HomeMy WebLinkAboutDocumentation_Regular_Tab 02_12/11/2025 Agenda Item #2.
Regular Council
A-1
STAFF MEMO
Meeting: Regular Council - Dec 11 2025
Staff Contact: Jeffery Snyder, Finance Director Department: Finance
Presentation of the Village's Financial Results for the Fiscal Year Ended September 30, 2025.
This financial overview is presented pursuant to Article III, Section 3.03(10) of the Village Charter,
which requires submission to the Village Council, within ninety (90) days after the close of each fiscal
year, a complete report of the operation and business of the Village for the preceding fiscal year.
The amounts herein are unaudited (subject to change) and represent the results of operations for
various Village funds as year ending September 30, 2025.The audited financial statements will be
presented Council after Village's independent CPA Firm, Mauldin & Jenkins, have completed
their audit, which is expected to be finished during March 2026.
This document and any attachments may be reproduced upon request in an alternative format by
completing our Accessibility Feedback Form, sending an e-mail to the Village Clerk or calling 561-
768-0443.
BUDGET INFORMATION:
BUDGET AMOUNT N/A AMOUNT AVAILABLE N/A EXPENDITURE AMOUNT: N/A
FUNDING SOURCES: N/A IS THIS A PIGGYBACK:
❑ Yes ❑X N/A
DID YOU OBTAIN 3 QUOTES?
❑ Yes 0 N/A
COMMENTS/EXPLANATION ON SELECTION Informational only.
P'Tr ACHMENT9'-.'
Fiscal Review - FY 2024-25 Final
Page 9 of 630
N
NCN
LO
CN
Ll
3 �
Page 10 of 630
a�
a�
O
U
v
N
t �
C � �
° t a wU = c
N 3 o v �
d j w
� �
U O O � 0
i U
u �
° a o o a
ado � o
CL OCL
� ,n
r. MCI
(D 0 CL
MIN= W
• N y MIN= W
mo�
0E u
a >
4) 4)
O u
� � c
CLu MIN=
O O
O> W MIN=
0 MIN=
N � so � � a
uu ° � o
O
Page 11 of 630
v �
}
} Q
N
>, 0 0
_ - u
um
° oar
� U
� U �
U
• � N
LLM
MIN=
MIN=
70
4- V)
E ID (D
Mmm
Of
LU
Q�
� 0 x
oEU"
� U
0
V) 0
> MIN= 0
u LLM 0 D
0
V) >
0
E 1-
am
E OE 60
MIN= u -0
0
C� m U U. u Lu o(D o �
Page 12 of 630
N �
x a
L
O
a L O U
•O O
0 r,L
u %Imm 0
16m
CL MPM
� C � L
0 y a ° � has
D u
0 =a 0
mimm a =) 0
>, Cl 0 (:L
0 W W
0 r
'L
CL
� CL ° � aa� a� 3H
0
C:L > U
cmm
Cl Ou
E >
0
Im WEE
•L loom0
ION
E mcpmm
0 0
N C � V a Q. •� >
LLM
A A
Page 13 of 630
luS \ � w v N v � � �m v
u 0(A �
\OU a
� � 00 00 u1 N u1 O 00 u1 m
U CAA In Ol l!1 rl c-I rl M IJl N N
C N I� 0 Ol I�t 00 In ' M N I.fl I�
m Z I11 0N 00 j
91 00 I*s 1 0 Ol
� � I� rl N 11 00 0 rl m m
> o
� a �
1
� V) l0 rl L!1 O Lf1 N 00 N I� 00 9t
N N 0) 0 I;t Ul 0 N H N 0 N
— 11 rn oo 0 rn o) I;t oo N N 0
01 � rl N 00 c u1 I.f) 00 rl
N � Nrl 01 rl 0rl c� I� m 0� � U N 0 I11 rl N Ol N rl I11 N
N Q *A N N N rl N O
N
1
� Ln 00 m O 00 c-I N 00 N Ol M Ol
N N 0 MNI N 00 rl I I
� N � 0N 00 N NI � � MN M
.• N N N % N N % 6% N N N
N m m o0 I I N O O o0 H cv H
NN N N
CO N H H 0)
LL
0 0 m H 0 W H 9t 0 0 N
LA
� X NE cn � 0V) c 0
�
L. 0
� i � S cn � v U �
N L.� +� aA a1� v � � � �0 v + u0 (U a)
L �
� a 0 Li t7 c V � o�c �
Page 14 of 630
U 0
0\0
00 0 00 00 rl 0 N rl N M 0 rl 0 00 rl
I� M O M lO 0 N 0 00 rl rl rl 9t lO M I�
utoa) H0HMmLn � NWM � o� M � �
c QJ N � N 0 9t �n 0 9t N H l0
z rl N c-I rl 00
> 0
M N qzt 0 M 9t O N N O O 0 H O N M N
HIM
H M H N M O 0 � 0H rl 00 N � � 00
Ln 9tN rl m 00 m rl M rl M M m m
, , ,
N � � 0MNWN � Hq:t MN � � � o�
1 0) 00 � N H It 0 00 � M M H H O M O �
N W M 0 0 N Im rs M qt 00 m
o
V �, � � H 00
�
N Q rl
�
LL
rl N N � O O N I� M N M 9t N 0 0 M M
' Ol 0 O rl Ol O N 0 N I� N M N 00 O 9t M
0 0 m 0 q�t M O 0 M m �
• cv rl rl rl N N 00 O N
w 0 00 0 0 � 1 0 M 1 O M 1 M 0 m 0 qt
a� M M 00 N qt N 0 M 00 m qt 00 00
O D Ln rl rl rl 0)
N pp c-I
LL
'(!) 4j).
0A
c C:
Ln
Ln w
a� a�
Q) Q) V V
t u Q) c V)
> L E Q) c
•_ Q) �
4� > le >
� L 0 Col. 0 U
oC U — 0 � cn L.
Q) Q) 4� Q) 0)
•— W U 0 D
V V — L w •V 4-
V U — :3 +p L. —
.0 L Q)
E E 73
0 = 0 0 0 Q) �
Page 15 of 630
� Lr) I�t N r*4 I�
Lr) r***,. 00 (3) qt
� O 0 Lr) O rl
M (3) r*4 Lr)
o 0 r****. 00 00
00 N C)) N O
N 0% N N N
00 O 00 rl O
/ N rl rl
Ln
N
� N O
0
0
Ul
LO
(Y)
U � W O N M(Y) o�0
^' 14 N
0 u -% CD J749-
m� o "1 °o o
LO o �+J o � o0 �00 Q) o - E
'E� 0
D V)
U�. m C) u
0 02
0 U-
LL >, Lo-
V) 0
V) (1) 0!� (2)
0 0 Q) E b- > -0
C: C: U z C) w Q
m � x
u w
1
Page 16 of 630
O
o or � �
(00
1
•
N
} � CY)
(Y)
oo �' (Y)
o } C>%**
� N � N
LOC: F-
•
1
1
Page 17 of 630
Iqmpqw
qq b 00 4)
> . .
No . . D 4� N
Hmillms N \
NONE
No
V � M
4� CL
O > > H
V Le) 00 O X � 4)
y N � � 4> >
.p CO ap � �
4� . O 13 13c a)
(D M 1� 00 •— vs
%IImMMLc) ap M
O O U. U.
D
No 1 �
M � O
N N N > > 00 H
> > >00 m m M O
O O —
•— Mi�ME M V •—
O O
m _ m
V �
r •— —
MINIM
V 4�
O
No No u
vs .—
O = lum
4) 0
> > No ._
4� V — h
Hja Minim
HyMEN
� to No •— 4�
M H
E .— o
0
U
C O 0 tm
i m •—
O O 4>
0
.> m
O 0 0
V ED
V = O O O
Q O FINN,s V
Page 18 of 630
r� r -
- N
Y o �
CL •-
4 H p
W LL.
y
L
. i
u =
0 . .
i- Z
T
1 �
' r
r MIN=IT CL 0
r - u
LL.
MIME r
i
- x
i 4) D
L MIN=
MIN=
O ma
MIME
H
F • x.-
�� O 4)
V
U. N �
Page 19 of 630
I_f) Ql M lfl r-I
N lfl I� Ql N
Ln 00 r-I l0 N
ri Ln � oo O L.- .O
m I� � N �O 4- u
oorn rn �G%k U �
(� U
szLO
� N
c 00 N �
ca
m � w �
N
N C)7
0 %*-� Q) D
0 E
m EUl %*%�
(L) (Ij 0)
� 0 � � U O4. N ,N O
L ' .
0
0
0 Q Q- Q
• V i as--+ m � SO �O O
c a) 0
41 0 C N E
co 0 LL cc sz
co
� � b4 c LO n
co oC w U w
Page 20 of 630
OONOM%% 0WOMM0%
I� rl w r**% O
Ln Ln O Ln m
00 w rl N Ln
00 w O rl I�
M O O m ::I-
N N � %OMMOO
rl rl nl
-�. -V)-
4�
V
Ca
C�
m
LL N
O Lr)
N N
4' O
V r-I N
'- O
cn O O
� � M
4j
O v v O
L cu O
4� cry � cc cn
U � m c�
C 0 -
C6 C: V
ra a-J L C:
m 0 LL ca
(Ij
bn > Q 70
(1) (1) X Jc: c:
m oC w U w
Page 21 of 630
000m1
m O r-I O
r*%% M N ri m
Ln O N w M
%%%=WOO
4�
V
Ca
C�
m
LL N
O Lr)
N N
4' O
V r--1 N
O %,%�
4-' *44*� O
cn O M
O V cn �
V O
0 c: 4.
= L m O
4� cry � c� cn
c
V +, CO (.0
0
*44%� V
41 =3 C:
0o 0 LL ca
Q) '— co
buo
._ 4) C: .—
MO > Q M
4) (1) X Jc:
0o oC w U w
Page 22 of 630
r. L
� - • W ( N
y•�. r
HIM- L
.� (D O
.r.
. •r 1 � � O �
y }
r •tip
O.O
� V
V E
MIN=
O a
_.2
V � L �
o
} () V
x V >
0 V
oil
o
R Od u.. 00
-, V
MGM-
y
6 O
%b-
MGM-
0� O O
1
V � �
a
_
O
- � O
- LLM
N N= O
•- V
O �
} L L•-
V Qd)_
4� C3D
0-0 0
A, L
= U. N
._ C3
V V Q
V•-
a s
30
Page 23 of 630
N 00 00
O
N
>— LO LO
LL- C).., LO
1
cy') 00 N
N � .
O � 00 00
>— LO C'7
L
r�-, LO
b9
1
N O L(7
O `0
N (N LQ
LL. ,O L()
b09- k79-
N 00
1
' O O
O 194-
p 00 N
N r-- cM
>— r�', 00
LL. .,O Ln
•
O O O O O O '
O O O O O O
O O O O O O
O O O O O O
O O O O O O w
N O 00 *--O N
t09- t09- t09- t09-
Page 24 of 630
v 0
o a
00 Ln I� Ln O Ln O p
(L) t)LO 00 N rl l0 rl Q0 O O
rl rl M I� �ekk N O M
6%
Z �n � to Ln � �61# o0 0
m O to Ln lz:l- O cv qz:j- 00
s cq � N Ln
V �
O �
�- a
O M Ln cv Ln M M p
M Ln M o0 00 � N
4� a1
L n a-+ M �--I � n l0 � �--I Ln TM4
q::i- t,.o r-i a) r-i o Ln
N � R:Zj- � rl l0 0) l0 R::I- a1
00 q� 0) cm qz:l- (3) O
m � 1
LL r-I N
cv N I� Ln R::I- M M
q;1- M Ln r-I � R::I- N ( 1
- rl O t..o m rl q;i- Lnm Ln w m r*,%% r*,.% r***,. 00
OD
N �
O M r-I (%0 N 00 00 a) vm4
N (.0 � � M Ln
V
fth
LL Q � r� Ln
w
z U z o -
>� w
�
z 2
0z LU LU z
Q — O U
cn 0 0. LU
z 0 m w 0.
O � �0 O
EoC � U
}+ cry �' o?S
_ z
L 0 — J > o
m Q o Q z
CL oc oc oc oc w
cry oc
Q Q Q a z
w w F—
M 0
rl N M R::I- r1 O O
q:t q:i- R::i- O Ln
N N N N I� M
4-J 4-J +-J 4-J 4-J 4-J 4-Jpr 0. 0.0. 0. 0. Q CL C
Q) 4) 4J (1) 4) 4J (1)
O
0 0 0 0 0 0 0 �
Page 25 of 630
LO (*..0 C) (*M.D r--1 IL
l0 N Ol M O F—
UN% M%% mk% MV44 MN04 ?:
N al N lfl Ql
0") Lr) C) Lr) R::I-
O C:) 01 r-I N M
N O I%%% N Rz:l- b4
r-I r-I
U
Q
N
'O N �
67
0
C)7
4-j C) Lr) (Y)
V N cv U 44*
V) E
V) C) Q) (Y)
(3m) %***� %-MUMMMOO rl�
C) rn 0 bq-
%%,., (1) Q:� V)
(3) (M (C/) Q) a)
0 V �
ca =3 � � p
x �
Cia
C (1) 0 LO
m O a o
u
> D
m oC Q-
Lu U w o0
LL
Page 26 of 630
C'M 00
N 00 cN
O %_O r--,
N O
> �O �O
� tpr tpr
cy') N
O
N � O
� LO *-O
t09- t09-
1
1
L
N �
O r-�, O-1
N O N
LL.� V) LO
to.o:)- t09-
1
1
1
1.
' *-O O
N
O O
O O co
' N 00
� q LO
to9- t09-
1
•
O O O O O O O
O O O O O O O N
O O O O O O O >
O O O O O O O 4D >
00 I� �0 LOC'7 N w
b09- b9- � b�
Page 27 of 630
Ol R::I- I4%% N I**�
O O Ri::I- 9::3- (44.0
1 \ \ 1
I *,%% N Q) Il**% Ql
M M M N
O
67
z
N
4-j C) Lr)
C)
N C) N
(3m) C)
C) rr)
0 C)
ra =3 0
CID V)
cia
ra
ra
0 LL.
tv0 cn =3 � ca
ca �
m oC w U w
Page 28 of 630
mmIF
cn
O 01.1
N r—
O � CO
N CO
U- U �O
t09- to9-
• co
N p O-,
O N
>- O `0
L LO
N Lr) O
-,O O
CD
N � �r--
LL *--O I�-,
t09- t0}
1
/ 1
011 L.0
�o (Y)
O
N *.-0 N
' L Lr)
v N
00 0 0 0 0 0 � D a)
o p O
0 o p O p p
o o 0 0 0 O >
� � � v
o CD Q
r— tor—)— t9- � w
Page 29 of 630
f: L.L.
eee Te e e e e.4 e e e e Ar'r'r'r'r'r 'r'r'r'r e Ap'r'r'r'r J'r'r'r'r 4 We W?W?W?W? W,W,W,W,W,e
00
ON
00
f, N
f,
LO
,
f.
LL
CD
LO
LL
00 LO
ff,
f,
f
N O
O O LO
LL N I�
N O", O
CAI O O'
> LO c'7
N NO
• O O O O O O O O O O O O O O
O O O O O O O O O O O O O O 4�
O O O O O O O O O O O O O O Q
X
O O O O O O O O O O O O O O w
O LO O LO O LO O LO O LO O LO O L
I� �o �o LO LO Iq � c� cY) N N r—
bq- bq- � bq- J79- 69- 69- 69- 69- 69- 64} b�} 69- cn
4) O
O w
O
O
1
Page 30 of 630
00 o a) r--1 rn
al 11') O qc::I- M
M r-I I**% qc::I- 00
11') 11') r-I M 00
O
O
z
N
4-j C) Lr)
V � N
N C) N
� 0 O
� 0 v `� U O
ru =3 m 0
0
U0 -0
0 LL. m
t�A cn =3 � c6
ca �
m oC w V w
Page 31 of 630
r •-n
.�_ .,•� � .— to Ca
�• ..1•••l•.•f rti �A � •- W
V CL
rti �
L4
r r 4--j — O
r
h J r•• � V
M N p to
Ln > mo
a--j
Y _ N _ c •—
O
MIN=
1 � Y b_ fl�zkU'ri1.
�I
CLix
_ t-A
1 (D
4-j
I I
s -
1
1
.r,
06
=3 =3
c.� 70
Ln
Ln CIO
- C6 a--j
r' 1
cn >% 4
Page 32 of 630
(14MO (*IMO CY) m
CY) qz:l-
00 r-I rl
01 r-I r-I
M N N
r-I r-I
67
O
� z �
� N
O
• V r%4, N
C)
' N C) N
C)
C)
u C)
ru =3 m 0
O � m �
0 -0
0 LL. m
l�A cn =3 � c6
ca �
m oC w u w
Page 33 of 630
r1 rl A
E E E E Q
M CD m m
U U U U
� >
> >� >�
V V �
V � � V � V �
E E 2 E w E �
Q) w w
O O O
E E E E
a a) a) a a) a au O
r4VO oc o
X x x x LL
x a) a) (1) V)
a�
C c c ,V
Q Q Q Q U
N = I I I >
`� dJ cn
— — —
p
00 0 0 0 � N N O � �0
M 0 0 0 0 � � O m M
N 01 0; O � 00
� N N Lr)
O O O
OC OC OC
O O O
E E E
Q Q Q
4�
E
� � V
_ � L
� +j + 0 +j +j
� C C: C:
L E E S E E
+j +j +-j ._ 4-j +j
Ln
w w cu 0)
000 � ._ oo
V V V V V
•— •— •— m — }+ - _ m
4mlO O O D Q �� VA O O Q
CL � FEE00 ~ CL H
Page 34 of 630
V '-
401
Q
+� 400 Elmo
V � � V V
^,
.� c W •�
p oC O O O
L � � L L s
a (u a a Ul
CL J
u (1) s
V —
Ln
E LL
a�
aj •— >
E o
� � o
�, � 0
L.L
re
I;* Ln cri � 00 N
�O 00 �% `n 00 Ln 00
o0P � �%Ln c Ln N Q1m
� � � 00 � 00 00 � °� o1
�
-cn- _ �' V1. - TMI
O O O 14
oc oc cc
401
O O O
E E E
Q Q Q
V � �
.� w LL
p �
L
L Q�
(n to 401
V U
•— E 4�
4� 4� V L +�
m un Ln ._ O m
m +� c0 L ca
Page 35 of 630
ru o
+-j
cn +J �
QJ
Q) m C: ul
:3 U C0
CT O +, — U
> 4� U .-
�C can 4J +-
V G
Q � co �E Ei
p m � m U
+� c�c O +-) a�
V G .O C C: > +-+
}, �0 +j 4J O U
U LE u 4)
+; C -�-j w > O
E c t4 0 4-j 0 m u
U CL E ul
ca +, 00 E U O Q) Q) :3
C , w O 4 0 O
p� DC 01 Ca p� U 4) Q c6
r - � -
� }' Q) Q •c C M c 4�
•- c 00 � U
Q) ._ Ln
� J rl DC cn .—
._ E
> > 2
c4�J -1-J :3 _ u < 2
2 w •__n LLQ) ru
O a) oc O ._ E
0
m I.*,% OI;t O 0 0 m O M O
N M O M O OI;t rA*,%
m 'zt oo O N Q0 O 0o I**,,
o0 O 01 O
N o0
0 N Ln m
3
l O
E
Q
LL
L
4)
+j +J +J +J +j +J +-1 +J +j +j
+j i
O
Page 36 of 630
N
N