survivor benefit recipients is available. The health care coverage provided by OPERS meets the definition of an Other Post Employment Benefit (OPEB) as described in GASB Statement 45. OPERS’ eligibility requirements for post‐employment health care coverage changed for those retiring on and after January 1, 2015. Please see the Plan Statement in the OPERS 2013 CAFR for details. The Ohio Revised Code permits, but does not mandate, OPERS to provide OPEB benefits to its eligible members and beneficiaries. Authority to establish and amend benefits is provided in Chapter 145 of the Ohio Revised Code. OPERS issues a stand‐alone financial report. Interested parties may obtain a copy by writing OPERS, 277 East Town Street, Columbus, OH 43215‐4642, or by calling 614‐222‐5601 or 800‐222‐7377, or by visiting the OPERS website at www.opers.org. Funding Policy The Ohio Revised Code provides the statutory authority requiring public employers to fund post‐retirement health care through their contributions to OPERS. A portion of each employer’s contribution to OPERS is set aside for the funding of post‐retirement health care benefits. Employer contribution rates are expressed as a percentage of the covered payroll of active members. In 2014, the City contributed at 14% of covered payroll. The Ohio Revised Code currently limits the employer contribution to a rate not to exceed 14% of covered payroll. Active members do not make contributions to the OPEB Plan. OPERS’ Post‐employment Health Care Plan was established under, and is administered in accordance with, Internal Revenue Code section 401(h). Each year, the OPERS Board of Trustees determines the portion of the employer contribution rate that will be set aside for funding of post‐employment health care. The portion of employer contributions allocated to health care for members in the Traditional Pension Plan and Combined Plan was 2.0% during calendar year 2014. Effective January 1, 2015, the portion of employer contributions allocated to health care remains at 2.0% for both plans, as recommended by OPERS’ actuary. The OPERS Board of Trustees is also authorized to establish rules for the retiree or their surviving beneficiaries to pay a portion of the health care provided. Payment amounts vary depending on the number of covered dependents and the coverage selected. Information from City’s Records The rates stated in Funding Policy, above, are the contractually required contribution rates for OPERS. The City's actual contributions for the current year, which were used to fund postemployment benefits, were $170,467 for 2014, $83,256 for 2013, and $325,689 for 2012. The full amount has been contributed for 2013 and 2012, and 90 percent has actually been contributed for 2014. OPERS Board of Trustees Adopt Changes to the Health Care Plan Changes to the health care plan were adopted by the OPERS Board of Trustees on September 19, 2012, with a transition plan commencing January 1, 2014. With the recent passage of pension legislation under SB 343 and the approved health care changes, OPERS expects to be able to consistently allocate 4
52
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
percent of the employer contributions toward the health care fund after the end of the transition period. Ohio Police and Fire Pension Fund Plan Description The City contributes to the Ohio Police and Fire Pension Fund (OP&F) sponsored healthcare program, a cost sharing, multiple‐employer defined post‐employment healthcare plan administered by OP&F. OP&F provides healthcare benefits including coverage for medical, prescription drugs, dental, vision, Medicare Part B Premium and long term care to retirees, qualifying benefit recipients and their eligible dependents. OP&F provides access to post‐retirement healthcare coverage for any person who receives or is eligible to receive a monthly service, disability, or survivor benefit check or is a spouse or eligible dependent child of such person. The healthcare coverage provided by OP&F meets the definition of an Other Post Employment Benefit (OPEB) as described in GASB Statement 45. The Ohio Revised Code allows, but does not mandate, OP&F to provide OPEB benefits. Authority for the OP&F Board of Trustees to provide healthcare coverage to eligible participants and to establish and amend benefits is codified in Chapter 742 of the Ohio Revised Code. OP&F issues a publicly available financial report that includes financial information and required supplementary information for the Plan. That report may be obtained by writing to OP&F, 140 East Town Street, Columbus, Ohio 43215‐5164, or by visiting the OP&F website at www.op‐f.org. Funding Policy The Ohio Revised Code provides for contribution requirements of the participating employers and of plan members to the OP&F (defined benefit pension plan). Participating employers are required to contribute to the pension plan at rates expressed as percentages of the payroll of active pension plan members, currently, 19.5% and 24.0% of covered payroll for police and fire employers, respectively. The Ohio Revised Code states that the employer contribution may not exceed 19.5% of the covered payroll for police employer units and 24.0% of covered payroll for fire employer units. Active members do not make contributions to the OPEB Plan. OP&F maintains funds for health care in two separate accounts. One for health care benefits under IRS Code Section 115 trust and one for Medicare Part B reimbursements administrated as an Internal Revenue Code 401(h) account, both of which are within the defined benefit pension plan, under the authority granted by the Ohio Revised Code to the OP&F Board of Trustees. The Board of Trustees is authorized to allocate a portion of the total employer contributions made into the pension plan to the Section 115 trust and Section 401(h) account as the employer contribution for retiree healthcare benefits. The portion of employer contributions allocated to health care was .5% of covered payroll from January 1, 2014 thru December 31, 2014. For the year ended December 31, 2014, the employer contribution allocated to the health care plan was 6.75% of covered payroll. The amount of employer contributions allocated to the healthcare plan each year is subject to the Trustees’ primary
53
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
responsibility to ensure that pension benefits are adequately funded and is limited by the provisions of Sections 115 and 401(h). The OP&F Board of Trustees also is authorized to establish requirements for contributions to the healthcare plan by retirees and their eligible dependents, or their surviving beneficiaries. Payment amounts vary depending on the number of covered dependents and the coverage selected. Information from City’s Records The City’s contributions to OP&F for the year ending December 31, 2014 was $156,217; and was $380,123 for year ending December 31, 2013; and was approximately $340,002 for the year ending December 31, 2012, and were allocated to the healthcare plan. The actual contributions for 2012 and 2013 were 100% and 90% has actually been contributed for 2014. Note 14 – Conduit Debt Obligations Conduit Debt From time to time, Industrial Revenue Bonds have been issued to provide financial assistance to private‐sector entities for the acquisition and construction of commercial, healthcare, and housing facilities deemed to be in the public interest. The bonds are secured by the property financed and are payable solely from bonds, ownership of the acquired facilities transfers to the private‐sector entity served by the bond issuance. The City, the State, or any political subdivision thereof is not obligated in any manner for repayment of the bonds. Accordingly, the bonds are not reported as liabilities in the accompanying financial statements. The following is the conduit debt outstanding at December 31, 2014:
Year Original Outstanding Year Issuance Issued Amount December 31, 2014 Mature Cedar Village 2010 $16,250,000 $13,695,000 2035
Note 15 – Construction Commitments The City had the following outstanding commitments at year end:
54
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Projects AmountService Center Improvements $3,254,146W.R. & 175 & SR 741 Interchange Study 3,000,000Quinn Park Stream Imp (stream mitigation) 467,194Gateway (I‐75 & St Rt 741) 452,331Meadows Sewer Rehab 307,670
Facility Access Control System 294,000
Freedom Way Construction 200,000Baseball Diamond Imp Corwin Nixon Park 199,666
Community Center Improvements 164,069Non‐potable System Replacement 122,498
SCADA Update Phase II 120,048
Kings Island Drive Improvement 104,246Donna Jean Culver Replacement 84,879
St Rt 741/Stoneridge Dr Signal 13,472
Traffic Controller Replacement 10,201St Rt 741 Parkside Intersection 9,950
Cox Smith Road & St Rt 741 Intersection Design 8,538
Station 52 Improvements 7,496Furbee & Castanea Drainage Improvement 5,982
Floodplain Improvement (Southwind & Wingsong) 4,800
Fire Truck Restoration "old Betsy" 1,573Bethany Road Widening 600
Total $8,833,359
The City utilizes encumbrance accounting as part of its budgetary controls. Encumbrances outstanding at year end may be reported as part of restricted, committed or assigned classifications of fund balance. At year end, the City’s commitments for encumbrances in all of the funds were as follows:
Fund Amount
General $19,736,846
Fire and Emergency Medical Service Safety 398,547
Sewer 1,060,181
Waste Collection 116,181
Stormwater Utility 137,829
Community Center 674,938
Golf Course 60,900
Nonmajor Funds 2,816,022
Total $25,001,444
Note 16 – Interfund Transactions Interfund transactions at year end, consisted of the following individual interfund receivables, interfund payables, transfers in and transfers out:
55
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Receivable Payable In Out
General Fund $5,600,000 $0 $0 $4,674,000
Fire and Emergency Medical Services 0 0 2,020,000 0
Sewer Fund 0 0 7,000 0
Community Center Fund 0 5,250,000 0 0
Golf Course Fund 0 0 1,039,000 0
Other Governmental Funds 0 350,000 2,094,144 486,144
Total All Funds $5,600,000 $5,600,000 $5,160,144 $5,160,144
Interfund Transfers
Interfund balance/transfers are used to move revenues from the fund that statute or budget requires to collect them to the fund that statute or budget requires to expend them and unrestricted revenues collected in the General Fund to finance various programs accounted for in other funds in accordance with budgetary authorizations; to segregate and to return money to the fund from which it was originally provided once a project is completed. The transfer out of the Street Construction, Maintenance and Repair Fund to the General Bond Retirement Fund (Other Governmental Funds) of $164,850 was to make the debt service payment for the Mason Road Widening debt that is included in the 2013 Various Purpose General Obligation Bonds.
The transfer out of the State Highway Improvement Fund (Other Governmental Funds) to the General Bond Retirement Fund (Other Governmental Funds) of $73,994 was to make the debt service payment for the US 42 Road Improvements debt that is included in the 2013 Various Purpose General Obligation Bonds.
The street subdivision fund (other Governmental Funds) accounts for funds collected to improve streets that benefit specific developments. These funds rarely cover the entire cost of the improvement which is generally paid from the Street Construction, Maintenance and Repair Fund (other Governmental Funds). The transfer of $240,300 reimburses the Street Construction, Maintenance and Repair Fund for capital improvement.
The transfer out of $7,000 from the Special Assessment Bond Retirement Fund (Other Governmental Funds) to the Sewer Fund was to make the debt service payment for the Diley Utility Special Assessment debt. Note 17 – Joint Venture Liberty Township, the City of Mason, and the City of Middletown contracted to create the Liberty Township Joint Economic Development District (JEDD) for the purpose of facilitating economic development to create jobs and employment opportunities and to improve the economic welfare of the people in the State of Ohio and in the area of the contracting parties through facilitating economic development along the corridor of Interstate 75, Cincinnati Dayton Road and State Route 129. For more information and a copy of the financial statements, contact the City of Middletown. A 1.5% income tax was enacted for the JEDD. Imposition of tax began on October 1, 2006 and terminates December 31, 2045, with two ten year extensions. Mason’s use of funds provide for the improvement of the transportation network within the City,
56
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
including the improvements of Bethany and Mason Roads. Distribution of Gross Tax: 5% Service Fee for Middletown to collect the income 1% Escrow payment for refunds 94% Net distribution Net Distribution: 83% Liberty Township 2% Middletown 15% Mason Note 18 – Accountability As of year end the following funds had deficit fund balances: Other Governmental Funds: State Highway Improvement $172,219 The deficits in fund balances were primarily due to accrual in GAAP. The general fund is liable for any deficit in these funds and will provide operating transfers when cash is required not when accruals occur. Note 19 – Fund Balances Fund balance is classified as nonspendable, restricted, committed, assigned and/or unassigned based primarily on the extent to which the City is bound to observe constraints imposed upon the use of the resources in the government funds. The constraints placed on fund balance for the major governmental funds and all other governmental funds are presented below:
This Space Intentionally Left Blank
57
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Fire and Other
Emergency Governmental
Fund Balances General Medical Service Funds Total
Nonspendable:
Inventory $272,951 $18,997 $0 $291,948
Unclaimed Monies 71,947 0 0 71,947
Total Nonspendable 344,898 18,997 0 363,895
Restricted for:
Fire and Emergency Medical Service Safety 0 6,948,658 0 6,948,658
Street Construction Maintenance and Repair 0 0 4,098,732 4,098,732
Street Subdivision 0 0 374,935 374,935
Police Officer Training 0 0 3,200 3,200
Parks and Recreation 0 0 209,239 209,239
Drug Law Enforcement 0 0 26,653 26,653
Law Enforcement and Education 0 0 4,098 4,098
Indigent Drive 0 0 69,461 69,461
Municipal Court Computer Costs 0 0 233,858 233,858
Municipal Court Improvement Education 0 0 98,631 98,631
Municipal Court Improvement 0 0 241,030 241,030
Vehicle Immobilization Fee 0 0 17,398 17,398
Municipal Court Probation Services 0 0 60,163 60,163
Municipal Court Indigent Driver IDAM 0 0 39,638 39,638
Central Parke TIF 0 0 110,408 110,408
Mason Enterprise Parke TIF 0 0 67,184 67,184
Tylersvil le Road TIF 0 0 107,992 107,992
I‐71 Corridor TIF 0 0 147,614 147,614
Everybody's Farm TIF 0 0 456,560 456,560
JW Harris TIF 0 0 118,607 118,607
General Obligation Bond Retirement 0 0 830,279 830,279
Special Assessment Bond Retirement 0 0 19,538 19,538
Total Restricted 0 6,948,658 7,335,218 14,283,876
Committed to:
Police Crime Prevention 0 0 686 686
Total Committed 0 0 686 686
Assigned to:
General Capital Improvement 16,403,235 0 0 16,403,235
Debt Service 0 0 1,976,919 1,976,919
Subdivision Inspection 0 0 143,282 143,282
Encumbrances 4,140,405 0 0 4,140,405
Total Assigned 20,543,640 0 2,120,201 22,663,841
Unassigned (Deficit) 17,623,466 0 (172,219) 17,451,247
Total Fund Balance $38,512,004 $6,967,655 $9,283,886 $54,763,545
58
City of Mason, Ohio Notes to the Basic Financial Statements For the Year Ended December 31, 2014
Note 20 – Prior Period Adjustment The City’s Tax Increment Bond Retirement Fund was renamed to the JW Harris TIF Fund was restated from a Debt Service Fund to a Special Revenue Fund.
Nonmajor Nonmajor
Special Revenue Debt Service
Funds Funds
Fund Balance ‐ December 31, 2013 $6,720,217 $2,726,350
Restatment of Fund 8,848 (8,848)
Fund Balance ‐ December 31, 2013, Restated $6,729,065 $2,717,502
Note 21 – Subsequent Events The City started the process to issue a $2,000,000 bond anticipation note to refinance a bond anticipation note for real estate acquisition of property located on State Route 741. The note will be issued on June 25, 2015 and be due on June 23, 2016.
This Space Intentionally Left Blank
59
THIS PAGE INTENTIONALLY LEFT BLANK
60
REQUIRED SUPPLEMENTARY INFORMATION
61
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Original Final Variance fromBudget Budget Actual Final Budget
Revenues:Taxes $25,705,000 $25,705,000 $28,008,063 $2,303,063Fines, Licenses and Permits 1,383,600 1,383,600 2,067,106 683,506Intergovernmental 60,000 60,000 755,891 695,891Charges for Services 259,000 259,000 231,537 (27,463)Investment Earnings 125,000 125,000 134,535 9,535Other Revenues 535,000 535,000 1,010,922 475,922
Total Revenues 28,067,600 28,067,600 32,208,054 4,140,454
Expenditures:Current:General GovernmentCity Manager 327,584 327,584 292,959 34,625Assistant City Manager 906,479 1,001,479 983,724 17,755Finance 524,520 524,520 493,175 31,345Earnings Tax 667,576 667,576 602,189 65,387Refunds and Reimbursements 850,000 1,075,000 1,047,517 27,483
Law Director 524,187 474,187 441,916 32,271Council 374,269 374,269 300,489 73,780Municipal Court 1,303,305 1,303,305 1,247,069 56,236Land, Buildings and Grounds 977,705 822,705 681,780 140,925Auditor's Deductions 1,205,885 1,205,885 1,152,901 52,984Contingency 250,000 250,000 0 250,000
Total General Government 7,911,510 8,026,510 7,243,719 782,791
Public SafetyPolice Department 5,928,331 6,113,331 6,031,255 82,076Street Lighting 367,500 367,500 345,869 21,631Diaster Services 37,563 37,563 27,159 10,404
Total Public Safety 6,333,395 6,518,395 6,404,283 114,112
Leisure Time ActivitiesRecreation Programs 287,869 252,869 208,051 44,818Parks 1,308,498 1,208,498 1,113,295 95,203Swimming Pool 301,253 286,253 265,478 20,775Senior Center 209,350 224,350 217,908 6,442
Total Leisure Time Activities 2,106,971 1,971,971 1,804,732 167,238
Community DevelopmentCommunity Planning‐Zoning 114,493 144,493 129,589 14,904Building Inspections 543,914 593,914 580,225 13,689Economic Development 635,353 635,353 616,245 19,108Community Development 2,625,941 2,935,941 2,878,560 57,381
Total Community Development 3,919,702 4,309,702 4,204,620 105,082
Transportation & Street RepairTraffic Signals 194,097 194,097 181,981 12,116Street Maintenance & Repair 2,553,103 3,136,538 3,021,315 115,223Garage 400,425 400,425 360,989 39,436Engineering 823,615 773,615 714,808 58,807
Total Transportation & Street Repair 3,971,240 4,504,675 4,279,094 225,581(Continued)
GeneralFund
62
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Original Final Variance fromBudget Budget Actual Final Budget
Capital Outlay 1,700,000 1,700,000 1,700,000 0
Total Expenditures 25,942,818 27,031,253 25,636,448 1,394,805
Excess of Revenues Over (Under) Expenditures 2,124,782 1,036,347 6,571,606 5,535,259
Other Financing Sources (Uses):Transfers (Out) (6,125,000) (16,125,000) (13,945,000) 2,180,000
Total Other Financing Sources (Uses) (6,125,000) (16,125,000) (13,945,000) 2,180,000
Net Change in Fund Balance (4,000,218) (15,088,653) (7,373,394) 7,715,259
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 15,344,422 15,344,422 15,344,422 0
Fund Balance End of Year $11,344,204 $255,769 $7,971,028 $7,715,259
See accompanying notes to the required supplementary information.
FundGeneral
63
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Original Final Variance fromBudget Budget Actual Final Budget
Revenues:Taxes $3,850,000 $3,850,000 $3,895,426 $45,426Intergovernmental 1,250,000 1,193,675 1,253,204 59,529Charges for Services 700,000 732,242 580,920 (151,322)Investment Earnings 0 3,410 27,651 24,241Other Revenues 0 62,317 65,835 3,518
Total Revenues 5,800,000 5,841,644 5,823,036 (18,608)
Expenditures:Current:
Public Safety 7,111,700 7,266,624 6,186,044 1,080,580Capital Outlay 1,540,722 1,540,722 1,017,268 523,454
Total Expenditures 8,652,422 8,807,346 7,203,312 1,604,034
Excess of Revenues Over (Under) Expenditures (2,852,422) (2,965,702) (1,380,276) 1,585,427
Other Financing Sources (Uses):Transfers In 2,300,000 2,300,000 2,020,000 (280,000)
Total Other Financing Sources (Uses) 2,300,000 2,300,000 2,020,000 (280,000)
Net Change in Fund Balance (552,422) (665,702) 639,724 1,305,427
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 6,268,591 6,268,591 6,268,591 0
Fund Balance End of Year $5,716,169 $5,602,889 $6,908,315 $1,305,427
See accompanying notes to the required supplementary information.
Fund
Emergency MedicalService Safety
Fire and
64
City of Mason, Ohio Notes to the Required Supplementary Information For The Year Ended December 31, 2014 Note 1 – Budgetary Process All funds, except agency funds, are legally required to be budgeted and appropriated. The major documents prepared are the tax budget, the certificate of estimated resources, and the appropriation ordinance, all of which are prepared on the budgetary basis of accounting. The tax budget demonstrates a need for existing or increased tax rates. The certificate of estimated resources establishes a limit on the amount Council may appropriate. The certificate of estimated resources may be amended during the year if projected decreases in revenue are identified by the Finance Director. To maintain the original estimate where possible to maintain conservative estimates, amendments for increases occur only if additional an appropriation is needed by Council action. The amounts reported as the budgeted amounts for revenue on the budgetary statement reflect the amounts on the certificate of estimated resources when the original appropriations were adopted. The amounts reported as the final budgeted revenue on the budgetary statements reflects the amounts on the final amended certificate of estimated resources issued during the year. In Ohio, municipal corporations have certain powers granted to then in Article XVIII of the Ohio Constitution that exist outside authority found in the Ohio Revised Code. Because these powers originate in the Constitution, law passed by the General Assembly that interfere with them may be invalid as applied to municipal corporation unless those laws are sanctioned by other provisions of the Constitution. These powers, granted by the Constitution and known as “home rule” powers, include the power of local self‐government, the exercise of certain police powers, and the ownership and operation of public utilities. The appropriations ordinance is Council’s authorization to spend resources and set annual limits on expenditures plus encumbrances at the level of control selected by Council. As a power of local self‐government, the legal level of control has been established by Council so that appropriation measures shall be classified so as to set forth separately the amounts appropriated for each department with in the General Fund. All other funds are maintained at the fund level. The appropriation resolution is subject to amendment throughout the year with the restriction that appropriations cannot exceed estimated resources. The amounts reported as the original budgeted amounts reflect the first appropriation ordinance for that fund that covered the entire year, including amounts automatically carried forward from prior years. The amounts reported as the final budgeted amounts represent the final appropriation amounts passed by Council after any supplemental or re‐appropriation during the year. While the City is reporting financial position, results of operations and changes in fund balance on the basis of generally accepted accounting principles (GAAP), the budgetary basis as provided by law is based upon accounting for certain transactions on a basis of cash receipts, disbursements and encumbrances. The Schedule of Revenues, Expenditures and Changes in Fund Balances ‐ Budget and Actual (Non‐GAAP Budgetary Basis) presented for the General Fund, and Fire and Emergency Medical Services Fund are presented on the budgetary basis to provide a meaningful comparison of actual results with the budget. The major differences between the budget basis and GAAP basis are as follows:
1. Revenues are recorded when received in cash (budget) as opposed to when susceptible to accrual (GAAP).
65
City of Mason, Ohio Notes to the Required Supplementary Information For The Year Ended December 31, 2014
2. Expenditures are recorded when paid in cash (budget) as opposed to when the liability is incurred (GAAP).
3. Encumbrances are treated as expenditures (budget) rather than as an assignment of fund balance (GAAP).
4. Unreported cash represents amounts received but not included as revenue on the budget basis operating statements. These amounts are included as revenue on the GAAP basis operating statement.
5. Some funds are reported as part of the general fund (GAAP basis as opposed to the general fund
being reported alone (budget basis)).
The following table summarizes the adjustments necessary to reconcile the GAAP basis statements to the budgetary basis statements for the General Fund and the Fire and Emergency Medical Service Fund.
Net Change in Fund Balance
General
Fire and
Emergency
Medical
Service Safety
GAAP Basis $2,507,711 $813,403Revenue Accruals (2,370,821) 191,600Expenditure Accruals 6,508,158 33,268Transfer In 10,050,000 0Transfers Out (17,000,000) 0Encumbrances (4,710,109) (398,547)Funds Budgeted Elsewhere (2,358,333) 0
Budget Basis ($7,373,394) $639,724
66
COMBINING STATEMENTS AND
INDIVIDUAL FUND SCHEDULES
67
THIS PAGE INTENTIONALLY LEFT BLANK
68
NONMAJOR GOVERNMENTAL FUNDS Special Revenue Funds Special Revenue funds are used to account for and report the proceeds of specific revenue sources that are restricted or committed to expenditures for specified purposes other than debt service or capital projects. The term proceeds of specific revenue sources establishes that one or more specific restricted or committed revenues should be the foundation for a special revenue fund. Debt Service Funds The debt service fund is used to account for and report financial resources that are restricted, committed, or assigned to expenditure for principal and interest. Debt service funds should be used to report resources if legally mandated (i.e. debt payable from property taxes). Financial resources that are being accumulated for principal and interest maturing in future years also should be reported in debt service funds.
69
City of Mason, Ohio
Combining Balance Sheet
Nonmajor Governmental FundsDecember 31, 2014
Nonmajor Nonmajor Total
Special Debt Nonmajor
Revenue Service Governmental
Funds Funds Funds
Assets:
Equity in Pooled Cash and Investments $6,735,831 $1,194,633 $7,930,464
Restricted Cash 0 1,632,763 1,632,763
Receivables (Net):
Taxes 0 1,621,504 1,621,504
Accounts 137,722 0 137,722
Interest 7,340 2,878 10,218
Intergovernmental 2,318,625 108,922 2,427,547
Total Assets 9,199,518 4,560,700 13,760,218
Liabilities:
Accounts Payable 7,053 660 7,713Accrued Wages and Benefits 23,926 0 23,926
Contracts Payable 255,901 0 255,901
Retainage Payable 70,117 0 70,117Interfund Payable 350,000 0 350,000
Total Liabilities 706,997 660 707,657
Deferred Inflows of Resources:
Property Taxes 0 1,621,504 1,621,504
Grants and Other Taxes 2,006,248 108,922 2,115,170
Accounts 24,605 0 24,605
Investment Earnings 4,518 2,878 7,396
Total Deferred Inflows of Resources 2,035,371 1,733,304 3,768,675
Fund Balances:
Restricted 6,485,401 849,817 7,335,218
Committed 686 0 686
Assigned 143,282 1,976,919 2,120,201
Unassigned (172,219) 0 (172,219)
Total Fund Balances 6,457,150 2,826,736 9,283,886
Total Liabilities, Deferred Inflows and Fund Balances $9,199,518 $4,560,700 $13,760,218
70
City of Mason, Ohio
Combining Statement of Revenues, Expenditures
and Changes in Fund Balance
Nonmajor Governmental FundsFor the Fiscal Year Ended December 31, 2014
Nonmajor Nonmajor TotalSpecial Debt Nonmajor
Revenue Service Governmental
Funds Funds Funds
Revenues:
Property and Other Taxes $0 $1,538,376 $1,538,376
Investment Earnings 27,942 12,806 40,748
Intergovernmental 2,988,074 217,119 3,205,193
Special Assessments 0 6,477 6,477
Fines, Licenses & Permits 893,307 0 893,307
Revenue in Lieu of Taxes 1,193,794 0 1,193,794
Other Revenues 74,319 0 74,319
Total Revenues 5,177,436 1,774,778 6,952,214
Expenditures:
Current:
General Government 458,507 0 458,507
Community Development 655,009 0 655,009
Transportation and Street Repair 1,251,013 0 1,251,013
Capital Outlay 2,470,228 0 2,470,228
Debt Service:
Principal 256,250 2,115,000 2,371,250
Interest and Other Charges 134,500 1,382,388 1,516,888
Total Expenditures 5,225,507 3,497,388 8,722,895
Excess of Revenues Over (Under) Expenditures (48,071) (1,722,610) (1,770,681)
Other Financing Sources (Uses):
Transfers In 255,300 1,838,844 2,094,144
Transfers (Out) (479,144) (7,000) (486,144)
Total Other Financing Sources (Uses) (223,844) 1,831,844 1,608,000
Net Change in Fund Balance (271,915) 109,234 (162,681)
Fund Balance ‐ Beginning of Year, Restated 6,729,065 2,717,502 9,446,567
Fund Balance ‐ End of Year $6,457,150 $2,826,736 $9,283,886
71
NONMAJOR SPECIAL REVENUE FUNDS Fund Descriptions Street Construction, Maintenance and Repair – This special revenue fund accounts for 92.5% of the City’s share of state gasoline taxes and motor vehicle license fees. State law requires that such monies be spent on street construction and maintenance.
State Highway Improvement Fund – This special revenue fund accounts for the remaining 7.5% of the City’s share of state gasoline taxes and motor vehicle license fees. State law requires that such monies be spent on state highways construction and improvements.
Street Subdivision ‐ To track fee paid by developers that may only be used to subdivision street improvements. Police Officer Training ‐ To account for monies designated to be used for police officer training.
Parks and Recreation ‐ This fund accounts for monies received from residential building permits and other sources collected for the purpose of providing funds for recreational capital improvements.
Police Crime Prevention ‐ This fund is used to account for donations received for the prevention of crime within the City.
Drug Law Enforcement ‐ To account for monies designated to be used for drug law enforcement.
Law Enforcement and Education ‐ To account for monies received from court fines imposed for drivers convicted of driving under the influence of drugs and alcohol. Monies generated under this fund shall be used for enforcement and education of the public of such dangers.
Indigent Driver ‐ This fund is used to account for fees collected in conjunction with DUI offenses. Revenues received are used, by the court, for treatment and education of drug and alcohol offenders.
Municipal Court Computer Costs ‐ To account for monies received from court fines. Monies generated under this fund shall be used for computer related expenses of the Court.
Municipal Court Computer Education ‐ This fund is used to account for a $2.00 fee assessed in conjunction with court costs. Revenues collected are used for computer education and training within the Municipal Court.
Municipal Court Improvement ‐ This fund is used to account for a $5.00 fee assessed in conjunction with court costs. Revenues collected are used for improvements to the Municipal Court facilities.
72
Vehicle Immobilization Fee ‐ This fund is used to account for reimbursements received from the State of Ohio for costs incurred with the Court ordered immobilization of a vehicle. Municipal Court Probation Services ‐ To account for monies received from court fines. Monies generated under this fund shall be used for probation services provided by the Court.
Municipal Court Indigent Driver IDAM ‐ To account for fees collected in conjunction with DUI offenses. Revenues received are used, by the court, for treatment and education of drug and alcohol offenders.
Subdivision Inspection ‐ This fund is used to account for the revenues received and expenses incurred for inspection services rendered in the City of Mason.
Central Parke TIF ‐ This fund is used to account for the financial resources and expenditures related to the development of the Central Park business park.
Mason Enterprise Parke TIF ‐ This fund is used to account for the financial resources and expenditures related to the development of the Mason Enterprise business park.
Tylersville Road TIF ‐ This fund is used to account for the financial resources and expenditures related to the development of the Tylersville Crossing business park.
I‐71 Corridor TIF ‐ This fund is used to account for the financial resources and expenditures related to the development and improvements to the I‐71 Corridor.
Everybody’s Farm TIF ‐ This fund is used to account for the financial resources and expenditures related to the development and improvements to Everybody’s Farm.
JW Harris TIF ‐ This fund is used to account for the financial resources and expenditures related to the development and improvements to development of 42 North Commerce Parke.
73
City of Mason, Ohio
Combining Balance Sheet
Nonmajor Special Revenue FundsDecember 31, 2014
Street Construction, State PoliceMaintenance Highway Street Officer Parks andand Repair Improvement Subdivision Training Recreation
Assets:Equity in Pooled Cash and Investments $4,061,956 $158,271 $374,935 $3,200 $209,105Receivables (Net): Accounts 91,844 0 0 0 0 Interest 6,731 262 0 0 347 Intergovernmental 1,592,671 56,429 0 0 0
Total Assets 5,753,202 214,962 374,935 3,200 209,452
Liabilities:Accounts Payable 0 0 0 0 0Accrued Wages and Benefits 0 0 0 0 0Contracts Payable 255,901 0 0 0 0Retainage Payable 70,117 0 0 0 0Interfund Payable 0 350,000 0 0 0
Total Liabilities 326,018 350,000 0 0 0
Deferred Inflows of Resources:Grants and Other Taxes 1,299,703 37,020 0 0 0Accounts 24,605 0 0 0 0Investment Earnings 4,144 161 0 0 213
Total Deferred Inflows of Resources 1,328,452 37,181 0 0 213
Fund Balances: Restricted 4,098,732 0 374,935 3,200 209,239 Committed 0 0 0 0 0 Assigned 0 0 0 0 0 Unassigned 0 (172,219) 0 0 0
Total Fund Balances 4,098,732 (172,219) 374,935 3,200 209,239
Total Liabilities, Deferred Inflows and Fund Balances $5,753,202 $214,962 $374,935 $3,200 $209,452
74
Law Municipal Court Municipal Court MunicipalPolice Crime Drug Law Enforcement Indigent Computer Computer CourtPrevention Enforcement and Education Driver Costs Education Improvement
$686 $26,253 $4,019 $69,825 $225,589 $95,970 $233,733
0 400 79 350 8,569 2,857 15,6480 0 0 0 0 0 00 0 0 0 0 0 0
686 26,653 4,098 70,175 234,158 98,827 249,381
0 0 0 714 300 196 1,7800 0 0 0 0 0 6,5710 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 714 300 196 8,351
0 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 0
0 26,653 4,098 69,461 233,858 98,631 241,030686 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 0 0 0
686 26,653 4,098 69,461 233,858 98,631 241,030
$686 $26,653 $4,098 $70,175 $234,158 $98,827 $249,381
Continued
75
City of Mason, Ohio
Combining Balance Sheet
Nonmajor Special Revenue FundsDecember 31, 2014
Assets:Equity in Pooled Cash and InvestmentsReceivables (Net): Accounts Interest Intergovernmental
Total Assets
Liabilities:Accounts PayableAccrued Wages and BenefitsContracts PayableRetainage PayableInterfund Payable
Total Liabilities
Deferred Inflows of Resources:Grants and Other TaxesAccountsInvestment Earnings
Total Deferred Inflows of Resources
Fund Balances: Restricted Committed Assigned Unassigned
Total Fund Balances
Total Liabilities, Deferred Inflows and Fund Balances
Vehicle Municipal Court Municipal Court Immobilization Probation Indigent Driver Subdivision Central
Fee Services IDAM Inspection Parke TIF
$17,398 $55,343 $42,168 $149,015 $110,408
0 17,044 821 110 00 0 0 0 00 0 0 0 111,247
17,398 72,387 42,989 149,125 221,655
0 712 3,351 0 00 11,512 0 5,843 00 0 0 0 00 0 0 0 00 0 0 0 0
0 12,224 3,351 5,843 0
0 0 0 0 111,2470 0 0 0 00 0 0 0 0
0 0 0 0 111,247
17,398 60,163 39,638 0 110,4080 0 0 0 00 0 0 143,282 00 0 0 0 0
17,398 60,163 39,638 143,282 110,408
$17,398 $72,387 $42,989 $149,125 $221,655
76
TotalMason Nonmajor
Enterprise Tylersville I‐71 Everybody's JW Harris Special RevenueParke TIF Road TIF Corridor TIF Farm TIF TIF Funds
$67,184 $107,992 $147,614 $456,560 $118,607 $6,735,831
0 0 0 0 0 137,7220 0 0 0 0 7,340
54,303 180,579 24,105 187,785 111,506 2,318,625
121,487 288,571 171,719 644,345 230,113 9,199,518
0 0 0 0 0 7,0530 0 0 0 0 23,9260 0 0 0 0 255,9010 0 0 0 0 70,1170 0 0 0 0 350,000
0 0 0 0 0 706,997
54,303 180,579 24,105 187,785 111,506 2,006,2480 0 0 0 0 24,6050 0 0 0 0 4,518
54,303 180,579 24,105 187,785 111,506 2,035,371
67,184 107,992 147,614 456,560 118,607 6,485,4010 0 0 0 0 6860 0 0 0 0 143,2820 0 0 0 0 (172,219)
67,184 107,992 147,614 456,560 118,607 6,457,150
$121,487 $288,571 $171,719 $644,345 $230,113 $9,199,518
77
City of Mason, Ohio
Combining Statement of Revenues, Expenditures
and Changes in Fund Balance
Nonmajor Special Revenue FundsFor the Fiscal Year Ended December 31, 2014
Street Construction, State PoliceMaintenance Highway Street Officer Parks andand Repair Improvement Subdivision Training Recreation
Revenues:Investment Earnings $26,023 $1,021 $0 $0 $898Intergovernmental 2,871,355 116,719 0 0 0Fines, Licenses & Permits 0 0 73,791 3,200 156,420Revenue in Lieu of Taxes 0 0 0 0 0Other Revenues 67,239 0 0 0 0
Total Revenues 2,964,617 117,740 73,791 3,200 157,318
Expenditures:Current:
General Government 0 0 0 0 0Community Development 0 0 0 0 0Transportation and Street Repair 1,179,525 0 2,038 0 0
Capital Outlay 2,325,598 714 0 0 44,658Debt Service:Principal 0 0 0 0 0Interest and Other Charges 0 0 0 0 0
Total Expenditures 3,505,123 714 2,038 0 44,658
Excess of Revenues Over (Under) Expenditures (540,506) 117,026 71,753 3,200 112,660
Other Financing Sources (Uses):Transfers In 240,300 0 15,000 0 0Transfers (Out) (164,850) (73,994) (240,300) 0 0
Total Other Financing Sources (Uses) 75,450 (73,994) (225,300) 0 0
Net Change in Fund Balance (465,056) 43,032 (153,547) 3,200 112,660
Fund Balance ‐ Beginning of Year, Restated 4,563,788 (215,251) 528,482 0 96,579
Fund Balance ‐ End of Year $4,098,732 ($172,219) $374,935 $3,200 $209,239
78
Law Municipal Court Municipal Court MunicipalPolice Crime Drug Law Enforcement Indigent Computer Computer CourtPrevention Enforcement and Education Driver Costs Education Improvement
$0 $0 $0 $0 $0 $0 $00 0 0 0 0 0 00 2,680 1,079 16,098 95,899 34,212 183,8920 0 0 0 0 0 00 0 0 0 5,651 0 412
0 2,680 1,079 16,098 101,550 34,212 184,304
0 0 0 18,302 46,196 196 160,8970 0 0 0 0 0 00 0 0 0 0 0 00 0 0 0 9,195 51,539 5,187
0 0 0 0 0 0 6,2500 0 0 0 0 0 0
0 0 0 18,302 55,391 51,735 172,334
0 2,680 1,079 (2,204) 46,159 (17,523) 11,970
0 0 0 0 0 0 00 0 0 0 0 0 0
0 0 0 0 0 0 0
0 2,680 1,079 (2,204) 46,159 (17,523) 11,970
686 23,973 3,019 71,665 187,699 116,154 229,060
$686 $26,653 $4,098 $69,461 $233,858 $98,631 $241,030
Continued
79
City of Mason, Ohio
Combining Statement of Revenues, Expenditures
and Changes in Fund Balance
Nonmajor Special Revenue FundsFor the Fiscal Year Ended December 31, 2014
Revenues:Investment EarningsIntergovernmentalFines, Licenses & PermitsRevenue in Lieu of TaxesOther Revenues
Total Revenues
Expenditures:Current:
General GovernmentCommunity DevelopmentTransportation and Street Repair
Capital OutlayDebt Service:PrincipalInterest and Other Charges
Total Expenditures
Excess of Revenues Over (Under) Expenditures
Other Financing Sources (Uses):Transfers InTransfers (Out)
Total Other Financing Sources (Uses)
Net Change in Fund Balance
Fund Balance ‐ Beginning of Year, Restated
Fund Balance ‐ End of Year
Vehicle Municipal Court Municipal Court Immobilization Probation Indigent Driver Subdivision Central
Fee Services IDAM Inspection Parke TIF
$0 $0 $0 $0 $00 0 0 0 00 189,701 9,187 127,148 00 0 0 0 178,7930 73 0 944 0
0 189,774 9,187 128,092 178,793
0 227,124 5,792 0 00 0 0 97,200 69,2950 0 0 0 00 0 0 0 0
0 0 0 0 00 0 0 0 0
0 227,124 5,792 97,200 69,295
0 (37,350) 3,395 30,892 109,498
0 0 0 0 00 0 0 0 0
0 0 0 0 0
0 (37,350) 3,395 30,892 109,498
17,398 97,513 36,243 112,390 910
$17,398 $60,163 $39,638 $143,282 $110,408
80
TotalMason Nonmajor
Enterprise Tylersville I‐71 Everybody's JW Harris Special RevenueParke TIF Road TIF Corridor TIF Farm TIF TIF Funds
$0 $0 $0 $0 $0 $27,9420 0 0 0 0 2,988,0740 0 0 0 0 893,307
116,220 203,983 37,257 478,332 179,209 1,193,7940 0 0 0 0 74,319
116,220 203,983 37,257 478,332 179,209 5,177,436
0 0 0 0 0 458,50735,273 83,817 13,447 355,977 0 655,009
0 0 0 0 69,450 1,251,0130 0 0 33,337 0 2,470,228
35,000 190,000 0 25,000 0 256,25014,525 19,350 0 100,625 0 134,500
84,798 293,167 13,447 514,939 69,450 5,225,507
31,422 (89,184) 23,810 (36,607) 109,759 (48,071)
0 0 0 0 0 255,3000 0 0 0 0 (479,144)
0 0 0 0 0 (223,844)
31,422 (89,184) 23,810 (36,607) 109,759 (271,915)
35,762 197,176 123,804 493,167 8,848 6,729,065
$67,184 $107,992 $147,614 $456,560 $118,607 $6,457,150
81
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Intergovernmental $2,931,419 $2,941,209 $9,790Investment Earnings 12,000 15,314 3,314Revenue in Lieu of Taxes 0 107,557 107,557Other Revenues 107,557 0 (107,557)
Total Revenues 3,050,976 3,064,080 13,104
Expenditures:Current:
Transportation and Street Repair 1,200,000 1,452,193 (252,193)Capital Outlay 7,058,599 4,382,584 2,676,015
Total Expenditures 8,258,599 5,834,776 2,423,823
Excess of Revenues Over (Under) Expenditures (5,207,623) (2,770,696) 2,436,927
Other Financing Sources (Uses):Transfers In 240,300 240,300 0Transfers (Out) (165,000) (164,850) 150
Total Other Financing Sources (Uses) 75,300 75,450 150
Net Change in Fund Balance (5,132,323) (2,695,246) 2,437,077
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 4,524,830 4,524,830 0
Fund Balance End of Year ($607,493) $1,829,584 $2,437,077
Fund
Maintenanceand Repair
Street Construction,
82
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Intergovernmental $100,000 $115,989 $15,989Investment Earnings 0 620 620
Total Revenues 100,000 116,609 16,609
Expenditures:Current:Capital Outlay 3,701 3,701 0
Total Expenditures 3,701 3,701 0
Excess of Revenues Over (Under) Expenditures 96,299 112,908 16,609
Other Financing Sources (Uses):Transfers (Out) (124,000) (123,994) 6
Total Other Financing Sources (Uses) (124,000) (123,994) 6
Net Change in Fund Balance (27,701) (11,086) 16,615
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 169,074 169,074 0
Fund Balance End of Year $141,373 $157,988 $16,615
Fund
HighwayImprovement
State
83
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $0 $74,091 $74,091
Total Revenues 0 74,091 74,091
Expenditures:Current:
Transportation and Street Repair 7,680 7,680 0
Total Expenditures 7,680 7,680 0
Excess of Revenues Over (Under) Expenditures (7,680) 66,411 74,091
Other Financing Sources (Uses):Transfers In 0 15,000 15,000Transfers (Out) (450,000) (240,300) 209,700
Total Other Financing Sources (Uses) (450,000) (225,300) 224,700
Net Change in Fund Balance (457,680) (158,889) 298,791
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 528,181 528,181 0
Fund Balance End of Year $70,501 $369,292 $298,791
Fund
StreetSubdivision
84
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Intergovernmental $0 $3,200 $3,200
Total Revenues 0 3,200 3,200
Expenditures:Current:
Public Safety 0 0 0
Total Expenditures 0 0 0
Net Change in Fund Balance 0 3,200 3,200
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 0 0 0
Fund Balance End of Year $0 $3,200 $3,200
Fund
OfficerTraining
Police
85
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $20,000 $156,940 $136,940Investment Earnings 0 658 658
Total Revenues 20,000 157,598 137,598
Expenditures:Capital Outlay 90,000 90,000 0
Total Expenditures 90,000 90,000 0
Net Change in Fund Balance (70,000) 67,598 137,598
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 96,278 96,278 0
Fund Balance End of Year $26,278 $163,876 $137,598
Fund
Parks andRecreation
86
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Intergovernmental $0 $0 $0
Total Revenues 0 0 0
Expenditures:Public Safety 500 0 500
Total Expenditures 500 0 500
Net Change in Fund Balance (500) 0 500
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 686 686 0
Fund Balance End of Year $186 $686 $500
Fund
Police CrimePrevention
87
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $1,000 $2,435 $1,435
Total Revenues 1,000 2,435 1,435
Expenditures:Current:
Public Safety 20,000 0 20,000
Total Expenditures 20,000 0 20,000
Net Change in Fund Balance (19,000) 2,435 21,435
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 23,817 23,817 0
Fund Balance End of Year $4,817 $26,252 $21,435
Fund
Drug LawEnforcement
88
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $500 $1,025 $525
Total Revenues 500 1,025 525
Expenditures:Current:
Public Safety 2,000 0 2,000
Total Expenditures 2,000 0 2,000
Net Change in Fund Balance (1,500) 1,025 2,525
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 2,994 2,994 0
Fund Balance End of Year $1,494 $4,019 $2,525
Fund
Enforcementand Education
Law
89
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $1,000 $16,016 $15,016
Total Revenues 1,000 16,016 15,016
Expenditures:Current:
General Government 66,045 36,576 29,469
Total Expenditures 66,045 36,576 29,469
Net Change in Fund Balance (65,045) (20,560) 44,485
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 76,981 76,981 0
Fund Balance End of Year $11,936 $56,421 $44,485
Fund
IndigentDriver
90
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:
Fines, Licenses and Permits $50,000 $95,252 $45,252
Other Revenues 0 5,057 5,057
Total Revenues 50,000 100,309 50,309
Expenditures:Current:
General Government 71,600 49,360 22,240Capital Outlay 17,000 12,000 5,000
Total Expenditures 88,600 61,360 27,240
Net Change in Fund Balance (38,600) 38,949 77,549
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 183,169 183,169 0
Fund Balance End of Year $144,569 $222,118 $77,549
Municipal CourtComputerCostsFund
91
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:
Fines, Licenses and Permits $20,000 $33,948 $13,948
Total Revenues 20,000 33,948 13,948
Expenditures:Capital Outlay 52,000 51,842 158
Total Expenditures 52,000 51,842 158
Net Change in Fund Balance (32,000) (17,894) 14,106
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 113,560 113,560 0
Fund Balance End of Year $81,560 $95,666 $14,106
Fund
Municipal CourtComputerEducation
92
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $180,000 $182,892 $2,892
Total Revenues 180,000 182,892 2,892
Expenditures:Current:
General Government 203,014 163,892 39,122Capital Outlay 12,000 11,437 563
Total Expenditures 215,014 175,329 39,685
Net Change in Fund Balance (35,014) 7,563 42,577
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 222,992 222,992 0
Fund Balance End of Year $187,978 $230,555 $42,577
Fund
CourtImprovement
Municipal
93
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $0 $35 $35
Total Revenues 0 35 35
Expenditures:Current:
General Government 500 0 500
Total Expenditures 500 0 500
Net Change in Fund Balance (500) 35 535
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 17,363 17,363 0
Fund Balance End of Year $16,863 $17,398 $535
Fund
ImmobilizationFee
Vehicle
94
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $190,000 $187,475 ($2,525)
Total Revenues 190,000 187,475 (2,525)
Expenditures:Current:
General Government 245,865 229,798 16,067
Total Expenditures 245,865 229,798 16,067
Net Change in Fund Balance (55,865) (42,323) 13,542
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 95,556 95,556 0
Fund Balance End of Year $39,691 $53,233 $13,542
Fund
ProbationServices
Municipal Court
95
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $1,000 $8,366 $7,366
Total Revenues 1,000 8,366 7,366
Expenditures:Current:
General Government 5,816 3,140 2,676
Total Expenditures 5,816 3,140 2,676
Net Change in Fund Balance (4,816) 5,226 10,042
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 36,383 36,383 0
Fund Balance End of Year $31,567 $41,609 $10,042
Fund
Indigent Driver IDAM
Municipal Court
96
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Fines, Licenses and Permits $100,000 $127,148 $27,148Other Revenues 0 879 879
Total Revenues 100,000 128,027 28,027
Expenditures:Current:
Community Development 99,650 98,366 1,284
Total Expenditures 99,650 98,366 1,284
Net Change in Fund Balance 350 29,661 29,311
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 117,641 117,641 0
Fund Balance End of Year $117,991 $147,302 $29,311
Fund
SubdivisionInspection
97
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $125,000 $178,793 $53,793
Total Revenues 125,000 178,793 53,793
Expenditures:Current:
Community Development 80,000 69,295 10,705
Total Expenditures 80,000 69,295 10,705
Net Change in Fund Balance 45,000 109,498 64,498
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 911 911 0
Fund Balance End of Year $45,911 $110,409 $64,498
Fund
CentralParke TIF
98
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $90,000 $116,220 $26,220
Total Revenues 90,000 116,220 26,220
Expenditures:Current:
Community Development 75,475 35,273 40,202Debt Service:Principal Retirement 35,000 35,000 0Interest and Fiscal Charges 14,525 14,525 0
Total Expenditures 125,000 84,798 40,202
Net Change in Fund Balance (35,000) 31,422 66,422
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 35,764 35,764 0
Fund Balance End of Year $764 $67,186 $66,422
Fund
EnterpriseParke TIF
Mason
99
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $200,000 $203,983 $3,983
Total Revenues 200,000 203,983 3,983
Expenditures:Current:
Community Development 85,650 83,817 1,833Debt Service:Principal Retirement 190,000 190,000 0Interest and Fiscal Charges 19,350 19,350 0
Total Expenditures 295,000 293,167 1,833
Net Change in Fund Balance (95,000) (89,184) 5,816
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 197,177 197,177 0
Fund Balance End of Year $102,177 $107,993 $5,816
Fund
TylersvilleRoad TIF
100
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $35,000 $37,257 $2,257
Total Revenues 35,000 37,257 2,257
Expenditures:Current:
Community Development 35,000 13,447 21,553
Total Expenditures 35,000 13,447 21,553
Net Change in Fund Balance 0 23,810 23,810
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 123,805 123,805 0
Fund Balance End of Year $123,805 $147,615 $23,810
Fund
I‐71Corridor TIF
101
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $400,000 $478,332 $78,332
Total Revenues 400,000 478,332 78,332
Expenditures:Current:
Community Development 356,375 355,977 398Capital Outlay 34,000 33,337 663Debt Service:Principal Retirement 25,000 25,000 0Interest and Fiscal Charges 100,625 100,625 0
Total Expenditures 516,000 514,939 1,061
Net Change in Fund Balance (116,000) (36,607) 79,393
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 493,168 493,168 0
Fund Balance End of Year $377,168 $456,561 $79,393
Fund
Everybody'sFarm TIF
102
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Revenue in Lieu of Taxes $170,000 $179,209 $9,209
Total Revenues 170,000 179,209 9,209
Expenditures:Current:
Transportation and Street Repair 75,000 69,450 5,550
Total Expenditures 75,000 69,450 5,550
Net Change in Fund Balance 95,000 109,759 14,759
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 8,850 8,850 0
Fund Balance End of Year $103,850 $118,609 $14,759
Fund
JW HarrisTIF
103
THIS PAGE INTENTIONALLY LEFT BLANK
104
NONMAJOR DEBT SERVICE FUNDS Fund Descriptions
General Obligation Bond Retirement ‐ To accumulate monies for the payment of long–term and short–term debt issued without a vote of the people.
Special Assessment Bond Retirement ‐ To account for payment of bonds issued for improvements deemed to benefit specific properties against which assessments are levied.
Government Center Bond Retirement ‐ This fund is used to account for the financial resources and expenditures (debt principal and interest payments) related to the construction of the Mason Municipal Center.
105
City of Mason, Ohio
Combining Balance Sheet
Nonmajor Debt Service FundsDecember 31, 2014
Total
General Special Government Nonmajor
Obligation Assessment Center Debt Service
Bond Retirement Bond Retirement Bond Retirement Funds
Assets:
Equity in Pooled Cash and Investments $830,279 $19,538 $344,816 $1,194,633
Restricted Cash 0 0 1,632,763 1,632,763
Receivables (Net):
Taxes 1,621,504 0 0 1,621,504
Interest 0 0 2,878 2,878
Intergovernmental 108,922 0 0 108,922
Total Assets 2,560,705 19,538 1,980,457 4,560,700
Liabilities:
Accounts Payable 0 0 660 660
Total Liabilities 0 0 660 660
Deferred Inflows of Resources:
Property Taxes 1,621,504 0 0 1,621,504
Grants and Other Taxes 108,922 0 0 108,922
Investment Earnings 0 0 2,878 2,878
Total Deferred Inflows of Resources 1,730,426 0 2,878 1,733,304
Fund Balances:
Restricted 830,279 19,538 0 849,817
Assigned 0 0 1,976,919 1,976,919
Total Fund Balances 830,279 19,538 1,976,919 2,826,736
Total Liabilities, Deferred Inflows and Fund Balances $2,560,705 $19,538 $1,980,457 $4,560,700
106
City of Mason, Ohio
Combining Statement of Revenues, Expenditures
and Changes in Fund Balance
Nonmajor Debt Service FundsFor the Fiscal Year Ended December 31, 2014
TotalGeneral Special Government NonmajorObligation Assessment Center Debt Service
Bond Retirement Bond Retirement Bond Retirement FundsRevenues:
Property and Other Taxes $1,538,376 $0 $0 $1,538,376
Investment Earnings $0 $0 $12,806 $12,806
Intergovernmental 217,119 0 0 217,119
Special Assessments 0 6,477 0 6,477
Total Revenues 1,755,495 6,477 12,806 1,774,778
Expenditures:
Current:
Debt Service:
Principal 1,175,000 0 940,000 2,115,000
Interest and Other Charges 724,108 595 657,685 1,382,388
Total Expenditures 1,899,108 595 1,597,685 3,497,388
Excess of Revenues Over (Under) Expenditures (143,613) 5,882 (1,584,879) (1,722,610)
Other Financing Sources (Uses):
Transfers In 238,844 0 1,600,000 1,838,844
Transfers (Out) 0 (7,000) 0 (7,000)
Total Other Financing Sources (Uses) 238,844 (7,000) 1,600,000 1,831,844
Net Change in Fund Balance 95,231 (1,118) 15,121 109,234
Fund Balance ‐ Beginning of Year, Restated 735,048 20,656 1,961,798 2,717,502
Fund Balance ‐ End of Year $830,279 $19,538 $1,976,919 $2,826,736
107
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Taxes $1,515,000 $1,538,376 $23,376Intergovernmental 175,000 217,119 42,119
Total Revenues 1,690,000 1,755,494 65,494
Expenditures:Current:Debt Service:Principal Retirement 1,175,000 1,175,000 0Interest and Fiscal Charges 725,000 724,108 892
Total Expenditures 1,900,000 1,899,108 892
Excess of Revenues Over (Under) Expenditures (210,000) (143,614) 66,386
Other Financing Sources (Uses):Transfers In 238,000 238,844 844
Total Other Financing Sources (Uses) 238,000 238,844 844
Net Change in Fund Balance 28,000 95,230 67,230
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 735,049 735,049 0
Fund Balance End of Year $763,049 $830,279 $67,230
Fund
ObligationGeneral
Bond Retirement
108
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Special Assessments $0 $6,477 $6,477
Total Revenues 0 6,477 6,477
Expenditures:Current:Debt Service:Principal Retirement 7,000 7,000 0Interest and Fiscal Charges 1,088 683 405
Total Expenditures 8,088 7,683 405
Net Change in Fund Balance (8,088) (1,206) 6,882
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 20,745 20,745 0
Fund Balance End of Year $12,657 $19,539 $6,882
Fund
SpecialAssessment
Bond Retirement
109
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Investment Earnings $0 $19,305 $19,305
Total Revenues 0 19,305 19,305
Expenditures:Debt Service:Principal Retirement 940,000 940,000 0Interest and Fiscal Charges 660,700 659,125 1,575
Total Expenditures 1,600,700 1,599,125 1,575
Excess of Revenues Over (Under) Expenditures (1,600,700) (1,579,820) 20,880
Other Financing Sources (Uses):Transfers In 1,600,000 1,600,000 0
Total Other Financing Sources (Uses) 1,600,000 1,600,000 0
Net Change in Fund Balance (700) 20,180 20,880
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 1,971,650 1,971,650 0
Fund Balance End of Year $1,970,950 $1,991,830 $20,880
GovernmentCenter
Bond RetirementFund
110
OTHER GENERAL FUNDS
With the implementation of GASB Statement No. 54, certain funds that the City prepares legally adopted budgets for no longer meet the definition to be reported as Special Revenue funds and have been included with the General Fund in the governmental fund financial statements. The City has only presented the budget schedules for these funds. Fund Descriptions General Capital Improvement ‐ To account as a separate division of the General Fund to reserve resources for capital improvements identified through the City’s capital improvement plan and to reserve funds for payment of short‐term debt. Employee Medical Insurance – To account for resources and expenditures for employee health, life, and disability benefits. City Contributions – To account for donations and contributions given to the City of Mason for specific and restrictive use. Unclaimed Monies –To account for funds not claimed by the owner of the funds. Most unclaimed funds is the result of outstanding checks issued by the City of Mason.
111
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Intergovernmental $0 $9,720 $9,720Other Revenues 0 678,405 678,405
Total Revenues 0 688,125 688,125
Expenditures:Current:Capital Outlay 13,267,491 12,689,742 577,749Debt Service:Principal Retirement 11,100,000 11,055,000 45,000Interest and Fiscal Charges 247,400 173,001 74,399
Total Expenditures 24,614,891 23,917,743 697,148
Excess of Revenues Over (Under) Expenditures (24,614,891) (23,229,618) 1,385,273
Other Financing Sources (Uses):Issuance of Debt 7,250,000 8,551,968 1,301,968Transfers In 10,050,000 10,050,000 0Transfers (Out) (7,750,000) (7,729,000) 21,000
Total Other Financing Sources (Uses) 9,550,000 10,872,968 1,322,968
Net Change in Fund Balance (15,064,891) (12,356,650) 2,708,241
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 22,435,068 22,435,068 0
Fund Balance End of Year $7,370,177 $10,078,418 $2,708,241
(1) This fund is combined with the General fund in GAAP Statements.
General CapitalImprovement
Fund (1)
112
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Charges for Services $1,334,784 $1,317,786 ($16,998)Other Revenues 0 446,437 446,437
Total Revenues 1,334,784 1,764,223 429,439
Expenditures:Current:General Government 410,267 346,813 63,454Public Safety 722,500 722,500 0Leisure Time Activities 205,700 205,700 0Community Development 17,000 17,000 0Basic Utility 283,336 283,336 0
Total Expenditures 1,638,803 1,575,349 63,454
Net Change in Fund Balance (304,019) 188,874 492,893
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 1,352,597 1,352,597 0
Fund Balance End of Year $1,048,578 $1,541,471 $492,893
(1) This fund is combined with the General fund in GAAP Statements.
Employee MedicalInsuranceFund (1)
113
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Other Revenues $0 $0 $0
Total Revenues 0 0 0
Expenditures:Current:General Government 120,000 0 120,000
Total Expenditures 120,000 0 120,000
Net Change in Fund Balance (120,000) 0 120,000
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 120,206 120,206 0
Fund Balance End of Year $206 $120,206 $120,000
(1) This fund is combined with the General fund in GAAP Statements.
CityContributions
Fund (1)
114
City of Mason, OhioSchedule of Revenues, Expenditures and Changes in Fund BalanceBudget and Actual (Non‐GAAP Budgetary Basis)For the Fiscal Year Ended December 31, 2014
Final Variance fromBudget Actual Final Budget
Revenues:Other Revenues $0 $11,946 $11,946
Total Revenues 0 11,946 11,946
Expenditures:Current:General Government 45,000 0 45,000
Total Expenditures 45,000 0 45,000
Net Change in Fund Balance (45,000) 11,946 56,946
Fund Balance Beginning of Year (includes prior year encumbrances appropriated) 60,001 60,001 0
Fund Balance End of Year $15,001 $71,947 $56,946
(1) This fund is combined with the General fund in GAAP Statements.
UnclaimedMoniesFund (1)
115
NONMAJOR FUNDS
Fiduciary Funds: Fiduciary fund types are used to account for assets held by the City in a trustee capacity or as an agent for individuals, private organizations, other governmental units and/or other funds.
Fund Descriptions
Agency Fund ‐ Municipal Court ‐ To account for amounts held on behalf of other governments and bonds deposited with the court pending final disposition of various causes. Agency Fund ‐ Mason Port Authority ‐ To enhance future development opportunities in the City, to support the economic development strategies of the City and to promote participation in activities that will have a positive impact on the general economic wealth of Mason. Agency Fund ‐ Community Improvement Corporation ‐ To account for custodial transactions related to community improvement.
116
City of Mason, Ohio
Statement of Changes In Assets and Liabilities
Agency FundsFor the Fiscal Year Ended December 31, 2014
Beginning Ending
Balance Additions Deductions Balance
Assets:Equity in Pooled Cash and Investments $97,798 $2,029,945 $2,073,351 $54,392
Total Assets 97,798 2,029,945 2,073,351 54,392
Liabilities:
Due to Others 97,798 2,029,945 2,073,351 54,392
Total Liabilities $97,798 $2,029,945 $2,073,351 $54,392
Beginning Ending
Balance Additions Deductions Balance
Assets:
Equity in Pooled Cash and Investments $558,511 $425,506 $16,863 $967,154
Receivables (Net):
Accounts 60,000 0 60,000 0
Total Assets 618,511 425,506 76,863 967,154
Liabilities:
Due to Others 618,511 425,506 76,863 967,154
Total Liabilities $618,511 $425,506 $76,863 $967,154
Beginning Ending
Balance Additions Deductions Balance
Assets:
Equity in Pooled Cash and Investments $274,519 $16,476 $23,656 $267,339
Total Assets 274,519 16,476 23,656 267,339
Liabilities:
Accounts Payable 0 654 0 654
Due to Others 274,519 15,822 23,656 266,685
Total Liabilities $274,519 $16,476 $23,656 $267,339
Continued
Municipal
Mason Port
Authority
Court
Community
Improvement
Corporation
117
City of Mason, Ohio
Statement of Changes In Assets and Liabilities
Agency FundsFor the Fiscal Year Ended December 31, 2014
Total All Agency Funds
Beginning Ending
Balance Additions Deductions Balance
Assets:
Equity in Pooled Cash and Investments $930,828 $2,471,927 $2,113,870 $1,288,885
Receivables (Net):
Accounts 60,000 0 60,000 0
Total Assets 990,828 2,471,927 2,173,870 1,288,885
Liabilities:
Accounts Payable 0 654 0 654
Due to Others 990,828 2,471,273 2,173,870 1,288,231
Total Liabilities $990,828 $2,471,927 $2,173,870 $1,288,885
118
STATISTICAL SECTION
City of Mason, Ohio Statistical Section This part of the City's comprehensive annual financial report presents detailed information as a context for understanding what the information in the financial statements, note disclosures, and required supplementary information says about the City's overall financial health.
Contents Financial Trends: These schedules contain trend information to help the reader understand how the City's financial position has changed over time. Revenue Capacity: These schedules contain information to help the reader understand and assess the City’s most significant local revenue sources, income tax and property tax. Debt Capacity: These schedules present information to help the reader assess the affordability of the City’s current levels of outstanding debt and the City's ability to issue additional debt in the future. Economic and Demographic Information: These schedules offer economic and demographic indicators to help the reader understand the environment within which the City’s financial activities take place and to provide information that facilitates comparisons of financial information over time and among governments. Operating Information: These schedules contain service and infrastructure data to help the reader understand how the information in the City’s financial report relates to the services the City provides and the activities it performs. Sources: Unless otherwise noted, the information in these schedules is derived from the comprehensive annual financial reports for the relevant year.
119
City of Mason, O
hio
Net Position by Componen
tLast Ten
Fiscal Years
(accrual basis of accounting)
Table 1
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Governmen
tal A
ctivities
Net Investmen
t in Capital Assets
$89,318,991
$96,275,726
$104,293,216
$110,110,444
$117,869,403
$120,098,234
$122,687,025
$129,162,686
$128,860,388
$137,675,713
Restricted
14,336,740
14,692,178
16,202,333
20,076,208
18,245,889
16,361,953
16,842,649
13,822,941
14,942,529
15,932,379
Unrestricted
28,401,484
34,803,772
34,036,236
30,968,181
25,722,145
30,227,053
33,233,298
41,380,921
51,370,384
50,379,969
Total G
overnmen
tal A
ctivities Net Position
$132,057,215
$145,771,676
$154,531,785
$161,154,833
$161,837,437
$166,687,240
$172,762,972
$184,366,548
$195,173,301
$203,988,061
Business‐Type Activities
Net Investmen
t in Capital Assets
$73,165,544
$66,801,441
$69,332,672
$72,445,005
$77,388,687
$81,821,259
$81,978,537
$88,637,940
$88,126,890
$89,504,980
Restricted
11,290,444
10,055,068
10,283,063
8,331,342
4,069,854
4,107,379
4,135,486
784,933
786,591
788,035
Unrestricted
6,610,919
7,280,452
8,109,114
8,494,022
15,260,353
10,898,229
10,851,775
10,148,188
11,896,384
15,094,142
Total Business‐Type Activities Net Position
$91,066,907
$84,136,961
$87,724,849
$89,270,369
$96,718,894
$96,826,867
$96,965,798
$99,571,061
$100,809,865
$105,387,157
Primary Governmen
t
Net Investmen
t in Capital Assets
$162,484,535
$163,077,167
$173,625,888
$182,555,449
$195,258,090
$201,919,493
$204,665,562
$217,800,626
$216,987,278
$227,180,693
Restricted
25,627,184
24,747,246
26,485,396
28,407,550
22,315,743
20,469,332
20,978,135
14,607,874
15,729,120
16,720,414
Unrestricted
35,012,403
42,084,224
42,145,350
39,462,203
40,982,498
41,125,282
44,085,073
51,529,109
63,266,768
65,474,111
Total G
overnmen
tal A
ctivities Net Position
$223,124,122
$229,908,637
$242,256,634
$250,425,202
$258,556,331
$263,514,107
$269,728,770
$283,937,609
$295,983,166
$309,375,218
Source: City of Mason, O
hio, D
epartm
ent of Finance
Fiscal Year
120
City of Mason, O
hio
Changes in Net Position
Last Ten
Fiscal Years
(accrual basis of accounting)
Table 2
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Expenses
Governmen
tal A
ctivities:
Gen
eral Governmen
t$10,055,191
$8,304,944
$8,820,685
$8,797,340
$8,969,554
$8,418,723
$8,793,043
$8,831,767
$6,893,775
$8,253,186
Public Safety
7,647,086
10,239,722
12,057,909
12,041,878
11,758,497
11,753,670
12,287,188
12,023,613
12,986,006
13,513,159
Leisure Tim
e Activities
1,927,193
2,345,289
2,643,993
2,884,015
2,860,505
2,426,474
2,301,816
2,314,310
2,198,219
2,882,829
Community Developmen
t1,219,316
1,682,201
1,669,502
1,453,739
1,831,149
2,016,271
2,463,108
2,676,490
2,508,451
2,425,668
Basic Utility Service
0513,694
252,588
251,649
233,714
224,627
295,972
277,539
281,729
283,225
Transportation and Street Rep
air
3,433,612
4,163,181
6,495,013
5,928,246
4,156,093
4,691,128
5,542,878
6,231,801
8,183,460
7,324,935
Interest and Fiscal Charges
1,685,015
1,821,938
2,259,101
2,214,589
1,981,386
1,459,621
1,830,059
1,826,561
1,659,947
1,581,121
Total G
overnmen
tal A
ctivities Expen
ses
25,967,413
29,070,969
34,198,791
33,571,456
31,790,898
30,990,514
33,514,064
34,182,081
34,711,587
36,264,123
Business‐type activities
Sewer
3,838,763
5,511,880
6,308,598
6,467,230
6,287,295
6,335,376
6,400,635
5,962,355
6,248,535
5,743,995
Waste Collection
1,067,929
1,129,056
1,269,478
1,390,404
1,437,256
1,498,606
1,558,320
1,440,349
1,384,282
1,413,025
Storm
water Utility
1,051,464
1,067,755
1,073,116
1,097,373
1,011,631
1,062,423
1,134,861
1,165,556
1,142,284
1,117,558
Community Cen
ter
3,112,769
2,439,545
3,039,852
3,041,733
3,332,634
3,905,317
4,611,276
5,372,732
5,898,548
6,483,630
Golf Course
00
3,145,633
3,864,928
3,246,476
3,158,462
3,239,390
2,665,088
2,651,261
2,811,835
Total business‐type activities expen
ses
9,070,925
10,148,236
14,836,677
15,861,668
15,315,292
15,960,184
16,944,482
16,606,080
17,324,910
17,570,043
Total primary governmen
t expen
ses
$35,038,338
$39,219,205
$49,035,468
$49,433,124
$47,106,190
$46,950,698
$50,458,546
$50,788,161
$52,036,497
$53,834,166
Program
Revenues
Governmen
tal A
ctivities:
Charges for Services:
Gen
eral Governmen
t$1,211,763
$1,491,615
$1,319,112
$2,047,656
$2,088,882
$2,258,954
$1,931,606
$2,122,272
$2,057,346
$2,793,861
Public Safety
1,551,532
1,747,817
1,704,048
1,048,709
1,321,832
1,251,431
1,321,705
1,542,684
1,236,491
1,410,863
Leisure Tim
e Activities
407,548
514,992
585,664
561,063
564,185
555,017
452,927
443,332
432,908
589,526
Community Developmen
t489,196
391,088
442,307
513,136
306,726
354,236
472,771
503,782
599,799
1,047,156
Basic Utility Service
0228,738
276,203
286,189
263,341
255,781
303,507
319,006
298,529
316,009
Transportation and Street Rep
air
013,969
9,865
7,600
6,400
17,248
12,245
10,400
26,679
73,791
Interest and Fiscal Charges
6,022
963
00
00
00
00
Operating Grants and Contributions
1,847,807
2,352,269
2,567,109
2,935,939
3,469,094
3,081,227
863,594
783,868
3,562,350
2,368,802
Capital Grants and Contributions
3,175,748
2,914,592
3,080,139
2,243,632
2,060,510
2,568,453
4,136,353
6,139,061
1,712,043
2,501,501
Total G
overnmen
tal A
ctivities Program
Reven
ues
8,689,616
9,656,043
9,984,447
9,643,924
10,080,970
10,342,347
9,494,708
11,864,405
9,926,145
11,101,509
Business‐Type Activities
Charges for Services:
Sewer
5,288,919
5,342,578
5,529,145
5,486,608
5,413,042
5,370,169
5,457,968
5,934,351
6,100,178
6,511,953
Waste Collection
1,028,451
1,075,574
1,257,739
1,392,019
1,427,989
1,501,222
1,484,311
1,580,927
1,582,570
1,595,826
Fiscal Year
121
City of Mason, O
hio
Changes in Net Position
Last Ten
Fiscal Years
(accrual basis of accounting)
Table 2 (Continued
)
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Charges for Services: (continued
)
Storm
water Utility
788,602
793,059
808,253
836,751
832,872
838,534
964,294
1,078,126
1,142,264
1,472,169
Community Cen
ter
2,537,560
2,749,431
2,518,080
2,074,846
1,839,654
2,416,729
4,530,466
5,985,612
6,445,131
6,653,029
Golf Course
00
2,385,062
2,408,790
2,225,669
2,107,523
1,978,633
1,966,766
1,871,546
1,936,890
Operating Grants and Contributions
00
00
00
020,000
00
Capital Grants and Contributions
3,807,321
3,167,731
3,516,835
762,214
642,683
519,910
963,382
1,572,077
779,644
2,786,840
Total Business‐Type Activities Program
Reven
ues
13,450,853
13,128,373
16,015,114
12,961,228
12,381,909
12,754,087
15,379,054
18,137,859
17,921,333
20,956,707
Total Primary Governmen
t Program
Reven
ues
$22,140,469
$22,784,416
$25,999,561
$22,605,152
$22,462,879
$23,096,434
$24,873,762
$30,002,264
$27,847,478
$32,058,216
Net (Expen
se)/Reven
ue
Governmen
tal A
ctivities
($17,277,797)
($19,414,926)
($24,214,344)
($23,927,532)
($21,709,928)
($20,648,167)
($24,019,356)
($22,317,676)
($24,785,442)
($25,162,614)
Business‐Type Activities
4,379,928
2,980,137
1,178,437
(2,900,440)
(2,933,383)
(3,206,097)
(1,565,428)
1,531,779
596,423
3,386,664
Total Primary Governmen
t Net Expen
se($12,897,869)
($16,434,789)
($23,035,907)
($26,827,972)
($24,643,311)
($23,854,264)
($25,584,784)
($20,785,897)
($24,189,019)
($21,775,950)
General R
evenues an
d Other Chan
ges in Net Position
Governmen
tal A
ctivities:
Income Taxes
$19,803,888
$21,324,631
$20,514,861
$22,265,663
$20,749,797
$18,823,241
$20,615,343
$22,957,701
$26,314,564
$25,867,801
Property Taxes Levied for:
Gen
eral Purposes
1,861,088
2,068,561
2,116,689
1,294,885
1,196,087
498,141
583,084
542,228
611,485
423,801
Special Reven
ue Purposes
4,125,581
4,121,987
4,161,619
3,966,207
3,859,491
3,868,790
3,860,898
3,823,815
3,966,997
3,886,757
Deb
t Service Purposes
181,859
85,178
378,098
380,224
1,385,822
1,625,282
1,547,804
1,536,649
1,523,714
1,541,012
Capital Project Purposes
217,918
275,675
440,642
546,268
509,685
00
00
0
Unrestricted
Grants and Entitlem
ents
1,915,791
3,208,505
3,103,589
3,149,438
2,787,157
2,367,375
2,870,852
2,514,375
2,608,730
1,337,037
Paymen
t in Lieu of Taxes
00
00
0818,970
1,026,869
2,398,676
1,007,338
1,192,962
Investmen
t Earnings
910,574
1,928,561
2,725,268
1,997,266
208,558
151,128
211,821
257,148
105,613
318,366
Other Reven
ues
375,644
558,488
820,723
665,897
921,424
567,068
964,417
887,160
985,437
455,638
Transfers‐Internal Activities
(1,345,662)
326,510
(1,287,036)
(3,715,268)
(9,038,489)
(3,222,025)
(1,586,000)
(996,500)
(1,054,000)
(1,046,000)
Total G
overnmen
tal A
ctivities
28,046,681
33,898,096
32,974,453
30,550,580
22,579,532
25,497,970
30,095,088
33,921,252
36,069,878
33,977,374
Business‐Type Activities
Investmen
t Earnings
898,940
980,492
1,121,249
720,066
83,653
62,180
97,787
63,321
29,511
83,495
Other Reven
ues
12,077
16,542
1,166
10,626
029,865
20,572
13,663
26,313
61,133
Transfers‐Internal Activities
1,345,662
(326,510)
1,287,036
3,715,268
9,038,489
3,222,025
1,586,000
996,500
1,054,000
1,046,000
Special Item
0(10,580,607)
00
00
00
00
Total Business‐Type Activities
2,256,679
(9,910,083)
2,409,451
4,445,960
9,122,142
3,314,070
1,704,359
1,073,484
1,109,824
1,190,628
Total Primary Governmen
t $30,303,360
$23,988,013
$35,383,904
$34,996,540
$31,701,674
$28,812,040
$31,799,447
$34,994,736
$37,179,702
$35,168,002
Fiscal Year
122
City of Mason, O
hio
Changes in Net Position
Last Ten
Fiscal Years
(accrual basis of accounting)
Table 2 (Continued
)
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Chan
ges in Net Position
Governmen
tal A
ctivities
$10,768,884
$14,483,170
$8,760,109
$6,623,048
$869,604
$4,849,803
$6,075,732
$11,603,576
$11,284,436
$8,814,760
Business‐Type Activities
6,636,607
(6,929,946)
3,587,888
1,545,520
6,188,759
107,973
138,931
2,605,263
1,706,247
4,577,292
Total Primary Governmen
t $17,405,491
$7,553,224
$12,347,997
$8,168,568
$7,058,363
$4,957,776
$6,214,663
$14,208,839
$12,990,683
$13,392,052
Source: City of Mason, O
hio, D
epartm
ent of Finance
Fiscal Year
123
City of Mason, O
hio
Governmen
tal A
ctivities Tax Reven
ues by Source
Last Ten
Fiscal Years
(accrual basis of accounting)
Table 3
Fiscal
Special
Debt
Total Property
Year
Income Tax
General
Revenue
Service
Taxes
Total
2005
$19,803,888
$1,861,088
$4,125,581
$399,777
$6,386,446
$26,190,334
2006
21,324,631
2,068,561
4,121,987
360,853
6,551,401
27,876,032
2007
20,514,861
2,116,689
4,161,619
818,740
7,097,048
27,611,909
2008
22,265,663
1,294,885
3,966,207
926,492
6,187,584
28,453,247
2009
20,749,797
1,196,087
3,859,491
1,895,507
6,951,085
27,700,882
2010
18,823,241
498,141
3,868,790
1,625,282
5,992,213
24,815,454
2011
20,615,343
583,084
3,860,898
1,547,804
5,991,786
26,607,129
2012
22,957,701
542,228
3,823,815
1,536,649
5,902,692
28,860,393
2013
26,314,564
611,485
3,966,997
1,523,714
6,102,196
32,416,760
2014
25,867,801
423,801
3,886,757
1,541,012
5,851,570
31,719,371
Source: City of Mason, O
hio, D
epartm
ent of Finance
Property taxes levied for:
124
City of Mason, O
hio
Fund Balances of Governmen
tal Funds
Last Ten
Fiscal Years
(modified accrual basis of accounting)
Table 4
2005
2006
2007
2008
2009
2010
2011 (1)
2012
2013
2014
Gen
eral Fund
Nonspen
dable
$324,731
$282,460
$282,398
$344,898
Assigned
19,081,712
22,788,806
22,794,902
20,543,640
Reserved
$10,729,834
$12,032,677
$7,511,771
$11,959,422
$8,243,141
$8,724,982
Unassigned
5,460,148
7,334,177
12,876,440
17,623,466
Unreserved
5,580,027
6,524,041
15,222,929
12,693,451
10,650,144
13,044,258
Total G
eneral Fund
$16,309,861
$18,556,718
$22,734,700
$24,652,873
$18,893,285
$21,769,240
$24,866,591
$30,405,443
$35,953,740
$38,512,004
All Other Governmen
tal Funds
Nonspen
dable
32,267
31,565
26,839
18,997
Restricted
14,956,736
12,786,546
13,722,199
14,283,876
Committed
686
686
686
686
Assigned
2,000,407
2,026,338
2,074,188
2,120,201
Reserved
1,633,574
7,375,036
4,593,699
2,948,109
7,468,085
4,654,587
Unassigned
0(238,084)
(215,251)
(172,219)
Unreserved
, Rep
orted
in:
Special Reven
ue Funds
8,460,746
4,582,009
9,674,826
9,860,224
5,711,471
8,762,011
Deb
t Service Funds
335,878
54,128
90,938
145,176
2,483,332
1,022,104
Capital Projects Funds
2,132,108
999,083
4,233,983
5,402,670
00
Total A
ll Other Governmen
tal Funds
$12,562,306
$13,010,256
$18,593,446
$18,356,179
$15,662,888
$14,438,702
$16,990,096
$14,607,051
$15,608,661
$16,251,541
Source: City of Mason, O
hio, D
epartm
ent of Finance
(1) ‐ Prior year amounts have not been restated for the im
plemen
tation of GASB
Statemen
t 54. The change in
the classification of fund balance amounts in
2011 are discussed
in the Notes to the Financial Statemen
ts
Fiscal Year
125
City of Mason, O
hio
Changes in Fund Balances of Governmen
tal Funds
Last Ten
Fiscal Years
(modified accrual basis of accounting)
Table 5
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Revenues
Taxes
$25,337,338
$28,120,047
$29,086,348
$28,224,092
$28,023,892
$25,891,786
$26,962,137
$29,277,581
$32,703,069
$33,711,798
Fines, Licen
ses & Permits
2,285,087
2,208,160
2,102,920
2,210,168
1,993,982
2,161,872
2,011,841
2,238,725
2,328,919
3,003,599
Charges for Services
978,335
1,842,446
1,965,830
1,926,084
2,158,383
1,997,882
2,092,708
2,076,044
2,174,388
2,135,411
Investmen
t Earning
950,697
1,758,873
2,625,347
2,204,775
244,519
153,341
220,863
236,004
91,918
307,704
Intergovernmen
tal
3,628,520
5,230,246
5,419,535
5,914,718
5,698,095
7,839,983
6,533,427
7,793,877
5,885,803
4,612,903
Special A
ssessm
ents
137,175
93,272
99,374
93,501
69,847
86,162
62,767
13,364
13,426
6,477
Other Reven
ue
706,464
944,165
1,148,050
996,019
1,311,066
1,926,875
2,267,578
3,645,661
2,518,816
3,386,979
Total Reven
ues
34,023,616
40,197,209
42,447,404
41,569,357
39,499,784
40,057,901
40,151,321
45,281,256
45,716,339
47,164,871
Expenditures
Gen
eral Governmen
t8,186,487
8,101,110
8,179,399
8,068,369
8,507,087
7,718,852
7,938,713
8,245,266
6,287,335
7,598,473
Public Safety
7,107,465
10,084,749
11,442,311
11,343,794
11,312,988
11,054,466
11,766,834
11,717,593
12,381,894
13,017,332
Leisure Tim
e Activities
1,736,255
2,117,159
2,391,309
2,488,160
2,362,857
1,787,595
1,835,718
1,722,418
1,710,742
1,959,721
Community Developmen
t977,332
1,670,017
1,493,853
1,452,353
1,813,014
2,010,136
2,451,462
2,423,239
2,498,610
2,904,994
Basic Utility Service
0513,694
252,588
251,649
233,714
224,627
295,972
277,539
281,729
283,225
Transportation and Street Rep
air
2,251,292
3,153,016
4,043,848
3,543,548
3,202,238
2,753,102
3,536,095
3,084,414
3,467,723
4,998,074
Capital Outlay
6,767,208
8,892,757
13,392,267
10,552,105
7,241,907
9,280,897
3,750,585
9,189,762
7,156,134
8,248,954
Deb
t Service
Principal Retirem
ent
1,163,420
1,011,000
1,077,000
13,921,000
2,147,000
1,240,000
4,455,000
3,080,000
2,681,250
2,371,250
Interest and Fiscal Charges
1,471,650
2,038,266
2,013,111
2,412,382
1,992,095
1,556,820
1,863,741
1,791,037
1,657,718
1,578,415
Total Expen
ditures
29,661,109
37,581,768
44,285,686
54,033,360
38,812,900
37,626,495
37,894,120
41,531,268
38,123,135
42,960,438
Excess of Revenues
Over (Under) Expenditures
4,362,507
2,615,441
(1,838,282)
(12,464,003)
686,884
2,431,406
2,257,201
3,749,988
7,593,204
4,204,433
Fiscal Year
126
City of Mason, O
hio
Changes in Fund Balances of Governmen
tal Funds
Last Ten
Fiscal Years
(modified accrual basis of accounting)
Table 5 (Continued
)
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Other Finan
cing Sources (Uses)
Transfer In
5,372,100
3,441,338
7,107,110
2,369,200
5,549,055
1,765,820
1,773,664
1,828,365
4,293,511
4,114,144
Transfer Out
(5,375,100)
(3,445,338)
(7,978,110)
(5,786,700)
(14,587,544)
(3,372,367)
(3,359,664)
(2,824,865)
(5,347,511)
(5,160,144)
Issuance of Long‐Term
Capital‐Related
Deb
t0
012,450,000
17,570,000
0974,672
4,936,009
450,000
00
Capital Leases
00
00
00
00
25,000
0
Total O
ther Financing Sources (Uses)
(3,000)
(4,000)
11,579,000
14,152,500
(9,038,489)
(631,875)
3,350,009
(546,500)
(1,029,000)
(1,046,000)
Net Change in
Fund Balances
$4,359,507
$2,611,441
$9,740,718
$1,688,497
($8,351,605)
$1,799,531
$5,607,210
$3,203,488
$6,564,204
$3,158,433
Deb
t Service as a Percentage of
Noncapital Expen
ditures
12.5%
12.5%
10.4%
38.4%
14.0%
9.2%
18.9%
14.9%
13.2%
11.3%
Source: City of Mason, O
hio, D
epartm
ent of Finance
Fiscal Year
127
City of Mason, O
hio
Income Tax Reven
ue by Payer Type
Last Ten
Fiscal Years
(budget (cash) basis of accounting )
Table 6
Fiscal Year
Withholding
Business
Individual
Total
Withholding
Business
Individual
Total
2005
$11,164,670
$2,961,019
$4,868,994
$18,994,683
58.8%
15.6%
25.6%
100.0%
2006
13,513,267
4,232,817
4,925,272
22,671,356
59.6%
18.7%
21.7%
100.0%
2007
13,167,588
2,779,420
5,280,262
21,227,270
62.0%
13.1%
24.9%
100.0%
2008
13,264,394
4,093,299
4,338,073
21,695,766
61.1%
18.9%
20.0%
100.0%
2009
12,384,345
3,817,042
4,137,703
20,339,090
60.9%
18.8%
20.3%
100.0%
2010
12,894,530
2,630,463
3,708,784
19,233,777
67.0%
13.7%
19.3%
100.0%
2011
13,368,319
2,885,625
4,044,183
20,298,127
65.9%
14.2%
19.9%
100.0%
2012
15,036,406
3,354,868
3,746,111
22,137,385
67.9%
15.2%
16.9%
100.0%
2013
17,387,727
3,732,510
4,577,195
25,697,432
67.7%
14.5%
17.8%
100.0%
2014
18,462,999
3,823,889
4,266,319
26,553,207
69.5%
14.4%
16.1%
100.0%
Fiscal Year
Delin
quent
Penalties
Prior Year
Current Year
Total
2005
$473,596
$211,910
$6,251,436
$12,057,741
$18,994,683
2006
294,034
135,615
6,512,430
15,729,277
22,671,356
2007
778,880
211,143
4,396,944
15,840,303
21,227,270
2008
284,367
158,728
4,977,407
16,248,783
21,669,285
2009
379,196
226,848
4,669,926
15,063,120
20,339,090
2010
202,084
215,264
4,074,582
14,741,847
19,233,777
2011
(163,665)
295,257
5,125,946
15,040,589
20,298,127
2012
308,741
256,627
4,411,346
17,160,671
22,137,385
2013
(51,451)
253,618
5,622,577
19,872,688
25,697,432
2014
253,419
195,400
4,976,987
21,127,401
26,553,207
Source: City of Mason, O
hio, D
epartm
ent of Finance
Percentage
of To
tal
(budget (cash) basis of accounting)
Gen
eral Governmen
tal Income Tax Reven
ue by Tax Year
Last Ten
Fiscal Years
128
City of Mason, O
hio
Assessed and Estim
ated
Actual Value of Taxable Propert y
Last Ten
Fiscal Years
Table 7
Total
Assessed Value
Real Property
Public Utility
Tangible Personal Property (1)
Direct
as a Percentage
of
Tax
Assessed
Estimated
Assessed
Estimated
Assessed
Estimated
Assessed
Estimated
Tax
Total Estim
ated
Year
Value
Actual Value
Value
Actual Value
Value
Actual Value
Value
Actual Value
Rate
Actual Value
2005
$861,180,630
$2,460,516,085
$16,252,830
$18,469,125
$110,500,187
$442,000,748
$987,933,647
$2,920,985,958
7.32
33.82%
2006
1,004,936,080
2,871,245,942
16,147,840
18,349,818
77,362,457
412,599,770
1,098,446,377
3,302,195,530
7.32
33.26%
2007
1,035,101,280
2,957,432,230
13,021,700
14,797,390
36,731,160
587,698,560
1,084,854,140
3,559,928,180
7.32
30.47%
2008
1,063,362,220
3,038,177,771
13,457,340
15,292,431
4,651,040
74,416,640
1,081,470,600
3,127,886,842
7.32
34.58%
2009
1,001,908,990
2,862,597,114
14,371,800
16,331,590
3,048,210
48,771,360
1,019,329,000
2,927,700,064
7.32
34.82%
2010
1,006,303,280
2,875,152,229
15,153,830
17,220,261
0
0
1,021,457,110
2,892,372,490
7.32
35.32%
2011
1,016,440,490
2,904,115,685
12,955,190
14,721,806
0
0
1,029,395,680
2,918,837,491
7.32
35.27%
2012
961,184,410
2,746,241,171
16,625,240
18,892,318
0
0
977,809,650
2,765,133,489
7.32
35.36%
2013
969,297,620
2,769,421,771
18,094,150
20,561,534
0
0
987,391,770
2,789,983,305
6.72
35.39%
2014
980,478,870
2,801,371,057
19,495,730
22,154,238
0
0
999,974,600
2,823,525,295
6.72
35.42%
Source: W
arren County Auditor's Office
(1) Tangible Personal Property Tax was phased
out
Total
129
City of Mason, O
hio
Property Tax Rates ‐
Direct and Overlapping Governmen
tsLast Ten
Fiscal Years
Table 8
Tax
General
Fire
Debt
Mason City
Warren
Joint
Special
Year
Fund
Operating (2)
Service
Total
School D
istrict
County
Voc. School
District
Total
2005
2.11%
5.00%
0.21%
7.32%
80.65%
6.46%
2.70%
1.50%
98.63%
2006
1.96%
5.00%
0.36%
7.32%
81.76%
6.71%
2.70%
1.50%
99.99%
2007
1.96%
5.00%
0.36%
7.32%
83.45%
6.71%
2.70%
1.50%
101.68%
2008
0.88%
5.00%
1.44%
7.32%
83.45%
5.21%
2.70%
1.50%
100.18%
2009
0.58%
5.00%
1.74%
7.32%
83.45%
5.78%
2.70%
1.50%
100.75%
2010
0.58%
5.00%
1.74%
7.32%
83.45%
5.78%
2.70%
2.25%
101.50%
2011
0.58%
5.00%
1.74%
7.32%
83.45%
7.78%
2.70%
2.25%
103.50%
2012
0.58%
5.00%
1.74%
7.32%
83.97%
7.78%
2.70%
2.25%
104.02%
2013
0.58%
4.40%
1.74%
6.72%
83.97%
7.78%
2.70%
2.25%
103.42%
2014
0.58%
4.40%
1.74%
6.72%
83.97%
7.78%
2.70%
2.25%
103.42%
Source: W
arren County Auditor's Office
(1) Rates equivalen
t to $1 in
tax per $1,000 of assessed
valuation.
(2) Tax year 2013 was first year for levy approved by charter am
endmen
t for fire, emergency m
edical and safety services. Charter allows up to 5 m
ills (5% per $1,000 ).
City of Mason
Overlap
ping Rates
130
City of Mason, O
hio
Principal Property Taxpayers
Decem
ber 31, 2014
Table 9
Percentage
Of
Percentage
Of
Assessed
Total A
ssessed
Assessed
Total A
ssessed
Taxpayer
Valuation (1)
Ran
kValuation
Valuation
Ran
kValuation
Kings Island Company
$20,158,260
12.06%
$34,561,270
13.53%
Duke Energy Ohio Inc.
19,210,030
2
1.96%
9,930,440
6
1.01%
Twin Fountains of Mason
8,044,720
30.82%
0.00%
Tennis for Charity
5,941,480
4
0.61%
LM Developmen
t Co LTD
/Makino
4,724,780
5
0.44%
6,927,740
7
0.71%
Cintas Sales Corporation
4,340,060
6
0.30%
Mitsubishi Electric Auto
4,179,790
7
0.48%
16,732,140
2
1.71%
Mason Christian Village
2,899,300
8
0.43%
6,094,360
8
0.62%
H J Heinz Co LLP
2,762,290
9
0.28%
4,991,140
10
0.51%
Optimus Mason II LLC
2,443,690
10
0.25%
Procter & Gam
ble Company
13,272,740
3
1.36%
Cintas Corporation #2
12,794,510
4
1.31%
UBE Automotive
12,132,590
5
1.24%
Blackhaw
k Automotive
6,026,030
9
0.62%
All Others
905,774,470
92.38%
855,239,450
87.39%
Total A
ssessed Valuation
$980,478,870
100.00%
$978,702,410
100.00%
(1) Assessed valuation declined
since tangible personal property tax was phased
out in 2011 for inventory, m
achinery and equipmen
t.
Source: W
arren County Auditor's Office
Fiscal Year 2014
Fiscal Year 2004
131
City of Mason, O
hio
Property Tax Levies and Collections ‐
Real, Public Utility and Tangible Personal Propert y
Table 10
Tax Year:
2004/2005
2005/2006
2006/2007
2007/2008
2008/2009
2009/2010
2010/2011
2011/2012
2012/2013
2013/2014
Fiscal Year:
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Curren
t Tax Levy
$6,932,404
$6,803,940
$7,010,538
$7,194,535
$6,829,232
$6,710,366
$6,680,693
$6,846,621
$6,714,798
$6,623,235
Curren
t Tax Collections
6,657,907
6,580,586
6,813,112
6,932,137
6,605,764
6,365,555
6,431,397
6,707,544
6,606,807
6,530,015
Percent of Levy Collected
96.04%
96.72%
97.18%
96.35%
96.73%
94.86%
96.27%
97.97%
98.39%
98.59%
Delinquen
t Tax Collections (1)
167,596
125,232
221,301
176,537
176,271
152,780
142,457
414,651
188,875
128,004
Total Tax Collections
6,825,503
6,705,818
7,034,413
7,108,674
6,782,035
6,518,335
6,573,854
7,122,195
6,795,682
6,658,019
Ratio of To
tal Tax Collections
to Curren
t Taxes Levied
98.46%
98.56%
100.34%
98.81%
99.31%
97.14%
98.40%
104.02%
101.20%
100.53%
Source: W
arren County Auditor's Office
(1) Delinquen
t Tax Collections by levy year are not available. O
nly Delinquen
t Tax Collections by collection year are available and presented.
The County does not iden
tify delinquen
t collections by the year for which the tax was levied
.
132
City of Mason, O
hio
Special A
ssessm
ent Billings and Collections
Last Ten
Fiscal Years
Table 11
Current
Current
Ratio of
Tax
Assessments
Assessments
Collection
Year
Billings
Collected
To Amount Billed
2004
$135,244
$124,578
92.11%
2005
109,086
93,272
85.50%
2006
89,047
81,902
91.98%
2007
85,635
54,338
63.45%
2008
78,433
66,741
85.09%
2009
75,692
74,226
98.06%
2010
63,322
60,878
96.14%
2011
10,833
10,833
100.00%
2012
14,852
14,011
94.34%
2013
7,544
6,160
81.65%
Source: W
arren County Auditor's Office
Note: Tax Year 2013 is billed
and due in 2014
133
City of Mason, O
hio
Ratios of Outstanding Deb
t by Type
Last Ten
Fiscal Years
Table 12
General
Bond
Tax
Certificates
Special
Taxable
Total
Fiscal
Obligation
Anticipation
Increment
of
Assessments
Revenue
Cap
ital
Governmental
Year
Bonds
Notes
Finan
cing
Participation
Bonds
Note
Leases
Activities
2005
$3,640,000
$9,400,000
$3,405,000
$21,650,000
$551,000
$0
$0
$38,646,000
2006
3,425,000
19,700,000
3,350,000
21,005,000
455,000
00
47,935,000
2007
3,200,000
20,350,000
3,265,000
20,335,000
358,000
00
47,508,000
2008
20,215,000
4,200,000
3,140,000
19,640,000
262,000
00
47,457,000
2009
19,320,000
6,300,000
2,710,000
18,915,000
165,000
00
47,410,000
2010
20,530,000
3,800,000
2,495,000
18,325,000
70,000
3,025,000
048,245,000
2011
20,315,000
3,500,000
3,865,000
17,470,000
03,070,000
048,220,000
2012
19,215,000
3,200,000
3,230,000
16,575,000
03,120,000
045,340,000
2013
18,090,000
7,885,000
2,595,000
15,660,000
03,170,000
18,750
47,418,750
2014
16,915,000
8,500,000
2,345,000
14,720,000
00
12,500
42,492,500
General
Mortgage
Bond
Certificates
Special
Total
Total
Percentage
Fiscal
Obligation
Revenue
Anticipation
of
Assessments
Business‐Type
Primary
of Personal
Per
Year
Bonds
Bonds
Notes
Participation
Bonds
Activities
Government
Income(1)
Cap
ita(1)
2005
$0
$35,765,000
$3,165,000
$0
$46,000
$38,976,000
$77,622,000
7.63%
2,728
2006
034,973,698
2,115,000
042,000
37,130,698
85,065,698
7.83%
2,929
2007
033,745,000
11,010,000
038,000
44,793,000
92,301,000
8.16%
3,135
2008
032,710,000
10,720,000
033,000
43,463,000
90,920,000
7.83%
3,059
2009
031,640,000
10,195,000
11,335,000
29,000
53,199,000
100,609,000
8.79%
3,354
2010
030,540,000
9,640,000
11,060,000
24,000
51,264,000
99,509,000
8.49%
3,240
2011
8,815,000
29,395,000
010,765,000
18,000
48,993,000
97,213,000
7.87%
3,121
2012
30,270,000
00
10,465,000
13,000
40,748,000
86,088,000
6.73%
2,753
2013
28,780,000
00
10,155,000
7,000
38,942,000
86,360,750
6.32%
2,746
2014
27,265,000
00
9,840,000
037,105,000
79,597,500
5.73%
2,518
Source: City of Mason, O
hio, D
epartm
ent of Finance
Note: Details regarding the city's outstanding deb
t can be found in
the notes to the financial statemen
ts.
(1) See the Sched
ule of Dem
ographic and Economic Statistics on Table 18 for personal income and population data.
Governmen
tal A
ctivities
Business‐Type Activities
134
City of Mason, O
hio
Ratios of Net Gen
eral Bonded
Deb
t Outstanding
To Assessed Value and Net Bonded
Deb
t Per Capita
Table 13
Net
Ratio of Net
General
General
Bonded Debt
Net Bonded
Fiscal
Assessed
Bonded
Less Debt
Bonded
to Assessed
Debt Per
Year
Population(1)
Value (2)
Debt (3)
Service Fund (4)
Debt
Value
Cap
ita
2005
28,455
$987,933,647
$3,640,000
$335,757
$3,304,243
0.33%
$116
2006
29,041
1,098,446,377
3,425,000
52,975
3,372,025
0.31%
116
2007
29,446
1,084,854,140
3,200,000
89,826
3,110,174
0.29%
106
2008
29,723
1,081,470,600
20,215,000
140,707
20,074,293
1.86%
675
2009
29,995
1,019,329,000
19,320,000
179,304
19,140,696
1.88%
638
2010
30,712
1,021,457,110
20,530,000
407,512
20,122,488
1.97%
655
2011
31,147
1,029,395,680
29,130,000
567,834
28,562,166
2.77%
917
2012
31,269
977,809,650
49,485,000
601,897
48,883,103
5.00%
1,563
2013
31,449
987,391,770
46,870,000
735,048
46,134,952
4.67%
1,467
2014
31,613
999,974,600
44,180,000
830,279
43,349,721
4.34%
1,371
Source: City of Mason, O
hio, D
epartm
ent of Finance
Note: Details regarding the city's outstanding deb
t can be found in
the notes to the financial statemen
ts.
(1) U
.S. Cen
sus Bureau
2010
(2) Assessed Value from W
arren County Auditor's Office
(3) Does not include Bond Anticipation Notes or Special A
ssessm
ent deb
t with governmen
tal commitmen
t.
(4) Does not include deb
t service fund balances for Special A
ssessm
ent deb
t with governmen
tal commitmen
t.
135
City of Mason, O
hio
Ratio of Annual Deb
t Service Expen
ditures
For Gen
eral Obligation Bonded
Deb
t (1)
To Total G
eneral Governmen
t Expen
ditures
Table 14
To
tal
Ratio of
To
tal
General
Debt Service To
Fiscal
Debt
Government
General G
overnment
Year
Principal
Interest (2)
Service
Expenditures
Expenditures
2005
$205,000
$153,317
$358,317
$8,186,487
4.38%
2006
215,000
159,260
374,260
8,101,110
4.62%
2007
225,000
150,768
375,768
8,179,399
4.59%
2008
555,000
482,856
1,037,856
8,068,369
12.86%
2009
895,000
804,709
1,699,709
8,507,087
19.98%
2010
930,000
775,041
1,705,041
7,718,852
22.09%
2011
1,010,000
791,001
1,801,001
7,938,713
22.69%
2012
1,100,000
790,420
1,890,420
8,245,266
22.93%
2013
1,125,000
759,670
1,884,670
6,287,335
29.98%
2014
1,175,000
724,108
1,899,108
7,598,473
24.99%
Source: City of Mason, O
hio, D
epartm
ent of Finance
(1) Gen
eral obligation bonds reported
in the en
terprise funds and special assessm
ent deb
t with
governmen
tal commitmen
t have been excluded
.
(2) Excludes bond issuance and other costs.
136
City of Mason, O
hio
Direct and Overlapping Governmen
tal G
eneral Obligation Deb
tAs of Decem
ber 31, 2014
Table 15
Net General
Percentage
A
mount
Obligations
Applicab
le (2)
A
pplicab
le
Bonded Debt
to to
Outstanding (1)
City
City
Mason City School D
istrict
$99,810,000
60.60%
$60,484,860
Kings Local School D
istrict
41,025,000
11.98%
4,914,795
Great Oaks Career Cen
ter Joint Vocational School
12,985,000
5.05%
655,743
Lebanon City School D
istrict
51,784,754
0.22%
113,926
Deerfield Township
10,724,000
0.41%
43,968
Warren County Career Cen
ter Jt. V
oc. School
600,000
2.23%
13,380
Warren County
2,000,000
17.63%
352,600
Subtotal O
verlapping Deb
t218,928,754
66,579,272
City of Mason ‐ Direct Deb
t$42,492,500
100.00%
$42,492,500
Total D
irect and Overlap
ping Debt
$261,421,254
$109,071,772
Source: O
hio M
unicipal Advisory Council
(1) ‐ Includes Special A
ssesmen
t and Self‐Supporting Deb
t
(2) ‐ Percentages were determined
by dividing the assessed
valuation of the overlapping governmen
t located within the boundaries of the City by the
total assessed valuation of the governmen
t.
137
City of Mason, O
hio
Legal D
ebt Margin Inform
ation
Last Ten
Fiscal Years
Table 16
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Total D
ebt Limit (1)
Total D
ebt Limit (10.5%)
$103,733,033
$115,336,870
$113,909,685
$113,066,054
$107,029,545
$107,252,997
$108,086,546
$102,670,013
$103,676,136
$104,997,333
Total N
et Deb
t Applicable to Lim
its
12,704,243
25,187,025
34,470,174
34,994,293
35,635,696
33,562,488
30,547,166
28,803,102
31,914,952
24,584,721
Legal D
ebt Limit M
argin
$91,028,790
$90,149,845
$79,439,511
$78,071,761
$71,393,849
$73,690,509
$77,539,380
$73,866,911
$71,761,184
$80,412,612
Total N
et Deb
t Applicable to the Limit as
a Percentage of To
tal D
ebt Limit
12.25%
21.84%
30.26%
30.95%
33.30%
31.29%
28.26%
28.05%
30.78%
23.41%
Total U
nvoted Debt Limit (1)
Total U
nvoted Deb
t Limit (5.5%)
54,336,351
60,414,551
59,666,978
59,225,076
56,063,095
56,180,141
56,616,762
53,779,531
54,306,547
54,998,603
Total N
et Deb
t Applicable to Lim
its
12,704,243
25,187,025
34,470,174
34,994,293
35,635,696
33,562,488
30,547,166
28,803,102
31,914,952
24,584,721
Legal U
nvoted Deb
t Limit M
argin
$41,632,108
$35,227,526
$25,196,804
$24,230,783
$20,427,399
$22,617,653
$26,069,596
$24,976,429
$22,391,595
$30,413,882
Total N
et Deb
t Applicable to the Limit
as a Percentage of To
tal U
nvoted Deb
t Limit
23.38%
41.69%
57.77%
59.09%
63.56%
59.74%
53.95%
53.56%
58.77%
44.70%
Total D
ebt
Total U
nvoted
Limit
Debt Limit
Net assessed valuation
Statutory legal deb
t lim
itation (1)
10.5%
5.5%
Total deb
t lim
itation
$104,997,333
$54,998,603
Deb
t applicable to limit:
D
ebt applicable to limit(2)
25,415,000
25,415,000
Less: applicable deb
t service fund amounts(3)
(830,279)
(830,279)
Total net deb
t applicable to limit
24,584,721
24,584,721
Legal deb
t margin
$80,412,612
$30,413,882
Source: City of Mason, O
hio, D
epartm
ent of Finance
(1) D
irect deb
t lim
itation based
upon Section 133, the Uniform
Bond Act of the Ohio Revised
Code. Total deb
t lim
it should not exceed
10.5% of net assessed property value. Total unvoted deb
t lim
it
should not exceed
5.5% of net assessed property value.
(2) City deb
t outstanding includes non self‐supporting general obligation notes and bonds only. Enterprise deb
t is not considered
in the computation of the legal deb
t margin.
(3) D
oes not include deb
t service fund balances for Special A
ssessm
ent deb
t with governmen
tal commitmen
t.
Legal D
ebt Margin Calculation for Fiscal Year 2014
$999,974,600
$999,974,600
138
City of Mason, O
hio
Dem
ographic and Economic Statistics
Decem
ber 31, 2014
Table 17
Estimated
Per Cap
ita
Area
Personal
Personal
Median
School
Warren
United
Year
(Square M
iles)
Population (1)
Income(2)
Income(3)
Age(4)
Enrollm
ent(5)
County
Ohio
States
2005
18.0
28,455
$1,017,095,520
$35,744
34.5
9,731
4.4%
5.9%
4.9%
2006
18.0
29,041
1,087,033,671
37,431
34.5
10,269
4.2%
5.4%
4.3%
2007
18.4
29,446
1,131,727,564
38,434
34.5
10,681
4.7%
5.8%
4.8%
2008
18.6
29,723
1,161,158,718
39,066
34.5
10,752
6.2%
7.6%
7.1%
2009
18.6
29,995
1,144,849,160
38,168
34.5
11,038
8.8%
10.2%
9.3%
2010
18.6
30,712
1,172,215,616
38,168
38.4
10,747
8.4%
9.3%
9.1%
2011
18.6
31,147
1,235,694,931
39,673
38.4
11,013
8.5%
8.1%
8.5%
2012
18.6
31,269
1,279,464,942
40,918
38.4
10,991
5.6%
7.0%
7.5%
2013
18.6
31,449
1,366,584,846
43,454
38.4
10,911
4.6%
5.9%
6.2%
2014
18.6
31,613
1,388,537,799
43,923
38.9
10,773
3.7%
5.2%
5.4%
Sources:
(1) U
.S. Cen
sus Bureau
2014 estim
ate
(2) Population estim
ate times per capita person income
(3) U
.S. D
epartm
ent of Commerce, B
ureau
of Economic Analysis for the Cincinnati M
etropolitan
Statistical Area.
(4) U
.S. Cen
sus Bureau
2010 Cen
sus
(5) M
ason City Schools
(6) O
hio Dep
artm
ent of Job & Fam
ily Services, Office of Workforce Developmen
t, Bureau
of Labor Market Inform
ation, seasonally adjusted
. Inform
ation only available for Warren County
Unem
ploym
ent Rates (6)
139
City of Mason, O
hio
Principal Employers
Curren
t Year and Nine Years Ago
(1)
Table 18
Full‐time
Full‐time
Employer
Business Activity
Employees (2)
Employer
Business Activity
Employees (2)
Procter & Gam
ble Company
Healthcare research
1,920
Procter & Gam
ble Company
Healthcare research
2,590
Luxottica (Len
scrafters)
Eyew
ear and lens
1,742
Cintas Corporation
Professional uniform
s1,397
Cintas Corporation
Professional uniform
s1,479
Luxottica (Len
scrafters)
Eyew
ear and lens
1,166
Mason City Schools
Local school district
1,163
Mason City Schools
Local school district
919
L3 Cincinnati Electronics
Aerospace and defen
se industry electronics
653
Blackhaw
k Automotive
Plastic m
olding
584
Intelligrated
Systems LLC
Material handling solutions
494
H.J. H
einz/Portion Pac
Portion‐controlled condim
ents
519
H.J. H
einz/Portion Pac
Portion‐controlled condim
ents
455
Mitsubishi Electric
Automotive electrical componets
403
Mitsubishi Electric
Automotive electrical componen
ts395
L3 Cincinnati Electronics
Aerospace and defen
se industry electronics
371
Lindner Cen
ter of Hope
Men
tal health treatmen
t center
253
J.W. H
arris
Brazing, soldering and welding alloys
252
Great W
olf Lodge
Resort/ Indoor Waterpark
231
W/S Packaging‐Superior Label
Print pressured sen
sitive labels
215
Income Tax
Income Tax
Withholding
Withholding
Employer
Business Activity
Ran
king(3)
Employer
Business Activity
Ran
king(3)
Procter & Gam
ble Company
Healthcare research
1Procter & Gam
ble Company
Healthcare research
1
Luxottica (Len
scrafters)
Eyew
ear and lens
2Luxottica (Len
scrafters)
Eyew
ear and lens
2
Cintas Corporation
Professional uniform
s3
Cintas Corporation
Professional uniform
s3
Mason City Schools
Local school district
4Mason City Schools
Local school district
4
L3 Cincinnati Electronics
Aerospace and defen
se industry electronics
5Param
ount Kings Island
Amusemen
t Park
5
Intelligrated
Systems LLC
Material handling solutions
6L3 Cincinnati Electronics
Aerospace and defen
se industry electronics
6
Kings Island
Amusemen
t park
7H.J. H
einz/Portion Pac
Portion‐controlled condim
ents
7
Mitsubishi Electric
Automotive electrical componen
ts8
UBE Automotive
Manufacture aluminum wheels
8
Makino
Machining manufacturer
9Mitsubishi Electric
Automotive electrical componets
9
Rhinestahl Corporation
Tooling eq
uipmen
t10
Blackhaw
k Automotive
Plastic m
olding
10
Source: Full‐time em
ployees from City of Mason Economic Developmen
t
Income tax withholding ranking from City of Mason Income Tax
(1) O
nly curren
t year and nine years ago inform
ation available. Inform
ation for ten years ago
not available.
(2) The em
ployer's percentage of total employm
ent for each principal employer was not available.
(3) State law and city income tax ordinance prohibits the release of income tax inform
ation. The withholding am
ount could not be provided
.
Fiscal Year 2014
Fiscal Year 2005
140
City of Mason, O
hio
Full‐time City of Mason Employee by Function
Last Ten
Fiscal Years
Table 19
Full‐time position at Decem
ber 31
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
General G
overnment
City Administration
10
10
10
10
10
10
10
10
10
10
Council
11
11
11
11
Engineering
10
11
11
11
11
11
11
11
11
11
Facility
11
11
11
11
13
Finance
10
10
10
10
10
10
10
10
10
10
Municipal Court
22
22
22
22
22
20
20
20
20
20
Public Safety
Police
Officers
37
39
41
43
43
43
43
43
43
43
Non‐sworn
15
67
77
77
77
7
Fire
23
32
32
33
33
33
33
36
42
42
Leisure Tim
e Activities
19
20
21
22
22
22
22
22
22
16
Park Maintenance
5
Community Development
Planning
11
12
22
22
22
Building Inspection
55
55
55
55
55
Economic Developmen
t3
34
33
33
33
3
Basic Utility Service
15
15
15
15
15
15
15
15
15
15
Billing
11
11
11
11
11
Storm
water
11
11
11
11
11
Tran
sportation and Street Repair
20
21
21
21
21
21
21
21
21
20
Total Full‐Time Positions
193
198
204
208
208
206
206
209
215
215
Total Part‐Time Positions
240
287
265
209
217
188
188
182
203
208
Source: City of Mason Annual Budget for full‐time positions and City of Mason payroll for part‐time positions
141
City of Mason, O
hio
Operating Indicators and Capital Position Statistics
Last Ten
Fiscal Years
Table 20
2005
2006
2007
2008
2009
2010
2011
2012
2013
2014
Police Protection:
Number of Stations
11
11
11
11
11
Number of Marked Patrol V
ehicles
19
19
21
17
20
20
21
21
19
19
Calls for Service
12,564
14,804
19,878
26,087
24,810
33,735
27,448
31,545
36,635
41,193
Moving Violation Citations
2,628
2,779
3,742
3,426
3,175
3,797
2,460
2,638
2,502
2,226
Arrests
611
739
851
822
785
899
843
536
910
908
Fire & Emergency M
edical(1):
Fire Responses
1,087
992
1,003
1,206
1,184
1,013
886
1,118
978
1,229
Em
ergency M
edical Responses
2,287
2,257
2,704
2,611
2,431
2,570
2,516
2,601
2,477
2,767
Number of Stations
22
22
22
22
22
Number of Em
ergency Veh
icles
17
17
19
19
20
19
20
20
19
19
Leisure Tim
e Activities
Parks
66
67
77
77
77
Park acreage (developed
)242
279
279
296
296
296
296
296
296
296
Sw
imming Pool
11
11
11
11
11
Community Cen
ter (open
ed in
2002)
11
11
11
11
11
Community Development
Permits Issued
179
97
77
52
35
54
49
54
92
192
Utility Services
Sanitary sewers (m
iles)
123
129
132
133
134
135
136
137
137
138
Storm
sew
ers (m
iles)
84
87
91
92
92
93
94
95
95
96
Sewage Treatm
ent capacity per day
(million gallons)
5.00
8.67
8.67
8.67
8.67
8.67
8.67
8.67
8.67
8.67
Tran
sportation & Street Repair
Number of Streets (ded
icated
)408
420
433
440
445
446
448
452
452
454
Lane Miles
341
343
351
354
355
355
356
357
357
359
Traffic Signals
39
40
40
40
40
40
40
40
40
40
Bike Paths (m
iles)
11
12
14
17
17
19
19
19
19
19
Source: City of Mason, O
hio, D
epartm
ent of Finance
Fiscal Year
142
This page intentionally left blank.
PLATTENBURG Certified Public Accountants
CITY OF MASON, OHIO
Single Audit Reports
December 31, 2014
CITY OF MASON, OHIO
SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS
FOR THE YEAR ENDED DECEMBER 31, 2014
Pass Through
Federal Grantor/Pass ‐ Through Entity
Grantor, Program Title Number CFDA Disbursements
U.S. DEPARTMENT OF JUSTICE
Direct Funding
Bulletproof Vest Partnership 2014‐BVP 16.710 7,150
Pass‐Through Ohio Department of Justice:
Justice Assistance Grant 2014‐JG‐LLE‐5293 16.804 9,720
Subtotal ‐ Department of Justice 16,870
U.S. DEPARTMENT OF TRANSPORTATION
FEDERAL HIGHWAY ADMINISTRATION
Pass‐Through Ohio Department of Transportation
Congestion Mitigation Program:
Mason‐Montgomery Road/Bethany Road Round About PID 89179 20.205 1,228,524
Kings Island Drive Safety Improvements PID 89180 20.205 12,093
Subtotal ‐ Department of Transportation 1,240,617
US DEPARTMENT OF HOMELAND SECURITY ‐
FEDERAL EMERGENCY MANAGEMENT AGENCY
Direct Funding
SAFER Grant EMW‐2011‐FH‐00823 97.044 553,200
Subtotal ‐ Department of HOMELAND SECURITY 553,200
$1,810,687
NOTES TO SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS
NOTE A ‐‐ SIGNIFICANT ACCOUNTING POLICIES
The accompanying schedule of federal awards expenditures is a summary of the activity of the City's federal award programs.
The schedule has been prepared using the cash basis of accounting.
1
PLATTENBURG Certified Public Accountants
8260 NORTHCREEK DRIVE, SUITE 330 / CINCINNATI, OH 45236 (513) 891-2722 FAX (513) 891-2760 ONE PRESTIGE PLACE, SUITE 520 / DAYTON, OH 45342 (937) 433-0400 FAX (937) 433-0429
www.plattenburg.com
INDEPENDENT AUDITOR'S REPORT 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 City Council City of Mason Warren County 6000 Mason‐Montgomery Road Mason, Ohio 45040 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 the governmental activities, the business‐type activities, each major fund, and the aggregate remaining fund information of the City of Mason, Ohio (the City), as of and for the year ended December 31, 2014, and the related notes to the financial statements, which collectively comprise the City’s basic financial statements, and have issued our report thereon dated June 23, 2015. Internal Control over Financial Reporting In planning and performing our audit of the financial statements, we considered the City’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 City’s internal control. Accordingly, we do not express an opinion on the effectiveness of the City’s internal control. 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 of the entity's financial statements 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.
2
PLATTENBURG Certified Public Accountants
Compliance and Other Matters As part of obtaining reasonable assurance about whether the City’s financial statements are free from 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. We noted certain matters that we reported to management of the City in a separate letter dated June 23, 2015. Purpose of this Report The purpose of this report is 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 entity'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 entity's internal control and compliance. Accordingly, this communication is not suitable for any other purpose. Cincinnati, Ohio June 23, 2015
3
PLATTENBURG Certified Public Accountants
8260 NORTHCREEK DRIVE, SUITE 330 / CINCINNATI, OH 45236 (513) 891-2722 FAX (513) 891-2760 ONE PRESTIGE PLACE, SUITE 520 / DAYTON, OH 45342 (937) 433-0400 FAX (937) 433-0429
www.plattenburg.com
INDEPENDENT AUDITOR'S REPORT ON COMPLIANCE FOR EACH MAJOR PROGRAM AND ON INTERNAL CONTROL OVER COMPLIANCE REQUIRED BY OMB CIRCULAR A‐133
City Council City of Mason Warren County 6000 Mason‐Montgomery Road Mason, Ohio 45040 Report on Compliance for Each Major Federal Program We have audited the City of Mason, Ohio’s (the City) compliance with the types of compliance requirements described in the OMB Circular A‐133 Compliance Supplement that could have a direct and material effect on each of the City’s major federal programs for the year ended December 31, 2014. The City’s major federal programs are identified in the summary of auditor's results section of the accompanying schedule of findings and questioned costs. Management's Responsibility Management is responsible for compliance with the requirements of laws, regulations, contracts, and grants applicable to its federal programs. Auditor's Responsibility Our responsibility is to express an opinion on compliance for each of the City’s major federal programs based on our audit of the types of compliance requirements referred to above. We conducted our audit of compliance in accordance with auditing standards generally accepted in the United States of America; the standards applicable to financial audits contained in Government Auditing Standards, issued by the Comptroller General of the United States; and OMB Circular A‐133, Audits of States, Local Governments, and Non‐Profit Organizations. Those standards and OMB Circular A‐133 require that we plan and perform the audit to obtain reasonable assurance about whether noncompliance with the types of compliance requirements referred to above that could have a direct and material effect on a major federal program occurred. An audit includes examining, on a test basis, evidence about the City’s compliance with those requirements and performing such other procedures, as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion on compliance for each major federal program. However, our audit does not provide a legal determination of the City’s compliance.
4
PLATTENBURG Certified Public Accountants
Opinion on Each Major Federal Program In our opinion, the City, complied, in all material respects, with the types of compliance requirements referred to above that could have a direct and material effect on each of its major federal programs for the year ended December 31, 2014. Report on Internal Control over Compliance Management of the City is responsible for establishing and maintaining effective internal control over compliance with the types of compliance requirements referred to above. In planning and performing our audit of compliance, we considered the City’s internal control over compliance with the types of requirements that could have a direct and material effect on each major federal program to determine the auditing procedures that are appropriate in the circumstances for the purpose of expressing an opinion on compliance for each major federal program and to test and report on internal control over compliance in accordance with OMB Circular A‐133, but not for the purpose of expressing an opinion on the effectiveness of internal control over compliance. Accordingly, we do not express an opinion on the effectiveness of the City’s internal control over compliance. A deficiency in internal control over compliance exists when the design or operation of a control over compliance does not allow management or employees, in the normal course of performing their assigned functions, to prevent, or detect and correct, noncompliance with a type of compliance requirement of a federal program on a timely basis. A material weakness in internal control over compliance is a deficiency, or combination of deficiencies, in internal control over compliance, such that there is a reasonable possibility that material noncompliance with a type of compliance requirement of a federal program will not be prevented, or detected and corrected, on a timely basis. A significant deficiency in internal control over compliance is a deficiency, or a combination of deficiencies, in internal control over compliance with a type of compliance requirement of a federal program that is less severe than a material weakness in internal control over compliance, yet important enough to merit attention by those charged with governance. Our consideration of internal control over compliance was for the limited purpose described in the first paragraph of this section and was not designed to identify all deficiencies in internal control over compliance that might be material weaknesses or significant deficiencies. We did not identify any deficiencies in internal control over compliance that we consider to be material weaknesses. However, material weaknesses may exist that have not been identified. The purpose of this report on internal control over compliance is solely to describe the scope of our testing of internal control over compliance and the results of that testing based on the requirements of OMB Circular A‐133. Accordingly, this report is not suitable for any other purpose.
5
PLATTENBURG Certified Public Accountants
Report on Schedule of Expenditures of Federal Awards Required by OMB Circular A‐133 We have audited the financial statements of the governmental activities, the business‐type activities, each major fund, and the aggregate remaining fund information of the City, as of and for the year ended December 31, 2014, and the related notes to the financial statements, which collectively comprise the City’s basic financial statements. We issued our report thereon dated June 23, 2015, which contained unmodified opinions on those financial statements. Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the basic financial statements. The accompanying schedule of expenditures of federal awards is presented for purposes of additional analysis as required by OMB Circular A‐133 and is not a required part of the basic financial statements. Such information is the responsibility of management and was derived from and relates directly to the underlying accounting and other records used to prepare the basic financial statements. The 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 basic financial statements or to the basic financial statements themselves, and other additional procedures in accordance with auditing standards generally accepted in the United States of America. In our opinion, the schedule of expenditures of federal awards is fairly stated in all material respects in relation to the basic financial statements as a whole. Cincinnati, Ohio June 23, 2015
6
PLATTENBURG Certified Public Accountants
CITY OF MASON, OHIO SCHEDULE OF FINDINGS AND QUESTIONED COSTS
Year Ended December 31, 2014
Section I – Summary of Auditor’s Results
(d)(1)(i) Type of Financial Statement Opinion Unmodified
(d)(1)(ii) Were there any material control weakness No
conditions reported at the financial
statement level (GAGAS)?
(d)(1)(ii) Were there any other significant control No
deficiencies reported at the financial
statement level (GAGAS)?
(d)(1)(iii) Was there any material reported non‐compliance No
at the financial statement level (GAGAS)?
(d)(1)(iv) Were there any material internal control No
weakness conditions reported for major
federal programs?
(d)(1)(iv) Were the any other significant control No
deficiencies reported for major
federal programs?
(d)(1)(v) Type of Major Programs' Compliance Opinion Unmodified
(d)(1)(vi) Are there any reportable findings under No
Section .510?
(d)(1)(vii) Major Programs (list): Congestion Mitigation Program
CFDA# 20.205
(d)(1)(viii) Dollar Threshold: Type A/B Programs Type A: > $300,000
Type B: all others
(d)(1)(ix) Low Risk Auditee? No Section II – Findings Related to the Financial Statements Required to be Reported in Accordance with GAGAS None Section III – Federal Award Findings and Questioned Costs
None 7
PLATTENBURG Certified Public Accountants
CITY OF MASON DECEMBER 31, 2014
SCHEDULE OF PRIOR AUDIT FINDINGS AND QUESTIONED COSTS OMB CIRCULAR A‐133
None Noted.
8
This page intentionally left blank.
88EastBroadStreet,FourthFloor,Columbus,Ohio43215‐3506Phone:614‐466‐4514or800‐282‐0370Fax:614‐466‐4490
www.ohioauditor.gov
CITY OF MASON
WARREN COUNTY
CLERK’S CERTIFICATION
This is a true and correct copy of the report which is required to be filed in the Office of the Auditor of State pursuant to Section 117.26, Revised Code, and which is filed in Columbus, Ohio.
CLERK OF THE BUREAU CERTIFIED OCTOBER 15, 2015
THIS PAGE INTENTIONALLY LEFT BLANK
B-1
APPENDIX B
FISCAL YEAR 2016 BUDGET OF THE CITY
Ordinance 2015 - 124
Annual Appropriation Ordinance
BE IT ORDAINED by the Council of the City of Mason, Ohio. six members elected thereto concurring:
Section I. That to provide for the current expenses and other expenditures of the City or Mason, during thefiscal year ending December 31, 2016 the Ibllowing sums be and they are hereby set aside and appropriated. asfollows:
General Fund
POLICE DEPARTMEN'l
STREET LIGHTING
DISASTER SERVICES
S 6,691,217
369,500
38,000
Total for Security of Persons and Property 7,098,717
PARKS & RECREATION 372,374
PARKS MAINTENANCE/SERVICE 1,446,356
SWIMMING POOL 303,432
SENIOR CENTER 209,185
Total for Leisure Time Activities 2,331,3471
COMMUNITY PLANNING & ZONING 166,707
BUILDING INSPECTION 726,479
ECONOMIC DEVELOPMENT 632,532
COMM UNITY DEVELOPMENT 1,114,000
Total for• Community Environment 2,639,718 1
•TRAFFIC SIGNALS 150,650
STREET MAINTENANCE & REPAIR 2,869,230
GARAGE 547,394
ENGINEERING 685,149
B-2
Total for Transportation 4,252,423
CITY MANAGER 338,3-13
ASSISTANT CITY MANAGER 1,046,434
FINANCE 494,214
INCOME TAX 711,975
I NCOM E TAX REFUNDS 1,000,000
LAW DIRECTOR 504,902
COUNCIL 305,757
MUNICIPAL COURT 1,283,936
LANDS, BUILDINGS & GROUNDS 803,999
AUDITORS DEDUCTIONS 1,203,500
Total for General Government 7,693,060
L CONTINGENCIES 250,000
I 'TRANSFERS (to Other Funds) 6,295,0001
Grand Total General Fund Appropriations S30,560,265
GENERAL CAPITAL impRovEmENT FUND 58,102,624
Special Revenue Funds
SAFETY FUND S 7,497,552sAFETv FUND RESERVE: (income tax credit velum:Is) 75,000STREET MAINTENANCE & REPAIR (CAPITAL) FUND 5,577,000STATE HIGHWAY FUND 122,000STREET SUBDIVISION FUND 400,000RECREATION TAX FUND 0POLICE OFFICER TRAINING FUND 0POLICE CRIME PREVENTION FUN[)LAW E MNNFORCEET TRUST FUND (MOE) 18,(10%)
B-3
LAW ENFORCEMENT & EDUCATION FUND (DUI) 500
COURT INDIGENT DRIVERS ALCOHOL FUND 55,000MUNICIPAL COURT CLERK COMPUTER FUND 104,000MUNICIPAL COURT COMPUTER FUND 3,000MUNICIPAL. COURT SPECIAL PROJECT FUND 210,697VEHICLE IMMOBILIZATION FEE FUND 500MUNICIPAL COURT PROBATION SERVICES FUND 239,657INDIGENT DRIVER IDAM FUND 9,0001W HARRIS TIE FUND 95.000CENTRAL PARKE TIE FUNI) 90,0001-71 CORRIDOR TIF FUND 90,000SUBDIVISION INSPECTION FUND 109,191CITY CONTRIBUTION FUNI) 120,000
Grand Total Special Revenue Funds 514,816,597
Debt Service Funds
GENERAL BOND RETIREMENT FUND S 2,575,000MASON ENTERPRISE TIF FUNI) 95,000TyLERsviLLE ROAD TIE FUND 230,000EVERYBODY'S FARM TIE FUND 550,000MUNICIPAL CENTER LEASE FUNI) 1,600,000
Grand Total Debt Service Funds 55,050,000
Enterprise Funds
SERVER UTILITY FUND S 5,237,149SEWER EXPANSION FUND 1.210.000WASTE COLLECTION UTILITY FUND 1,526,315STORM WATER UTILITY FUND 1,1)87,008CON11‘1 UNITY CENTER FUND 7,413,402CON'IMUNITY CENTER BUILDING SERVICE FUND 0COMMUNITY CENTER EXPANSION FUND 1,041,000COLE COURSE FUND 8,952,239
Grand Total Enterprise Funds S26,467,I 13
Trust and :Agencv Funds
EMPLOYEE MEDICAL INSURANCE FUND S 3,955,000UNCLAIMED MONIES FUND 45,000MASON PORT AUTHORITY 750,000CICIVETERANS MEMORIAL FUND 0COlV1MUNrry IMPROVEMENT CORPORATION FUND 40,000
B-4
Grand Total Trust and Agency Funds S4,790,000
Grand Total All Funds S 89,786,599
Section 2. That the legal level of budgetary control shall be established at the department level for the GeneralFund and all other funds shall be at the fund level as appropriated in Section 1 of this Ordinance.
Section 3. That subsequent ordinances approved by Council authorizing any expenditure or encumbrance notincluded or anticipated in this Ordinance may be encumbered and expended prior to the supplementalappropriation ordinance at the end of fiscal year ending December 31, 2016 to approve the additionalappropriation.
Section 4. That this Ordinance shall take effect and be in force from and after the earliest. period allowed by law.
Passed the 141h day of December. 2015.
Attest:
Clerk o ounci I
B-5
THIS PAGE INTENTIONALLY LEFT BLANK
C-1
APPENDIX C
FORM OF BOND COUNSEL OPINION
The form of the legal approving opinion of Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, Bond Counsel, is set forth below. The actual opinion will be delivered on the date of delivery of the Bonds referred to therein and may vary from the form set forth to reflect circumstances both factual and legal at the time of such delivery. Recirculation of the Final Official Statement shall create no implication that Peck, Shaffer & Williams, a division of Dinsmore & Shohl LLP, has reviewed any of the matters set forth in such opinion subsequent to the date of such opinion. April 26, 2016
City of Mason, Ohio Mason, Ohio
RBC Capital Markets, LLC Cincinnati, Ohio
We have served as bond counsel to our client, the City of Mason, Ohio (the “Issuer”), and in that capacity, we have examined the transcript of proceedings (the “Transcript”) relating to the Issuer’s $8,575,000 Various Purpose General Obligation Refunding Bonds, Series 2016, dated April 26, 2016 (the “Bonds”). In our capacity as bond counsel, we have also examined such other documents, matters and law as we have deemed necessary to render the opinions below.
We have relied on the certified matters contained in the Transcript and certifications of public officials and others that have been furnished to us regarding questions of fact material to our opinions, without undertaking to verify the same by independent investigation. In addition, we have assumed the due and legal authorization, execution and delivery of the documents we have examined, and the valid, binding and enforceable nature of those documents upon the parties, other than the Issuer.
Based on that examination and on the laws, regulations, rulings and judicial decisions in effect on the date hereof, and subject to the limitations stated below, we are of the opinion that:
1. The Bonds have been duly authorized and executed by the Issuer, and constitute valid general obligations of the Issuer in accordance with their terms. Unless paid from other sources, the Bonds are payable from an ad valorem tax to be levied upon all the taxable property in the Issuer, within the limitations prescribed by law.
2. Interest on the Bonds is excludible from gross income for federal income tax purposes, pursuant to the Internal Revenue Code of 1986, as amended (the “Code”). Furthermore, interest on the Bonds will not be treated as a specific item of tax preference in computing the alternative minimum tax for individuals and corporations under the Code. In rendering the opinions in this paragraph, we have assumed continuing compliance with certain covenants designed to meet the requirements of Section 103 of the Code. Failure to comply with certain of such requirements may cause interest on the Bonds to be includible in gross income for federal income tax purposes retroactively to the date of issuance of the Bonds.
C-2
The Issuer has designated the Bonds as “qualified tax-exempt obligations” under Section 265 of the Code.
3. Interest on the Bonds is exempt from most taxes levied by the State of Ohio and its subdivisions, including income, ad valorem, transfer, and excise taxes, the Ohio commercial activity tax and the tax on the net income measure of the issued and outstanding shares of a corporation under the Ohio corporation franchise tax; however, interest on the Bonds is not exempt from the following Ohio taxes: (i) the tax on the net worth measure of the issued and outstanding shares of corporations and financial institutions under the Ohio corporation franchise tax, (ii) the tax on the value of the gross estate with respect to the Ohio estate tax, (iii) the tax on the value of the capital and surplus of a domestic insurance company with respect to the Ohio insurance tax, (iv) the tax on the shares of and capital employed by dealers in intangibles with respect to the Ohio dealers in intangibles tax, and (v) the tax levied on the basis of the total equity capital of financial institutions with respect to the Ohio financial institutions tax.
It is to be understood that the rights of the owners of the Bonds and the enforceability of the Bonds are subject to (i) bankruptcy, insolvency, arrangement, fraudulent conveyance or transfer, reorganization, moratorium and other laws in effect from time to time affecting creditors’ rights, (ii) the application of equitable principles, whether considered at law or in equity, (iii) the exercise of judicial discretion and (iv) limitations on legal remedies against public entities.
We express no opinion herein regarding the accuracy, adequacy, or completeness of any offering material relating to the Bonds. Further, we express no opinion regarding tax consequences arising with respect to purchasing, holding or disposing of the Bonds other than as expressly set forth herein.
The opinions rendered in this letter are given as of the date hereof, and no other opinion shall be implied or inferred as a result of anything contained in or omitted from this letter. We assume no obligation to revise or supplement the opinions in this letter to reflect any facts or circumstances that may hereafter come to our attention, or any changes in law that may occur hereafter. Our engagement as bond counsel with respect to the Bonds has concluded on this date.
Very truly yours,
D-1
APPENDIX D
FINANCIAL STATEMENT
FINANCIAL STATEMENTMUNICIPALITY
SECTION 133.05, O.R.C.
STATE OF OHIOSS
COUNTY OF WARREN )
I, JOSEPH J. REIGELSPERGER, OF THE MUNICIPALITY OF MASON. STATE OF OHIO, DO HEREBY CERTIFY THAT THE FOLLOWING
STATEMENTS CONCERNING THE FINANCES OF SAID MUNICIPALITY ARE TRUE AND CORRECT AS THEY APPEAR FROM
THE RECORDS IN MY OFFICE.
1 ASSESSED VALUATION of the taxable property of the municipality, as shown
on the tax duplicate for the year 2015 $ 1,088,293,380.00
2 Total of all bonds and notes or other evidence of indebtedness and
outstanding, INCLUDING THE PRESENT ISSUE OF $ 9,750,000.00 (refunding - no increase in balance) $ 75,260,000.00
3 EXEMPT DEBT:(A) Securities issued under Chapter 122.,140.,725., or 761,, or Section 131.23, O.R.C.
(B) Securities issued to pay costs of permanent improvements to the extent they are
issued in anticipation of the receipt of, and are payable as to principal from, federal
or state grants for that principal or for the costs of those permanent improvements
(C) Securities issued to evidence loans from the state capital improvements fund
pursuant to Chapter 164, O.R.C.
(D) Other securities, including self-supporting securities, excepted by law from the
calculation of net indebtedness or from the application of Chapter 133, O.R.C.
(E) Any other securities outstanding on October 30, 1989, and then excepted from
the calculation of net indebtedness or from the application of Chapter 133, O.R.C.
and securities issued at any time to fund or refund those securities
(F) Self-supporting securities issued for any purposes including, without limitations,
any of the following general purposes:
(a) Water systems or facilities;
(b) Sanitary sewage systems or facilities, or surface and storm water drainage
and sewage systems or facilities or a combination of those systems or $1.125 million storm water
facilities; $ 19,670,000.00 $18.545 million sewer
(c) Electric plants and facilities and steam or cogeneration facilities that generate
or supply electricity, or steam and electrical or steam distribution systems
and lines;(d) Airports or landing fields or facilities;
(e) Railroads, rapid transit and other mass transit systems;
(f) Off-street parking lots, facilities or buildings or on-street parking facilities, or any
combination of off-street and on-street parking facilities;
(g) Facilities for the care or treatment of the sick or infirm, and for housing and
persons providing such care or treatment and their families;
(h) Solid waste or hazardous waste collection or disposal facilities, or resource
recovery and solid or hazardous waste recycling facilities, or any combination
of those facilities;
(I) Urban development projects;
(j) Recreational, sports, convention, auditorium, museum, trade show, and other
public attraction facilities;
(k) Facilities for natural resources exploration, development, recovery, use
and sale;
(I) Correctional and detention facilities, including multi-county municipal jails, and
related rehabilitation facilities;
(m) Other self-supporting securities; $ 2,480,000.00 Road Improvments paid
(G) Securities issued for the purpose of purchasing, constructing, improving, or from JEDD, MVLF, & Gas Tax
extending water or sanitary or surface and storm water sewerage systems or
facilities, or a combination of those systems or facilities, to the extent that an
agreement entered into with another subdivision requires the other subdivisions to
pay to the municipal corporation amounts equivalent to debt charges on the
securities
(H) Securities issued under order of the director of health or director of environmental
protection under Section 6109.18, O.R.C..
(I) Securities issued under Section 3, 10, or 12 of Article XVIII, Ohio Constitution
(J) Securities that are not general obligations of the municipal corporation $ 2,105,000.00 TIF Bonds
(K) Voted securities issued for the purposes of urban redevelopment to the extent that
their principal amount does not exceed an amount equal to two percent of the tax
valuation of the municipal corporation
D-2
(L) Unvoted general obligation securities to the extent that the legislation authorizing
them includes covenants to appropriate annually from lawfully available municipal
income taxes, and to continue to levy and collect municipal income taxes in, amounts
necessary to meet the debt charges on those securities
(M) Self-supporting securities issued prior to July 1, 1977, under Chapter 133, O.R.C..
for the purpose of municipal university residence halls to the extent that revenues
of the successor state university allocated to debt charges on those securities
from sources other than municipal excises and taxes, are sufficient to pay those
debt charges
(N) Special assessment bonds or notes issued in anticipation of the levy or collection
of special assessments, either in original or refunded form.
(0) Securities issued in anticipation of the collection of current revenue for the fiscal
year or other period not to exceed twelve consecutive months, or securities issued
in anticipation of the collection of the proceeds from a specifically identified voter
approved tax levy
(P) General Obligation Securities issued for purposes under Section 133.12, O.R.C.
(Q) Bonds issued to pay final judgement or court approved settlements under
authorizing laws and securities issued under Section 2744.081, O.R.C.
(R) Other types of exempt debt:
Specify: Certificates of Participation for Municipal Building Lease & Community Ctr
TOTAL
4 Total bonds and notes subject to 10-1/2% limitation (2 minus 3)
(A) Amount in sinking fund or bond retirement fund applicable to the payment of
principal:
(B) Net amount subject to 10-1/2% limitation:
5 Bonds and notes included in item 4 above but issued WITHOUT AUTHORITY OF AN
ELECTION
(A) Amount in sinking fund or bond retirement fund applicable to the payment
of principal:
(B) Net amount subject to 5-1/2% limitation:
6 Bonds and notes included in items 4 and 5 above, issued during PRESENT CALENDAR
YEAR WITHOUT AUTHORITY OF AN ELECTION:
$
$
$ 20,745,000.00
$ 45,000,000.00
$ 30,260,000.00
899,380.00
$ 29,360,620.00
$ 30,260,000.00
899,380.00
$ 29,360,620.00
l FURTHER CERTIFY (a) that the income from the waterworks, sewer system, off-street parking and other revenue
producing facilities for which bonds were issued as included in item 3(F) above is sufficient to cover all
operating expenses of such facilities and interest charges on such bonds and to provide a sufficient amount
for retirement or sinking fund to retire $ 22,150,000.00 principal amount of such bonds as they
become due, and (B) that revenues of the municipal university or of the municipal recreational facilities, from
sources other than taxation, are sufficient to pay all operating expenses of the residence halls or recreational
facilities, and the principal and interest on $ principal amount of bonds included in item
3(M) above, as they become due.
IN WITNESS WHEREOF, I have hereunto set my hand and seal this 28h day of
January, 2016
Joseph J. Reigelsperger
Finance Director
Title
D-3
THIS PAGE INTENTIONALLY LEFT BLANK
E-1
APPENDIX E
TEN MILL CERTIFICATE
TEN-MILL CERTIFICATE
For Pol
itic
al Sub
divi
sion
s Is
suin
g Unvoted General Obligation Debt
I, Cou
nty Auditor of
COUNTY OF WARREN, OHIO, her
eby
certify in connection with the
pro
pose
d is
sue of obl
igat
ions
of th
e Ci
ty of Mason, Ohio (t
he "Issuer") in
the
pr
inci
pal amount of $9,750,000 dated
date of issuance, 2016, that th
e ta
x ra
tes re
quir
ed t
o pr
oduc
e an
amount to pa
y th
e hi
ghes
t an
nual
agg
rega
te debt charges fo
r th
e proposed issue and a
ll other obligations of th
e ss
uer and the
sub
divi
sion
sov
erla
ppin
g it,
whi
ch are payable fro
m ta
xes su
bjec
t to the
ten
-mil
l limitation of Article XI
I, Section 2, Oh
io Constitution and applicable Revised Code pro
visi
ons,
based on the
facts set
forth bel
ow and
ass
umin
gth
at all
lev
ies we
re to be made for tho
se debt charges on the
gen
eral
tax lis
t and dup
lica
te, are as follows:
Overlapping
Subd
ivis
ion
Assessed
Valuation
Bonds and Notes Outstanding
Payable from Tax Ins
ide
10-
Mill
Limitation
Present
Prin
cipa
l
Amount
Debt Charges for
cal
enda
r ye
ar in which
they will be the
highest (2018)
Required Tax Rat
e
in Mills for Two
Prev
ious
Columns
For Principal
For Interest
County
Warren
$6,191,008,820
Bonds and
Notes
$24,
099,
799
$2,407,962
$451
,728
0.46
19
City Mason
$1,088,293,380
Bonds and
Notes
$43,585,000
$4,1
66,9
23$1,739,179
5.42
69
School District
Kings LSD
$751,836,150
Bonds and
Not
es$2
,761
,320
$196
,969
$70,645
0.35
59
Township
Deer
fiel
d$1,120,941,080
Bonds and Notes
$7,1
50,0
00$604,174
$90,
417
0.61
96
Other
Great Oaks Ins
titu
te of Te
chno
logy
$18,632,547,970
Bonds and Notes
$10,905,000
$2,9
65,0
00$185,850
0.16
91
PROPOSED ISSUE
$9,7
50,0
00$750,000
$391,500
1.04
89
TOTAL
8.0823
DATED this 29
th cla
y of
Jan
uary
, 2016.
16-3
MATT NOLAN, WARREN COUNTY ADT
_ItT
ORINSTRUCTIONS
-1. When bond anticipation notes con
stit
ute th
e proposed iss
ue or are ot
herw
ise in
clud
ed above, use the
est
imat
ed debt charges for the bonds ant
icip
ated
by the
not
es as des
crib
ed in th
e note leg
isla
tion
.2
If the Issuer is
a county, the
information should re
late
to th
e county, and the
com
bina
tion
of overlapping city/village, school district. township and other political subdivisions requiring th
e hi
ghes
t mi!!age fo
r debt charges inside the ten-
mill limitation,
3. Do not include voted bonds or no
tes,
mortgage revenue bonds issued under Article Xti
ttl,
Section 12, Ohio Constitution, or bonds payable sol
ely and exc
lusi
vely
from revenues or funds not der
ived
from pro
pert
y taxation.
4. Fi
tt in
all blanks. using th
e word "NONE" where app
lica
ble.
5. Include all
required mi
llag
e for debt charges even though no taxes are currently levied fo
r those debt charges.
E-2
THIS PAGE INTENTIONALLY LEFT BLANK
www.digitalmuni.com