LARIMER COUNTY, COLORADO
COMBINED STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES -
ALL GOVERNMENTAL FUND TYPES, EXPENDABLE TRUST FUND, AND DISCRETELY PRESENTED COMPONENT UNIT
Year Ended December 31, 1997
(With comparative totals for December 31, 1996)

          Fiduciary        
  Governmental Fund Types Fund Type Primary Government Component Unit
    Special Debt Capital Expendable Memorandum Totals Public Trustee
  General Revenue Service Projects Trust 1997 1996 1997 1996
REVENUES:                  
Taxes $ 30,121,429 $ 17,326,636 $ - $ - $ - $ 47,448,065 $ 43,795,958 $ - $ -
Assessments - - 230,724 - - 230,724 276,535 - -
Intergovernmental 925,087 35,215,000 - - - 36,140,087 34,110,222 - -
Licenses and permits 34,484 1,891,040 - - - 1,925,524 1,933,868 - -
Charges for services 6,075,037 4,920,536 - 19,908 - 11,015,481 9,754,364 314,901 318,016
Interest earnings 2,045,672 229,373 129,020 179,347 5,391 2,588,803 2,421,129 17,254 11,341
Miscellaneous 1,141,755 763,656               - 168,147 101,104 2,174,662 2,392,682 905 1,616
Total Revenues 40,343,464 60,346,241 359,744 367,402 106,495 101,523,346 94,684,758 333,060 330,973
                   
EXPENDITURES:                  
Current operating:                  
General government 13,264,954 53,189 - 777,114 - 14,095,257 13,908,284 302,492 286,139
Judicial and public safety 16,849,389 3,161,604 - 72,498 126,832 20,210,323 18,325,592 - -
Streets and highways 1,277,437 10,770,465 - 1,347 - 12,049,249 11,510,079 - -
Recreation - 2,401,902 - 484 - 2,402,386 2,527,863 - -
Projects 695,889 970,533 - 276,393 - 1,942,815 1,950,771 - -
Health and human services 391,662 35,407,516 - - - 35,799,178 34,114,460 - -
Intergovernmental - 5,497,084 - - - 5,497,084 5,090,600 - -
Capital outlay 74,914 2,481,590 - 4,310,675 - 6,867,179 5,379,221 11,780 -
Debt service               - 5,047 468,697 400,951               - 874,695 528,096               -               -
Total Expenditures 32,554,245 60,748,930 468,697 5,839,462 126,832 99,738,166 93,334,966 314,272 286,139
                   
EXCESS (DEFICIENCY) OF REVENUES                  
OVER EXPENDITURES 7,789,219 (402,689) (108,953) (5,472,060) (20,337) 1,785,180 1,349,792 18,788 44,834
                   
OTHER FINANCING SOURCES (USES):                  
Sale of assets 1,955 136,583 - 446,840 - 585,378 120,992 - -
Financing provided by debt - 775,000 - - - 775,000 790,743 - -
Operating transfers in 31,000 6,116,855 - 4,186,682 - 10,334,537 11,094,314 - -
Operating transfers out (6,068,796) (4,252,042) (10,000)               - (3,372) (10,334,210) (11,350,733)               -               -
Total Other Financing Sources (Uses) (6,035,841) 2,776,396 (10,000) 4,633,522 (3,372) 1,360,705 655,316               -               -
                   
EXCESS (DEFICIENCY) OF REVENUES AND                  
OTHER SOURCES OVER EXPENDITURES                  
AND OTHER USES 1,753,378 2,373,707 (118,953) (838,538) (23,709) 3,145,885 2,005,108 18,788 44,834
                   
FUND BALANCES, January 1 5,042,906 11,452,920 709,229 7,295,696 161,082 24,661,833 22,710,985 205,907 161,073
Adjustment of prior periods               -               -               -               -               -               - (63,258)               -               -
FUND BALANCES, January 1, as restated 5,042,906 11,452,920 709,229 7,295,696 161,082 24,661,833 22,647,727 205,907 161,073
                   
INCREASE (DECREASE) IN RESERVE                  
FOR INVENTORIES               - (2,793)               -               -               - (2,793) 8,998               -               -
                   
RESIDUAL EQUITY TRANSFER IN (NOTE 14)               -               - 11,308 887               - 12,195               -               -               -
                   
RESIDUAL EQUITY TRANSFER OUT (NOTE 14)               -               -               - (13,877)               - (13,877)               -               -               -
                   
FUND BALANCES, December 31 $ 6,796,284 $ 13,823,834 $ 601,584 $ 6,444,168 $ 137,373 $ 27,803,243 $ 24,661,833 $ 224,695 $ 205,907

The Notes to Financial Statements are an integral part of this exhibit.

Back to Financial Reports