Cash and Investments at June 30, 2019
Cash $1,608,739
Investments $8,071,003
Comprised of:
Unrealized Gain or Loss on Investments ($16,524)
At the end of each year, Snohomish County provides the District with an analysis of unrealized gain or loss for the County’s investment pool. The inception to date unrealized loss is $16,524 for the pool as of December 31, 2018 and is included in the Investments.
Calendar Year Operations through June 30, 2019
Revenues – Actual revenues District-wide are 8.5% above projections at 58.5% with 50% of the year elapsed. Revenues collected in advance in Administration received in 2018 for the Kresge and North Sound ACH grants have been reclassified from the liability at 12/31/2018 to 2019 revenues. The effect of the collection of 50% of the annual budgeted State Public Health Funding has dissipated. Food and other permit fees billed in January for 2019 keep EH revenue ahead of budget.
Administration
|
62.87% of budget
|
Prevention
|
46.81% of budget
|
Environmental Health
|
64.06% of budget
|
PHEPR
|
51.23% of budget
|
Expenditures – Actual expenditures District-wide are 3.9% above projections at 53.9% with 50% of the year elapsed. Leave payouts for staff laid off in March 2018 and previously unbilled software implementation and support by Accela for Envision Connect software contributed excess of expenditures year-to-date.
Administration
|
59.03% of budget
|
Prevention
|
50.41% of budget
|
Environmental Health
|
51.66% of budget
|
PHEPR
|
52.09% of budget
|
Fund Balance
SHD’s Fund Balance is comprised of the following amounts as of June 30, 2019.
Fund Balance
|
|
|
Non-Spendable
|
$183,441
|
Board-Approved Reserves:
|
|
|
Working Capital
|
2,042,043
|
|
Compensated Absences
|
2,000,000
|
|
Capital Improvements
|
500,000
|
|
Emergency
|
500,000
|
|
Rucker Building - Reserve from 2015 Water Damage
|
134,822
|
Unreserved
|
4,218,775
|
Total Fund Balance
|
$9,579,081
|
Non-spendable items are comprised of Vital Statistics Fees due to the State of Washington that are remitted quarterly and some payroll-related accruals.