village of sleepy hollow, new york financial statements

VILLAGE OF SLEEPY HOLLOW NEW YORK

Financial Statements and Supplementary Information

Year ended May 31 2010

(With Independent Auditors Report)


Table of Contents

Independent Auditors Report

Managements Discussion and Analysis

Basic Financial Statements Government-wide Financial Statements

Statement ofNet Assets

Statement of Activities

Fund Financial Statements Balance Sheet - Governmental Funds

Reconciliation of Governmental Funds Balance Sheet to the Statement of Net Assets

Statement of Revenue Expenditures and Changes in Fund Balances shyGovernmental Funds

Reconciliation of the Statement of Revenue Expenditures and Changes in Fund Balances of Governmental Funds to the Statement of Activities

Statement of Revenue Expenditures and Changes in Fund Balances shyBudget and Actual- General and Water Funds

Statement of Assets and Liabilities - Fiduciary Fund

Notes to Financial Statements

Combining and Individual Fund Financial Statements and Schedules Major Governmental Funds

General Fund Comparative Balance Sheets

Comparative Statements of Revenue Expenditures and Changes in Fund Balance - Budget and Actual

Water Fund Comparative Balance Sheets

Comparative Statements ofRevenue Expenditures and Changes in Fund Balance - Budget and Actual

1-2

3-9

10 - 11

12

13

14

15

16

17

18

19 - 37

38

39 - 40

41

42


Table of Contents Continued

Capital Projects Fund Comparative Balance Sheets 43

Comparative Statements of Revenue Expenditures and Changes in Fund Balance 44

Non-Major Governmental Funds Combining Balance Sheet 45

Combining Statement of Revenue Expenditures and Changes in Fund Balances 46

Parking Fund Comparative Balance Sheets 47

Comparative Statements of Revenue Expenditures and Changes in Fund Balance - Budget and Actual 48

Sewer Fund Comparative Balance Sheets 49


Sanitation Fund Comparative Balance Sheets 51


Special Purpose Fund Comparative Balance Sheets 53


TOSKI SCHAEFER amp CO PC CERTIFIED PUBLIC ACCOUNTANTS

555 INTERNATIONAL DR 14 CORPORATE WOODS BLVD WILLIAMSVILLE NY 14221 ALBANY NY 1221 1 (716) 634-0700 (518) 935-1069

INDEPENDENT AUDITORS REPORT

To the Honorable Mayor and Board of Trustees of the Village of Sleepy Hollow New York

We have audited the accompanying financial statements of the governmental activities each major fund and the aggregate remaining fund information of the Village of Sleepy Hollow New York as of and for the year ended May 31 2010 which collectively comprise the Villages basic financial statements as listed in the table of contents These financial statements are the responsibility of the Villages management Our responsibility is to express opinions on these financial statements based on our audit

Except as discussed in the following paragraph we conducted our audit in accordance with auditing standards generally accepted in the United States of America Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement An audit includes examining on a test basis evidence supporting the amounts and disclosures in the financial statements An audit also includes assessing the accounting principles used and significant estimates made by management as well as evaluating the overall financial statement presentation We believe that our audit provides a reasonable basis for our opinions

Sufficient documentation to support the accounts receivable balance as reported in the trust and agency fund was not available and we were unable to test this balance through alternative procedures

In our opinion except for the adjustments if any as might have been determined to be necessary had we been able to satisfy ourselves with regard to the accounts receivable referred to in the preceding paragraph the financial statements referred to above present fairly in all material respects the respective fmancial position of the governmental activities each major fund and the aggregate remaining fund information of the Village of Sleepy Hollow New York as of May 31 2010 and the respective changes in financial position thereof and the respective budgetary comparison for the general and water funds for the year then ended in conformity with accounting principles generally accepted in the United States of America

EMAIL tosktoskischaefercom WEBSITE wwwtoskischaefercom

Managements Discussion and Analysis is not a required part of the basic financial statements but is supplementary information required by accounting principles generally accepted in the United States of America We have applied certain limited procedures which consisted principally of inquiries of management regarding the methods of measurement and presentation of the required supplementary information However we did not audit the information and express no opinion on it

Our audit was conducted for the purpose of forming opinions on the financial statements that collectively comprise the Village of Sleepy Hollow New Yorks basic financial statements The accompanying financial information listed as combining and individual fund financial statements and schedules in the table of contents is presented for purposes of additional analysis and is not a required part of the basic financial statements of the Village of Sleepy Hollow New York Such information has been subjected to the auditing procedures applied in the audit of the basic financial statements and in our opinion is fairly stated in all material respects in relation to the basic financial statements taken as a whole

Williamsville New York April 15 2011

2



May 312010

Introduction

The management of the Village of Sleepy Hollow (the Village) offers this narrative overview and analysis of the financial activities of the Village for the fiscal year ended May 31 2010 to readers of the Villages financial statements It should be read in conjunction with the basic financial statements which immediately follow this section to enhance the understanding of the Villages financial performance

Financial Highlights

Key financial highlights for fiscal year 20 I 0 are as follows

bull Net assets may serve over time as a useful indicator of the Villages financial position On the government-wide financial statements the assets of the Village exceeded its liabilities at the close of the fiscal year 2010 by $21094211 Of this amount the unrestricted portion is $424182 and the amount invested in capital assets net of related debt was $19369484 Restricted net assets in the amount of $1300545 is for use for the water parking sewer sanitation and special purpose fund (parks and recreation developers fund)

bull As of the close of the fiscal year the Villages governmental funds (exclusive of the capital projects fund) reported combined ending fund balances of $2978962 a $203861 decrease from the prior years fund balance of$3182823

Of this balance $1962970 or 66 is unreserved for fiscal year 2010 Unreserved fund balance may serve as a useful measure of a governments net resources available for

spending at the end of the fiscal year The remainder of fund balance is reserved to indicate that it is not available for new spending because it has already been committed for reserved for trusts of $686346 snow removal expenditures of $104530 debt service of $168875 and for inventories of $56241

bull The general fund balance grew by $283494 to $1951822 from $1668328 At the end of fiscal years 2010 and 2009 unreserved fund balance for the general fund was $1678417 or 138 and $1394923 or 112 of total general fund expenditures and other financing uses This indicates a healthy growth in the unreserved fund balance for general activities of the Village

bull The Village retired $1000000 of long-term bonds and redeemed $127300 of short-term debt During the current fiscal year the Village issued bond anticipation notes for capital projects of $3110750 Short-term financing was secured in the subsequent year of $7251000 for various Village improvements and tax certiorari taking advantage of a very favorable interest rate of 1

bull The Village continued to build infrastructure including projects for streetscapes parks a senior center and the completion of a local senior housing project

3


Managements Discussion and Analysis Continued

bull The Village was able to budget a 194 increase in the tax levy to residential taxpayers for fiscal year 2010 and an increase of 199 for fiscal year 2011

Overview of the Financial Statements

This discussion and analysis is intended to serve as an introduction to the Villages 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

Government-Wide Financial Statements

The government-wide financial statements are designed to provide readers with a broad overview of the Villages finances in a manner similar to a private-sector business

The statement of net assets presents information on all of the Villages assets and liabilities with the difference between the two reported as net assets Over time increases or decreases in net assets may serve as a useful indicator as to whether the financial position of the Village is improving or deteriorating

The statement of activities presents information showing how the Villages net assets changed during the most recent fiscal year All changes in net assets are reported as soon as the underlying event giving rise to the change occurs regardless of the timing of related cash flows Thus revenue and expenses are reported in this statement for some items that will only result in cash flows in future fiscal periods (ex uncollected taxes debt payments earned but unused vacation leave and other postemployment benefits)

The government-wide financial statements distinguish the functions of the Village that are principally supported by taxes and intergovernmental revenue (governmental activities) The governmental activities of the Village include general government support public safety health transportation economic opportunity and development culture and recreation home and community services and interest

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 Government resources are allocated to and accounted for in individual funds based upon the purposes for which they are to be spent and the means by which spending activities are controlled The Village 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 Village can be divided into two categories governmental funds and fiduciary funds

4



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 near-term inflows and outflows of spendable resources as well as balances of spendable resources available at the end of the fiscal year Such information may be useful in evaluating a governments near-term financing requirements

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 governments near-term financing decisions Both the governmental funds balance sheet and the governmental funds statement of revenue expenditures and changes in fund balances provide a reconciliation to facilitate this comparison between governmental funds and governmental activities

The Village maintains seven individual governmental funds the general fund water fund parking fund sewer fund sanitation fund special purpose fund and the capital projects fund The general water and capital projects funds are considered major funds and information is presented separately in the governmental funds balance sheet and in the governmental funds statement of revenue expenditures and changes in fund balances for these funds The remaining funds are non-major and their information is aggregated and presented in a single column as non-major governmental funds

Budgetary comparison statements are provided for the general fund and water fund Budgetary comparison statements have been provided for these funds within the basic financial statements to demonstrate compliance with the respective budgets

Fiduciary Funds

Fiduciary funds are used to account for resources held for the benefit of parties outside the government Fiduciary funds are not reflected in the government-wide financial statements because the resources of those funds are not available to support Village programs The Villages fiduciary fund consists of an agency fund Resources in the agency fund are held by the Village purely in a custodial capacity The activity in this fund is limited to the receipt temporary investment and remittance of resources to the appropriate individual organization or government

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

Additional statements and schedules can be found immediately following the notes to the financial statements and include individual fund financial statements and schedules of budgets to actual comparIsons

5



Government-wide Financial Analysis

As noted previously over a period of time net assets may serve as a useful indicator of a governments financial position At May 31 2010 the assets of the Village exceeded its liabilities

The Villages total net assets decreased by $2805500 for the year ended May 31 2010 This was primarily due to the water fund loss depreciation expense exceeding capital outlay by $731450 and recognition of the other postemployment benefit (OPEB) obligations in the amount of $960000 as required under the provisions of Governmental Accounting Standards Board (GASB) Statement No 45 These obligations include any benefits provided to retirees other than a pension including health insurance life insurance vision dental etc GASB Statement No 45 establishes standards for recognition of this liability as well as the required disclosures For the year ended May 31 2010 the Villages OPEB obligations of $1720000 are reflected as a liability in the governmentshywide financial statements

Net Assets May 31

2010 2009

Current assets Capital assets net

$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502

Current liabilities Noncurrent liabilities

11078723 13897328

5423879 15502912

Total liabilities 24976051 20926791

Net assets Invested in capital assets net of relRestricted Unrestricted

ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711

Change in Net Assets Fiscal Year Ended May 31

2010 2009 Revenue

Program revenue Charges for services $ 4724248 5209347 Operating grants and contributions 394039 137440 Capital grants and contributions 144985 2014347

Total program revenue 5263272 7361134

6



2010 2009 General revenue

Real property taxes Nonproperty taxes Other tax items Unrestricted use of money and prSale of property and compensatioUnrestricted state aid Miscellaneous

$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062

Total general revenue 11103845 10830216

Total revenue 16367117 18191350

Program expenses General government support Public safety Health Transportation Economic assistance and opportuCulture and recreation Home and community services Interest

3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830

Total expenses 19172617 19828157

Change in net assets (2805500) (1636807)

Net assets at beginning of year 23899711 25536518

Net assets at end of year $ 21094211 23899711

Governmental Activities

For the fiscal years ended May 31 2010 and 2009 revenue from governmental activities totaled $16367117 and $18191350 respectively Tax revenue of $10729737 in 2010 and $10534144 in 2009 comprised of real property taxes other tax items and non-property taxes represent the largest revenue source (656 in 2010 and 579 in 2009)

The largest components of governmental activities expenses are public safety (288 in 2010 and 268 in 2009) transportation (196 in 2010 and 207 in 2009) general government support (183 in 2010 and 224 in 2009) and home and community services (196 in 2010 and 182 in 2009) Public safety includes police fire and safety inspections Transportation includes street administration and maintenance snow removal and street lighting General support reflects various administrative services including clerk engineer law treasurer justices and the Board of Trustees Home and community services includes planning refuse and garbage water and sewer services and shade tree costs

Financial Analysis of the Villages Funds

As noted earlier the Village uses fund accounting to ensure and demonstrate compliance with finance-related legal requirements

7



Governmental Funds

The focus of the Villages governmental funds is to provide information on near-term inflows outflows and balances of spendable resources Such information is useful in assessing the Villages financing requirements

The Villages governmental funds reported ending fund balances at May 31 as follows

2010 2009

General Water Parking Sewer Sanitation Special purpose Capital projects

$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015

Exclusive of the capital projects fund the combined ending fund balance is $2978962 at May 31 2010 of which $1962970 is unreserved and $3182823 at May 31 2009 of which $2174810 is unreserved

The general fund is the primary operating fund of the Village At the end of the current fiscal year unreserved fund balance of the general fund was $1678417 representing 86 of the total general fund balance of $1951822 When the fiscal year 2009-2010 general fund budget was adopted it was anticipated that revenue would equal expenditures Actual results of operations resulted in an

increase in the fund balance of $283494 Revenue and other financing sources were $12435092 which was $553688 less than the final budget Expenditures and other financing uses were $12151598 which was $830825 less than the final budget

The capital projects fund has a temporary undesignated fund deficit of $4216783 due to the utilization of bond anticipation notes in the amount of $6876000 as temporary financing Bond anticipation notes are recognized as revenue only when they are redeemed by another fund or converted to permanent financing The majority of the capital projects are financed by long-term debt and grants as of May 31 2010

Capital Assets and Debt Administration

Capital Assets

The Villages investment in capital assets for governmental activities at May 31 2010 net of accumulated depreciation was $38095484 This investment in capital assets includes land construction-in-progress buildings land improvements infrastructure (not all inclusive) and machinery and equipment

8



Major capital asset activity during the current fiscal year included the following Capital Assets

May 31 Asset 2010 2009

Land $ 2938414 2938414 Construction-in-progress 7121226 5124862 Buildings 1979225 2024492 Land improvements 1813983 1935145 Infrastructure 20761996 22900741 Machinery and equipment 3480640 3903280

Total (net of depreciation) $ 381095 2484 3818261934

Long-Term DebtShort-Term Debt

At the end of the current fiscal year the Village had total bonded debt outstanding of $11850000 As required by New York State Law all bonds issued by the Village are general obligation bonds backed by the full faith and credit of the Village

The Village had a bond anticipation note in the amount of $7501000 outstanding at May 312010 of which $6876000 is related to construction projects and is considered short-term recorded in the capital projects fund while $625000 is related to tax certiorari settlements and is recorded as longshyterm

Economic Factors and Next Years Budgets and Rates

Economic conditions have continued to create challenges for us all For the Village of Sleepy Hollow the fiscal year ended May 31 2010 was no exception The continued decline in sales tax mortgage tax and interest revenue have plagued municipalities everywhere However departmental income such as building police fees and the continued growth in ambulance service billings helped to partially offset those revenue declines The Village foresees continued development as new riverfront projects are anticipated such as Rivers Edge a proposed 60 unit condominium complex Additionally negotiations are ongoing with General Motors and the Village Board is optimistic that near term revenue will increase Prior period funds from the NYS Consolidated Highway Improvement Fund (CHIPS) for street improvement projects were received as well

A temporary stabilization ofNYS Retirement rates and those of health insurance contributed to the growth in the Villages fund balance Unfortunately it must be emphasized that this stabilization is for a one year period only The NYS Retirement rates are predicted to increase sharply in the future In response the Village employee hiring freeze has continued and a number of unfilled positions are remaining so either temporarily or for the long-term Additionally the Village has instituted improved management controls hired more qualified staff in the Treasurers office and reduced overtime costs Each of these factors and many others were given a great deal of consideration in the development of the annual budget for the fiscal year 2010-2011

Requests for Information

This financial report is designed to provide a general overview of the Village of Sleepy Hollows finances Questions and comments concerning any of the information provided in this report should be addressed to Sara DiGiacomo Treasurer Village of Sleepy Hollow 28 Beekman Avenue Sleepy Hollow New York 10591

9

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement ofNet Assets

May 31 2010

Assets

Current assets Cash and equivalents Receivables

Taxes net Accounts Water rents Sewer rents Due from other governments State and federal aid

Inventories

Total current assets

Capital assets Land Construction-in-progress Capital assets - depreciable assets (net)

Total capital assets

Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)

See accompanying notes to financial statements

10

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement ofNet Assets Continued

Liabilities

Current liabilities Accounts payable Retainages payable Due to other governments Accrued interest payable

Bonds payable Bond anticipation notes New York State loan - retirement Compensated absences

Total current liabilities

Noncurrent liabilities Bonds payable New York State loan - retirement Compensated absences Claims payable Other postemployment benefit obligations payable

Total noncurrent liabilities

Total liabilities

Net Assets

Invested in capital assets net of related debt Restricted for

Snow removal Debt service Special revenue funds

Water Parking Sewer Sanitation Special purpose

Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement of Activities

Year ended May 312010

FunctionslPrograms

Governmental activities General government support Public safety Health Transportation Economic assistance and opportunity Culture and recreation Home and community services Interest

Total governmental activities

General revenue Real property taxes Other tax items Non-property taxes Use of money and property Sale of property and compensation for loss Miscellaneous

Total general revenue

Change in net assets

Net assets at beginning of year

Net assets at end ofyear


Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617

Charges for Services

206127 131919 163437 338260

67393 3817112

4724248

Program Revenue

Operating Grants and

Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)

Revenue and Changes in Net Assets

(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12

VILLAGE OF SLEEPY HOLLOW NEW YORK Balance Sheet - Governmental Funds

May 312010

Assets General Water Capital Projects

Non-Major Governmental

Funds

Total Governmental

Funds

Cash and equivalents $ 1442721 50 3435338 740797 5618906

Taxes receivable net of allowance for uncollectible taxes

Other receivables Accounts Water rents Sewer rents Due from other governments State and Federal aid Due from other funds

92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647

Inventories 56241 56241

Total assets $ 2979310 900125 3467693 1008456 8355584

Liabilities and Fund Balances (Deficits

Liabilities Accounts payable 849306 589564 545714 34877 2019461 Retainages payable 133910 133910 Due to retirement systems 95000 6000 1000 102000 Due to other funds 1954 180000 128852 70000 380806 Due to other governments 3707 3707 Deferred tax revenue 72736 72736 Overpayments 4785 4785 Bond anticipation notes payable 6876000 6876000

Total liabilities 1027488 775564 7684476 105877 9593405

Fund balances (deficits) Reserved for

Snow removal Debt service Inventories Trusts

Unreserved reported in General fund Special revenue funds Capital projects fund

104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)

Total fund balances (deficits) 1951822 124561 4216783) 902579 l237821)

Total liabilities and fund balances (deficits) $ 2979310 900125 3467693 1008456 8355584

See accompanying notes to financial statements 13

VILLAGE OF SLEEPY HOLLOW NEW YORK Reconciliation of Governmental Funds Balance Sheet to the

Statement of Net Assets May 31 2010

Fund balances - total governmental funds $ (1237821)

Amounts reported for governmental activities in the statement of net assets are different because

Capital assets used in governmental activities are not financial resources and therefore are not reported in the governmental funds 38095484

Revenue in the statement of activities that does not provide current financial resources is not reported as revenue in the governmental funds such as real property taxes that are deferred 72736

Long-term liabilities that are not due and payable in the current period and therefore are not reported in the governmental funds

Bonds payable Bond anticipation note - tax certiorari New York State loan - retirement Compensated absences Claims payable Accrued interest payable

$ (11850000) (625000) (247500) (602799) (504251) (286638)

Other postemployment benefit obligations (1720000) (15836188)

Net assets of governmental activities $ 21094211


14

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement of Revenue Expenditures and

Changes in Fund Balances - Governmental Funds Year ended May 31 2010

Revenue General Water

Capital Projects

Non - Major Total Governmental Governmental

Funds Funds

Real property taxes Other tax items Non-property taxes Departmental income Intergovernmental charges Use of money and property Licenses and permits Fines and forfeitures Sale of property and compensation for loss State aid Federal aid Miscellaneous

$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957

Expenditures General government support Public safety Health Transportation Economic assistance and opportunity Culture and recreation Home and community services Employee benefits Debt service

2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479

Total expenditures 12151598 3388502 2056965 942028 18539093

Excess (deficiency) of revenue over expenditures I 11506) (427937) l 81 J275) 215582 2 J35 136)

Other financing sources (uses)

Bond anticipation notes issued 120000 120000 BANs redeemed from appropriations 127300 127300 Transfers in 275000 275000 Transfers out (100000) (175000) (275000)

Total other financing sources (uses) 395000 (100000) 127300 (175000) 247300

Net change in fund balances 283494 (527937) (1683975) 40582 (l887836)

Fund balances (deficits) at beginning ofyear 1668328 652498 2532808) 861997 650015

Fund balances (deficits) at end ofyear $ 1951822 124561 (4216783) (1237821 )


15

VILLAGE OF SLEEPY HOLLOW NEW YORK Reconciliation of the Statement ofRevenue Expenditures and Changes in

Fund Balances of Governmental Funds to the Statement of Activities Year ended May 31 2010

Amounts reported for governmental activities in the statement of activities are different because

Net change in fund balances - total governmental funds $ (1887836)

Governmental funds report capital outlays as expenditures However in the statement ofactivities the cost of those assets is allocated over their estimated useful lives and reported as depreciation expense This is the amount by which capital outlay exceeded depreciation expense in the current period This amount is less than the total capital outlay since capital outlay includes amounts that are under the capitalization threshold and therefore were not capitalized

Capital outlay expenditures Depreciation expense

$ 2244462 (2975912) (731450)

Revenue in the statement of activities that does not provide current financial resources is not reported as revenue in the governmental funds such as deferred or real property taxes (36840)

Bond proceeds provide current financial resources to governmental funds but issuing debt increases long-term liabilities in the statement of net assets Repayment of bond principal is an expenditure in the governmental funds but the repayment reduces long-term liabilities in the statement of net assets

Bond anticipation notes issued Principal paid on bonds Principal paid on New York State loan - retirement

(120000) 1000000

39945 919945

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 Accrued interest Other postemployment benefit obligations payable

(6583) (102736) (960000) (1069319)

Change in net assets of governmental activities $ (2805500)


16

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement of Revenue Expenditures and Changes in Fund Balances-

Budget and Actual - General and Water Funds Year ended May 312010

General Fund

Variance with Variance with Final Budget Final Budget

Original Final (positive) Original Final (positive) Budget Budget Actual Negative Budget Budget Actual Negative

Revenue Real property taxes $8799304 8799304 8928664 129360 Other tax items 540000 540000 499951 (40049) Non-property taxes 1299000 1299000 1337962 38962 Departmental income 313000 313000 320130 7130 3826500 3826500 2940664 (885836) Intergovernmental charges 15000 15000 33351 18351 Use of money and property 77000 77000 71934 (5066) 4000 4000 19901 15901 Licenses and permits 285000 285000 183228 (101772) Fines and forfeitures 95000 95000 78373 (16627) Sale of property and compensation ofloss 35000 35000 167397 132397 State aid 242202 395976 394039 (1937) Miscellaneous 81000 (55937)

Total revenue 3830500 2960565

Expenditures General government support 2865677 2732318 2524045 208273 125000 100000 99196 804 Public safety 3734093 3745042 3535572 209470 Health 91560 104359 103858 501 Transportation 1044381 1208618 1093090 115528 Economic assistance and opportunity 91600 97514 96129 1385 Culture and recreation 1267508 1343774 1305646 38128 Home and community services 25900 25900 12112 13788 2268131 2452972 2432329 20643 Employee benefits 2442000 2398081 2154494 243587 648000 604621 607233 (2612) Debt service

Principal 851820 892383 892381 2 288000 174341 174123 218 Interest 434434 163 76197 576

Total expenditures 12982423 830825 3408131 19629

Excess (deficiency) of revenue over expenditures (1053500) (1047143) (1112lt)lt) 935637 42236~ 422369 (427937) nn (850306)

Other financing sources (uses) Proceeds from issuance oflong-term debt Transfers in Transfers out

150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000

Total other financing sources (uses) 1053500 395000 (658500) (671000) (100000) 571000

Net change in fund balances 6357 283494 277137 (248631) (248631) (527937) (279306)

Fund balances at beginning of year 1668328 1668328 652498 652498

Fund balances at end of year $1668328 1674685 1951822 277137 403867 403867 124561 ~279306)


17

VILLAGE OF SLEEPY HOLLOW NEW YORK Statement ofAssets and Liabilities - Fiduciary Fund

May 31 2010

Assets

Accounts receivable

Liabilities

Accounts payable Payroll taxes

Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010

(1) Summary of Significant Accounting Policies

The village of Sleepy Hollow New York (the Village) was established in 1874 and operates in accordance with Village Law and the various other applicable laws of the State ofNew York (the State) The Village Board of Trustees is the legislative body responsible for overall operation The Village Mayor serves as the chief executive officer and the Village Treasurer serves as the chief financial officer The Village provides the following services to its residents public safety health transportation economic opportunity and development culture and recreation home and community services and general and administrative support

The accounting policies of the Village conform to generally accepted accounting principles as applicable to governmental units and the Uniform System of Accounts as prescribed by the State of New York The Governmental Accounting Standards Board (GAS B) is the accepted standard setting body for establishing governmental accounting and financial reporting principles The following is a summary of the Villages more significant accounting policies

(a) Financial Reporting Entity The financial reporting entity consists of (a) the primary government which is the Village

(b) organizations for which the Village is financially accountable and (c) other organizations for which the nature and significance of their relationship with the Village are such that exclusion would cause the reporting entitys financial statements to be misleading or incomplete as set forth by GASB

In evaluating how to define the Village for financial reporting purposes management has considered all potential component units The decision to include a potential component unit in the Villages reporting entity was made by applying the criteria set forth by GASB including legal standing fiscal dependency and financial accountability Based

upon the application of these criteria there are no other entities which would be included in the financial statements

(b) Government-Wide Financial Statements The government-wide financial statements (Le the statement of net assets and the statement

of activities) report information on all non-fiduciary activities of the Village as a whole For the most part the effect of interfund activity has been removed from these statements except for interfund services provided and used

19


Notes to Financial Statements Continued

(1) Summary of Significant Accounting Policies Continued

(b) Government-Wide Financial Statements Continued The statement of net assets presents the financial position of the Village at the end of its

fiscal year The statement of activities demonstrates the degree to which direct expenses of a given function or segment are offset by program revenue Direct expenses are those that are clearly identifiable with a specific function or segment Program revenue includes (1) charges to customers or applicants who purchase use or directly benefit from goods or services or privileges provided by a given function or segment (2) grants and contributions that are restricted to meeting the operational or capital requirements of a particular function or segment and (3) interest earned on grants that is required to be used to support a particular program Taxes and other items not identified as program revenue are reported as general revenue The Village does not allocate indirect expenses to functions in the statement of activities

Separate financial statements are provided for governmental funds and fiduciary funds even though the latter are excluded from the government-wide financial statements Major individual governmental funds are reported as separate columns in the fund financial statements

(c) Fund Financial Statements The accounts of the Village are organized and operated on the basis of funds A fund is an

independent fiscal and accounting entity with a self-balancing set of accounts which comprise its assets liabilities fund balances revenue and expenditures Fund accounting segregates funds according to their intended purpose and is used to aid management in demonstrating compliance with finance-related legal and contractual provisions The Village maintains the minimum number of funds consistent with legal and managerial requirements The focus of governmental fund financial statements is on major funds as that term is defined in professional pronouncements Each major fund is to be presented in a separate column with non-major funds if any aggregated and presented in a single column Fiduciary funds are reported by type Since the governmental fund statements are presented on a different measurement focus and basis of accounting than the government-wide statement reconciliations are presented which briefly explain the adjustments necessary to transform the fund based financial statements to the government-wide presentation The Villages resources are reflected in the fund financial statements in two broad fund categories in accordance with generally accepted accounting principles as follows

Fund Categories bull Governmental Funds - Governmental funds are those through which most general

government functions are financed The acquisition use and balances of expendable financial resources and the related liabilities are accounted for through governmental funds The following are the Villages major governmental funds

20




ec) Fund Financial Statements Continued General Fund - The general fund constitutes the primary operating fund of the Village in that it includes all revenue and expenditures not required by law to be accounted for in other funds

Capital Projects Fund - The capital projects fund is used to account for financial resources to be used for the acquisition or construction ofmajor capital facilities

Special Revenue Funds - Special revenue funds are established to account for the proceeds of specific revenue sources that are legally restricted to expenditures for certain defined purposes The major special revenue fund of the Village is the water fund which is used to record the water utility operations of the Village Services are rendered on a user charge basis to the general public

The Village also reports the following special revenue funds as non-major governmental funds

Parking Fund - used to account for the operation and maintenance of the public parking spaces and lots in the Village

Sewer Fund - used to record the sewer operations of the Village which renders services on a user charge basis to the general public

Sanitation Fund - used to record the sanitary operations of the Village which renders services on a user charge basis to the general public

Special Purpose Fund - used to account for assets held by the Village in accordance with the terms of a trust agreement

Fiduciary Funds (not included in government-wide financial statements) - Fiduciary funds are used to account for assets held by the Village in an agency capacity on behalf of others The agency fund is used to account for employer payroll tax withholdings and various other deposits that are payable to other jurisdictions or individuals

Cd) Measurement Focus Basis of Accounting and Financial Statement Presentation The accounting and financial reporting treatment is determined by the applicable

measurement focus and basis of accounting Measurement focus indicates the type of resources being measured such as current financial resources (current assets less current liabilities) or economic resources (all assets and liabilities) The basis of accounting indicates the timing of transactions or events for recognition in the financial reports

The government-wide financial statements are reported using the economic resources measurement focus and the accrual basis of accounting The agency fund has no measurement focus and utilizes the accrual basis of accounting Revenue is recorded when earned and expenses are recorded when a liability is incurred regardless of the timing of related cash flows Property taxes are recognized as revenue in the year for which they are levied Grants and similar items are recognized as revenue as soon as all eligibility requirements imposed by the provider have been met

21




(d) Measurement Focus Basis of Accounting and Financial Statement Presentation Continued Governmental fund financial statements are reported using the current financial resources

measurement focus and the modified accrual basis of accounting Revenue is recognized as soon as they are both measurable and available Revenue is considered to be available when they are collectible within the current period or soon enough thereafter to pay liabilities of the current period Property taxes are considered to be available if collected within sixty days of the fiscal year end A ninety day availability period is used for revenue recognition for all other governmental fund revenue Property taxes associated with the current fiscal period as well as charges for services and intergovernmental revenue is considered to be susceptible to accrual and have been recognized as revenue of the current fiscal period Fees and other similar revenue is not susceptible to accrual because generally they are not measurable until received in cash If expenditures are the prime factor for determining eligibility revenue from Federal and State grants are accrued when the expenditure is made

Expenditures generally are recorded when a liability is incurred as under accrual accounting However debt service expenditures as well as expenditures related to compensated absences certain claims and other postemployment benefit obligations are recorded only when payment is due General capital asset acquisitions are reported as expenditures in governmental funds Issuance of long-term debt and acquisitions under capital leases are reported as other financing sources

When both restricted and unrestricted resources are available for use it is the Villages policy to use restricted resources first then unrestricted resources as they are needed

(e) Assets Liabilities and Net Assets or Fund Balances Deposits and Risk Disclosure

bull Cash and Equivalents - Cash and equivalents consist of funds deposited in demand deposit accounts time deposit accounts and certificates of deposit with original maturities of less than three months

The Villages investment policies are governed by State statutes The Village has adopted its own written investment policy which provides for the deposit of funds in FDIC insured commercial banks or trust companies located within the State The Village is authorized to use demand deposit accounts time deposit accounts and certificates of deposit Permissible investments include obligations of the US Treasury US Agencies repurchase agreements and obligations of New York State or its political subdivisions and accordingly the Villages policy provides for no credit risk on investments

22




(e) Assets Liabilities and Net Assets or Fund Balances Continued Deposits and Risk Disclosure Continued

Collateral is required for demand deposit accounts time deposit accounts and certificates of deposit at 100 of all deposits not covered by Federal deposit insurance The Village has entered into custodial agreements with the various banks which hold their deposits These agreements authorize the obligations that may be pledged as collateraL Such obligations include among other instruments obligations of the United States and its agencies and obligations of the State and its municipal and school district subdivisions

The Village utilizes a pooled investment concept for all governmental funds to facilitate its investment program Investment income from this pooling is allocated to the respective funds based upon the sources of funds invested

Custodial credit risk is the risk that in the event of a bank failure the Villages deposits may not be returned to it GASB Statement No 40 directs that deposits be disclosed as exposed to custodial credit risk if they are not covered by depository insurance and the deposits are either uncollateralized collateralized by securities held by the pledging financial institution or collateralized by securities held by the pledging financial institutions trust department but not in the Villages name The Villages aggregate bank balances were covered by depository insurance and were not exposed to custodial credit risk at May 31 2010

The Village was invested only in the above mentioned obligations and accordingly was not exposed to any interest rate or credit risk

bull Taxes Receivable - Real property taxes attach as an enforceable lien on real property as of June 1 st and are levied and payable in two installments due in June and December The Village has the responsibility for the billing and collection of its own taxes The Village also has the responsibility for holding and collecting tax liens

bull Other Receivables - Other receivables include amounts due from other governments and individuals for services provided by the Village Receivables are recorded and revenue recognized as earned or as specific program expenditures are incurred Allowances are recorded when appropriate

bull Due FromTo Other Funds - During the course of its operations the Village has numerous transactions between funds to finance operations provide services and construct assets To the extent that certain transactions between funds had not been paid or received as of May 31 2010 balances of interfund amounts receivable or payable have been recorded in the fund financial statements

23





bull Inventories - The inventories reflected in the financial statements of the water fund represent materials and supplies for general use and are valued at cost on a first-in first-out basis These inventories consist primarily of items held for consumption The cost is recorded as inventory at the time individual inventory items are purchased The Village uses the consumption method to relieve inventory Reported inventories are equally offset by a reservation of fund balance in the fund financial statements which indicates that they do not constitute available spendable resources even though they are a component of current assets

bull Capital Assets - Capital assets which include property plant equipment and infrastructure assets (eg roads bridges sidewalks and similar items) are reported in the governmental activities column in the government-wide financial statements Capital assets are defined by the Village as assets with an initial individual cost of more than $5000 and an estimated useful life in excess of one year Such assets are recorded at historical cost or estimated historical cost if purchased or constructed Donated capital assets are recorded at estimated fair market value at the date of donation

Major outlays for capital assets and improvements are capitalized as projects are constructed The cost of normal maintenance and repairs that do not add to the value of the asset or materially extend assets lives is not capitalized

Land and construction-in-progress are not depreciated Property plant equipment and infrastructure of the Village are depreciated using the straight-line method over the following estimated useful lives

Class Life in Years

Buildings 25-50 Land improvements 20 Infrastructure 20-65 Machinery and equipment 5-15

The costs associated with the acquisition or construction of capital assets are shown as capital outlay expenditures on the governmental fund financial statements Capital assets are not shown on the governmental fund balance sheet

bull Deferred Revenue - Deferred revenue arises when assets are recognized before revenue recognition criteria has been satisfied In government-wide financial statements deferred revenue consists of amounts received in advance andor revenue from grants received before the eligibility requirements have been met

24




ee) Assets Liabilities and Net Assets or Fund Balances Continued Deferred revenue in the fund financial statements is recognized when asset recognition criteria have been met but revenue recognition criteria have not been met The Village has reported deferred revenue in the general fund of $72736 for real property taxes These amounts have been deemed to be measurable but not available pursuant to generally accepted accounting principles

bull Long-Term Liabilities - In the government-wide financial statements long-term debt and other long-term obligations are reported as liabilities in the statement of net assets Bond premiums and discounts as well as issuance costs are deferred and amortized over the life of the bonds Bonds payable are reported net of the applicable bond premium or discount Bond issuance costs are amortized over the term of the related debt

In the fund financial statements governmental funds recognize bond premiums and discounts as well as bond issuance costs during the current period The face amount of debt issued is reported as other financing sources Premiums received on debt issuances are reported as other financing sources while discounts on debt issuances are reported as other financing uses Issuance costs whether or not withheld from the actual debt proceeds received are reported as capital projects fund expenditures

bull Compensated Absences - The various collective bargaining agreements provide for the payment of accumulated vacation and sick leave upon retirement or other separation of service The liability for such accumulated leave is reflected in the government-wide statement of net assets as current and long-term liabilities A liability for these amounts is reported in the governmental funds only if the liability matured through employee resignation or retirement otherwise it is reported in the government-wide statement of net assets The liability for compensated absences includes salary related payments where applicable

bull Net Assets - Net assets represent the difference between assets and liabilities Net assets are reported as restricted when there are limitations imposed on their use either through the enabling legislation adopted by the Village or through external restrictions imposed by creditors grantors or laws or regulations of other governments Net assets on the statement of net assets include invested in capital assets net of related debt restricted for snow removal debt service and special revenue funds The balance is classified as unrestricted

bull Fund Balances - Reserves and Designations - Portions of fund balance are segregated for future use and are therefore not available for future appropriation or expenditure Amounts reserved for snow removal debt service inventories and trusts represent portions of fund balance which are required to be segregated in accordance with State law or generally accepted accounting principles Designation of unreserved fund balances in governmental funds indicates the utilization of these resources in the ensuing years budget or tentative plans for future use

25




Cf) Encumbrances In governmental funds encumbrance accounting under which purchase orders contracts

and other commitments for the expenditure of monies are recorded in order to reserve applicable appropriations is generally employed as an extension of formal budgetary integration in the general certain special revenue and capital projects funds Encumbrances outstanding at year-end if any are reported as reservations of fund balance since they do not constitute expenditures or liabilities

(g) Use of Estimates The preparation of the financial statements in conformity with generally accepted

accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements Estimates also affect the reported amounts of revenue and expendituresexpenses during the reporting period Actual results could differ from those estimates

(h) Subseguent Events Evaluation by Management Management has evaluated subsequent events for disclosure andor recognition in the

financial statements through the date that the financial statements were available to be issued which date is April 15 2011

The Village in August 2010 issued a bond anticipation note for various Village improvements and tax certiorari refunds in the amount of $7251000 The note is due August 13 2011 with interest at 10

(2) Stewardship Compliance and Accountability

(a) Budgetary Data The Village generally follows the procedures enumerated below in establishing the

budgetary data reflected in the financial statements

bull On or before March 20th the budget officer submits to the Board of Trustees a tentative operating budget for the fiscal year commencing the following June 1 st The tentative budget includes the proposed expenditures and the means of financing

bull The Board of Trustees on or before March 31 st meets to discuss and review the tentative budget

bull The Board of Trustees conducts a public hearing on the tentative budget to obtain taxpayer comments on or before April 15th

bull

bull After the public hearing and on or before May 1 st the Trustees meet to consider and adopt the budget

bull Formal budgetary integration is employed during the year as a management control device for the general water parking sewer and sanitation funds

26



(2) Stewardship Compliance and Accountability Continued

(a) Budgetary Data Continued

bull Budgets for general water parking sewer and sanitation funds are legally adopted annually on a basis consistent with generally accepted accounting principles The capital projects fund is budgeted on a project basis An annual budget is not legally adopted by the Board for the special purpose fund or the capital projects fund

bull The Village Board has established legal control of the budget at the function level of expenditures Transfers between appropriation accounts at the function level require approval by the Board of Trustees Any modifications to appropriations resulting from increases in revenue estimates or supplemental reserve appropriations also require a majority vote by the Board

bull Appropriations in general water parking sewer and sanitation funds lapse at the end of the fiscal year except that outstanding encumbrances are reappropriated in the succeeding year pursuant to the Uniform System of Accounts promulgated by the Office of the State Comptroller

Budgeted amounts are as originally adopted or as amended by the Board of Trustees Individual amendments for the current year were not material in relation to the original appropriations which were amended

(b) Property Tax Limitation The Village is permitted by the Constitution ofthe State ofNew York to levy taxes up to 2

of the five year average full valuation of taxable real estate located within the Village exclusive of the amount raised for the payment of interest on and redemption of longshyterm debt In accordance with this definition the maximum amount of the levy for the 200910 fiscal year was $21295477 which exceeded the actual levy by $14279717

(c) Capital Projects Fund Deficit The undesignated deficit in the capital projects fund of $4216783 arises in-part because of

the application of generally accepted accounting principles to the financial reporting of such funds The proceeds of bond anticipation notes issued to finance construction of capital projects are not recognized as an other financing source Liabilities for bond anticipation notes payable are accounted for in the capital projects fund Bond anticipation notes are recognized as revenue only to the extent that they are redeemed This deficit will be reduced and eliminated as the bond anticipation notes are redeemed or converted to permanent financing

27



(3) Detailed Notes on All Funds

(a) Taxes Receivable Taxes receivable at May 31 2010 consisted of the following

Taxes receivable - current $ 119141 Taxes receivable - overdue 302160

421301 Allowance for uncollectible taxes (328511)

$ 92790

Taxes receivable are also partially offset by deferred tax revenue of $72736 which represents an estimate of the receivable which will not be collected within the first sixty days of the subsequent year

(b) Due FromTo Other Funds The balances reflected as due fromto other funds at May 31 2010 were as follows

Fund Due

From Due To

General Water Capital Projects Non-Major Governmental

$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806

The outstanding balances between funds result mainly from the time lag between the dates that (1) interfund goods and services are provided or reimbursable expenditures occur (2) transactions are recorded in the accounting system and (3) payments between funds are made

28



(3) Detailed Notes on All Funds Continued

(c) Capital Assets Changes in the Villages capital assets are as follows

Balance Balance June 1 2009 Additions Deletions

May 31 2010

Capital assets not being depreciated

Land Construction-in-progress

$ 2938414 5124862 1996364

2938414 7121226

Total capital assets not being depreciated 8063276 1996364 10059640

Capital assets being depreciated Buildings Land improvements Infrastructure Machinery and equipment

4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905

Total capital assets being depreciated 97069793 2482098 97162869

Less accumulated depreciation for Buildings Land improvements Infrastructure Machinery and equipment

1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265

Total accumulated depreciation 66306135 219751912 155022 69127025

Total capital assets being depreciated net 30763658 28035844

Capital assets net $ 38826934 38095484

Depreciation expense was charged to the Villages functions and programs as follows

General government support Public safety Transportation Culture and recreation Home and community services

$ 364546 259000

2145164 127959 79243

Total depreciation expense $ 219752912

29




(d) Pension Plans The Village participates in the New York State and Local Employees Retirement System

(ERS) and the New York State and Local Police and Fire Retirement System (PFRS) (the Systems) These Systems are cost-sharing multiple-employer defined benefit pension plans The Systems provide retirement disability and death benefits to plan members Obligations of employers and employees to contribute and benefits to employees are governed by the New York State Retirement and Social Security Law The Systems issue a publicly available financial report that includes financial statements and required supplementary information for the Systems Reports may be obtained by writing to the New York State and Local Employees Retirement System 110 State Street Albany New York 12224

Funding Policy - The Systems are non-contributory except for employees who joined ERS after July 27 1976 and have less than ten years of service who contribute 3 of their salary Contributions are certified by the State Comptroller and expressed as a percentage of members salary Contribution rates are actuarially determined and based upon membership tier and plan Contributions consist of a life insurance portion and regular pension contributions 2010 are as follows

Contribution rates for the plans year ended March 31

TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138

Contributions made or accrued to the Systems for the current and two preceding years were as follows

ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730

These contributions were equal to 100 of the actuarially required contributions for each respective fiscal year

30




(d) Pension Plans Continued The current ERS contribution for the Village was charged to the funds identified below

The PFRS contribution was charged to the general fund

Fund Amount

General $ 195448 Water 35837 Parking 3224 Sanitation 4030 Sewer 10478

$ 249017

(e) Short-Term Capital Borrowings The schedule below details the changes in short-term capital borrowings

Balance Balance Issue Maturity Interest June 1 New May31 Date Date Rate Issues Redemptions 2010

Various capital projects 81409 81310 250 $ 3892550 3110750 6876000

Liabilities for bond anticipation notes are generally accounted for in the capital projects fund Bond anticipation notes issued for judgments or settled claims are recorded in the fund paying the claim Principal payments on bond anticipation notes must be made annually State law requires that bond anticipation notes issued for capital purposes or judgments be converted to long-term obligations generally within five years after the original issue date However bond anticipation notes issued for assessable improvement projects may be renewed for periods equivalent to the maximum life of the permanent financing provided that stipulated annual reductions of principal are made

Interest expenditures of $52361 were recorded in the fund financial statements in the general water sewer and parking funds Interest expense of $160399 was recorded in the government-wide financial statements

(0 Long-Term Liabilities The following table summarizes changes in the Villages long-term indebtedness for the

year ended May 31 2010 Maturities Balance

Balance New Issues andor May 31 Due Within June 12009 Additions Payments 2010 One Year

Bonds payable $ 12850000 1000000 11850000 925000 Bond anticipation note payable - tax certiorari 505000 120000 625000 625000 New York State retirement loans 287445 39945 247500 41942 Compensated absences 596216 6583 602799 60280 Claims payable 504251 504251 Other postemployment benefits 760000 1460000 500000 1720000

Total long-term liabilities $ 15502 912 1586583 1539945 15549550 1652222

31




CD Long-Term Liabilities Continued Each governmental funds liability for bonds bond anticipation notes New York State loan

compensated absences claims and other postemployment benefit obligations is liquidated by the respective fund

Bonds Payable - Bonds payable at May 31 2010 are comprised of the following individual issues

Amount

Purpose Year of

Original Issue

Amount Final

Maturity Interest Rates

Outstanding at May 31

2010

Various purposes Various purposes Various purposes Various purposes

2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070

August 2016 March 2015 August 2024 August 2024

400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000


Bond Anticipation Notes Payable - The Village issued a bond anticipation note of $505000 on May 28 2009 renewing that amount and issuing an additional $120000 on August 14 2009 to finance tax certiorari refunds The Village pursuant to F ASB 6 has not recorded this liability in the fund financial statements since it has demonstrated an ability to consummate refinancing The ability to consummate refinancing was evidenced by obtaining permanent financing or a renewal of the notes prior to the issuance of the financial statements The $625000 note is due on August 13 2011 with interest at 1

New York State Loan Payable - Retirement - The State Legislature enacted Chapter 260 of the Laws of 2004 This chapter enabled local governments to amortize the portion of their respective 2004 contribution which exceeded 70 of covered payroll over a ten year period commencing in 2005 The amortization payment includes interest at 5 per annum The Village elected to amortize the maximum allowable ERS and PFRS contributions The ERS amount required to be amortized for the primary government during 2010 was $16194 including interest and was charged to expenditures in the general fund The PFRS amount required to be amortized during 2010 was $21600 including interest and was charged to expenditures in the general fund The balance due

at May 31 201 0 was $70111 for ERS and $93515 for PFRS

32

-- -- --




(f) Long-T enn Liabilities Continued The State Legislature enacted Chapter 260 of the Laws of 2004 This chapter enabled local

governments to amortize the portion of their respective 2005 contribution which exceeded 95 of covered payroll over a ten year period commencing in 2006 The amortization payment includes interest at 5 per annum The Village elected to amortize the maximum allowable ERS and PFRS contributions which aggregated $26677 for ERS and $100920 for PFRS The ERS amount required to be amortized for

the primary government during 2010 was $3455 including interest and was charged to expenditures in the general fund The PFRS amount required to be amortized during 2010 was $13069 including interest and was charged to expenditures in the general fund The balance due at May 31 2010 was $17540 for ERS and $66334 for PFRS

Payments to Maturity - The annual requirements to amortize all outstanding bonded debt as ofMay 31 2010 including interest payments are as follows

New York State Bond Year Ending Bonds Loan - Retirement Anticination Note Total

May3 PrinciQa Interest PrinciQal Interest PrinciQal Interest PrinciQal Interest

2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737

The above general obligation bonds bond anticipation notes and State loan are direct obligations of the Village for which its full faith and credit are pledged and are payable from taxes levied on all taxable real property within the Village

Compensated Absences - Pursuant to the tenns of existing collective bargaining agreements certain employees are pennitted to accumulate unused sick and personal leave The maximum accumulation varies with each agreement Upon tennination employees will be compensated for such accumulated leave at varying amounts according to the tenns of each agreement The value of the compensated absences has been reflected in the government-wide financial statements

(g) Other Postemployment Benefits The Village provides certain health care benefits for retired employees The various

collective bargaining agreements stipulate the employees covered and the percentage of contribution Contributions by the Village may vary according to length of service The cost of providing postemployment health care benefits is shared between the Village and the retired employee Substantially all of the Villages employees may become eligible for these benefits if they reach nonnal retirement age while working for the Village The cost of retiree health care benefits is recognized as an expenditure as claims are paid within the governmental funds

33




(g) Other Postemployment Benefits Continued GASB issued Statement No 45 Accounting and Financial Reporting by Employers for

Postemployment Benefits other than Pensions which requires the accrual of these liabilities The cost to the Village of providing health insurance benefits to retirees amounted to $1460000 during the year ended December 31 2010

(1) Plan Description The Village administers the plan as a single-employer defined benefit other

postemployment benefit plan The plan provides for continuation of medical insurance benefits for certain retirees and their spouses and can be amended by action of the Village subject to the applicable collective bargaining and employment agreements The plan does not issue a stand-alone financial report since there are no assets legally segregated for the sole purpose of paying benefits under the Plan

(2) Funding Policy The obligation of the plan members employers and other entities are established by

action of the Village pursuant to applicable collective bargaining and employment agreements The required contribution rates of the employer and the members varies depending on the applicable agreement The employer currently contributes enough money to the plan to satisfy current obligations on a pay-as-you-go basis The costs of administering the plan are paid by the Village

The plan is funded on a pay-as-you-go basis with the cost of the insurance premiums charged to the governmental funds for all beneficiaries

(3) Accounting Policy The accrual basis of accounting is used for the government-wide financial statements

The fair market value of assets is determined by the market value of assets paid by the willing buyer to a willing seller

(4) Other Disclosure Information The schedule of funding progress presents multiyear trend information that is useful in

determining whether the actuarial value of plan assets is increasing or decreasing over time relative to the actuarial accrued liability The projections of benefits are based on the types of benefits provided under the substantive plan at the time of the valuation date and on the pattern of cost-sharing between the employer and plan members In addition the projections do not explicitly incorporate the potential effects of legal or contractual funding limitation of the pattern of cost-sharing between the employer and plan members in the future The actuarial calculations reflect a long-term perspective actuarial methods and assumptions used include techniques that are designed to reduce short-term volatility in actuarial accrued liabilities and the actuarial value of assets

34




(g) Other Postemployment Benefits Continued (5) Annual OPEB cost at December 31 2010

Annual required contribution (ARC) Adjustment to ARC Interest on net OPEB obligation

Annual OPEB cost

Net OPEB contributions made during the fiscal year

Increase in net OPEB obligation

Net OPEB obligation at the beginning of year

Net OPEB obligation at the end of the year

Percentage of expense contributed

(6) Schedule of Funding Process Total actuarial accrued liability (AAL) Actuarial value of plan assets

Unfunded actuarial accrued liability (UAAL)

Annual covered payroll

UAAL as a percentage of payroll

(7) Actuarial Methods and Assumptions Measurement date Discount rate Expected return on plan assets Rate of compensation increase Health care cost trend rate of increase

(8) Plan Members Retirees Active employees

$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35




(h) Revenue and Expenditures Interfund Transfers - Interfund transfers are defined as the flow of assets such as cash or

goods and services without the equivalent flow of assets in return The interfund transfers reflected below have been reflected as transfers

Transfers In

Transfers Out General Capital Projects


General Water Non-Major Governmental

$ 100000 175000

100000 175000

$ 275000 275000

(i) Net Assets The components of net assets are detailed below

Invested in Capital Assets Net of Related Debt - the component ofnet assets that reports the difference between capital assets less both the accumulated depreciation and the outstanding balance of debt excluding unexpended proceeds that is directly attributable to the acquisition construction or improvement of those assets

Restricted for Snow Removal - the component of net assets that reflects funds restricted for snow removal pursuant to General Municipal Law

Restricted for Debt Service - the component of net assets that reports the difference between assets and liabilities with constraints placed on their use by Local Finance Law

Restricted for Special Revenue Funds - the component of net assets that represents funds restricted for specific purposes under New York State law or by external parties andor statutes

Unrestricted - all other net assets that do not meet the definition of restricted or invested in capital assets net of related debt

CD Fund Balances Certain elements of reserved fund balance are described above Those additional elements

which are not reflected in the statement of net assets but are reported in the governmental funds balance sheet are described below The unreserved components of fund balance are also described below

Reserved Inventories in the special revenue - water fund have been reserved to indicate that a portion

of fund balance is not available for appropriation or expenditure because the asset is in the form of commodities The Village anticipates utilizing them in the normal course of operations

36




(j) Fund Balances Continued The reserve for trusts has been established to set aside funds in accordance with the terms of

the grants

Unreserved - Designated for Subsequent Years Expenditures - water and sewer funds shydesignations of fund balance are not legally required segregations but represent intended use for a specific purpose At May 31 2010 the Village Board has not designated any portion of fund balance to be appropriated for the ensuing years bUdget

(4) Summary Disclosure of Significant Contingencies

(a) Litigation There are currently pending tax certiorari proceedings the results of which could require the

payment of future tax refunds by the Village if existing assessment rolls are modified based on the outcome of the litigation proceedings However the amount of these

possible refunds cannot be determined at the present time Any payments resulting from adverse decisions will be funded in the year the payment is made

Various legal actions are pending and are in process against the Village in the ordinary course of business It is not possible to state the ultimate liability if any in these matters In managements opinion the ultimate resolution of these actions if the plaintiffs were to prevail in the litigations would not have a material adverse effect on the financial position of the Village

(b) Contingencies The Village participates in various New York State and Federal grant programs These

programs may be subject to program compliance audits Accordingly the Villages compliance with applicable grant requirements will be established at a future date The amount of expenditures which may be disallowed by the granting agencies cannot be determined at this time although the Village anticipates such amounts if any to be immaterial

(c) Risk Management The Village maintains various liability insurance policies to provide against potential losses

The general liability policy provides coverage up to $1 million and the Village has an umbrella policy with $4 million of coverage In addition there is a police professional liability policy providing coverage of $3 million Settled claims resulting from these risks have not exceeded commercial insurance coverage for any of the past three fiscal years The Village purchases conventional medical and workers compensation coverage

37

Assets

Cash and equivalents

Taxes receivable net of allowance for uncollectible

taxes of $328511 in 2010 and 2009

Other receivables Accounts Due from other governments State and Federal aid

Due from other funds

Total other receivables

Total assets

Liabilities and Fund Balance Liabilities

Accounts payable Due to retirement systems Due to other funds Due to other governments Deferred tax revenue

Overpayments

T otalliabilities

Fund balance Reserved for snow removal Reserved for debt service Unreserved and undesignated

Total fund balance

Total liabilities and fund balance

VILLAGE OF SLEEPY HOLLOW NEW YORK General Fund

Comparative Balance Sheets May 31 2010 and 2009

2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38


Comparative Statements of Revenue Expenditures and Changes in Fund Balance - Budget and Actual Years ended May 31 2010 and 2009

2010 2009

Revenue Real property taxes Other tax items Non-property taxes Departmental income Intergovernmental charges Use of money and property Licenses and permits Fines and forfeitures Sale of property and compensation for los State aid Miscellaneous

Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

Variance with Final Budget

Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39


Comparative Statements of Revenue Expenditures and Changes in Fund Balance - Budget and Actual Continued Years ended May 31 2010 and 2009

2010


Original Final Positive Original Final Positive Budget Budget Actual (Negative) Budget Actual (Negative)

Expenditures General government support $2865677 2732318 2524045 208273 2717800 3226196 2947251 278945 Public safety 3734093 3745042 3535572 209470 3623519 3596651 3306600 290051 Health 91560 104359 103858 501 101460 111785 111202 583 Transportation 1044381 1208618 1093090 115528 879750 1001391 1001391 Economic opportunity and development 91600 97514 96129 1385 106600 79016 79016 Culture and recreation 1267508 1343774 1305646 38128 1322272 1357799 1338974 18825 Home and community services 25900 25900 12112 13788 25000 13959 3959 10000 Employee benefits 2442000 2398081 2154494 243587 2449733 2344922 2158869 186053 Debt service

Principal 851820 892383 892381 2 767471 821318 821318 Interest 420467 434434 434271 163 462247 453767 8480

Total expenditures 12835006 12982423 12151598 830825 12426384 13015284 12222347 792937

Deficiency ofrevenue over expenditures (1053500) (1047143) (111506) 935637 (661575) (1165573) (359734) 805839

Other fmancing sources (uses) Proceeds from the issuance of

long-term debt Transfers in Transfers out

150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502

Total other fmancing sources 1053500 1053500 395000 658500) 661575 1165573 793075 (372498)

Net change in fund balance 6357 283494 277137 433341 433341

Fund balance at begirming ofyear 1668328 1668328 1668328 1234987 1234987 1234987

Fund balance at end ofyear $1668328 1674685 1951822 277137 1234987 1234987 1668328 433341

40

VILLAGE OF SLEEPY HOLLOW NEW YORK Water Fund


Assets


Receivables Water rents Due from other funds

Inventories

Total assets

Liabilities and Fund Balance

Liabilities Accounts payable Due to retirement systems Due to other funds

Total liabilities

Fund balance Reserved for inventories Unreserved

Designated for subsequent years expenditures Unreserved and undesignated

Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009


Original Final Positive Original Final Positive Budget Budget Actual (Negative) Budget Budget Actual (Negative)

Revenue Departmental income $ 3826500 3826500 2940664 (885836) 3607500 3607500 3193801 (413699) Use of money and property 4000 4000 19901 15901 6000 6000 900 5100)

Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)

Expenditures Current

General government support 125000 100000 99196 804 120000 97887 96135 1752 Home and community services 2268131 2452972 2432329 20643 2120800 2183111 2148747 34364 Employee benefits 648000 604621 607233 (2612) 760500 622348 416460 205888

Debt service Principal 288000 174341 174123 218 130000 129582 129582 Interest 79000 76197 75621 576 86200 86072 86072

Total expenditures 3408131 3408131 ~388502 19629 3217500 3119000 2876996 242004

Excess (deficiency) of revenue over expenditures 422369 422369 (427937) (850306) 396000 494500 317705 (176795)

Other financing uses - transfers out 671000) (671000) 100000) 571000 (743000) 841500) (398000) 443500

Net change in fund balance (248631) (248631) (527937) (279306) (347000) (347000) (80295) 266705

Fund balance at beginning of year 652498 652498 652498 732793 732793 732793

Fund balance at end of year $ 403867 403867 124561 (279306) 385793 385793 652498 266705

42

VILLAGE OF SLEEPY HOLLOW NEW YORK Capital Projects Fund


Assets


Receivables State and federal aid Due from other funds

Total assets

Liabilities and Fund Deficit

Liabilities Accounts payable Retainages payable Due to other funds Bond anticipation notes payable

Total liabilities

Fund deficit - unreserved and undesignated

Total liabilities and fund deficit

2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43


Comparative Statements of Revenue Expenditures and Changes in Fund Balance Years ended May 31 2010 and 2009

2010 2009 Revenue

Intergovernmental charges $ 27640 Use of money and property 73065 State aid 56115 973425 Federal aid 88870 1040094


Expenditures - capital outlay 2056965

Deficiency of revenue over expenditures I 811 275) (1518479)

Other financing sources BANS redeemed from appropriations 127300 Transfers in

Total other financing sources 127300

Net change in fund balance (1683975) (1363479)

Fund balance (deficit) at beginning of year (2532808) (1169329)

Fund balance (deficit) at end of year $(4216783) (2532808)

1

44

1

VILLAGE OF SLEEPY HOLLOW NEW YORK Non-Major Governmental Funds

Combining Balance Sheet May 31 2010

(with comparative totals for May 31 2009)

Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund

Total Non-Major Governmental Funds

2010 2009

Cash and equivalents $ 11872 21351 21228 686346 740797 738846

Receivables Accounts Sewer rents 109812

157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082

Liabilities and Fund Balances


6966 300 1000

27611

70000

34877 1000

70000

16085

70000

T otalliabilities 6966 1300 97611 105877 ~085

Fund balances Reserved for trusts Unreserved

Designated for subsequent years expenditures

Unreserved and undesignated 4906 129863 81464

686346 686346

216233

678367

7000 176630

Total fund balances 4906 129863 81464 686346 902579 861997

Total liabilities and fund balances $ 11872 131163 179075 686346 1008456 948082

45


Combining Statement ofRevenue Expenditures and Changes in Fund Balance Year ended May 312010

(With comparative totals for May 31 2009)

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue

Departmental income Use ofmoney and property

$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979

Expenditures General government support Transportation Home and community services Employee benefits Debt service

19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791

Total Non-Major Governmental Funds 2010 2009

1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481


Excess (deficiency) of revenue over expenditures (7597) 149445 65755 7979 215582 96442


Transfers in Transfers out (25000) 150000) ~175000)

126925 ~172000)

Total other financing uses (25000) ~150000) (175000) (45075)

Net change in fund balances

Fund balances at beginning of year

(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630

Fund balances at end of year 129863 81464 686346 902579 861997

46

VILLAGE OF SLEEPY HOLLOW NEW YORK Parking Fund

Comparative Balance Sheets May 312010 and 2009

Assets


Accounts receivables

Total assets


Liabilities - accounts payable Fund balance - unreserved and undesignated


2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009


Original Final Positive Original Final Positive Budget Actual (Negative) Budget Budget Actual (Negative)

Revenue Departmental income $ 327000 327000 277269 (49731) 362000 362000 286043 (75957) Use of money and property 1800 1800 5840 4040 3000 3000 1622 (1378)

Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)

Expenditures General government support Transportation Employee benefits Debt service

Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60

Total expenditures 284350 290706 290706 289000 289000 260871 28129


Other financing uses - transfers out (80000) (80000) 25000) (76000) (76000) 25000) 51000

Net change in fund balance

Fund balance at beginning ofyear

(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794

Fund balance (deficit) at end of year (4403) 4906 9309 35709 35709 37503 1794

48

VILLAGE OF SLEEPY HOLLOW NEW YORK Sewer Fund


Assets 2010 2009

Cash and equivalents $ 21351 27226

Sewer rents receivable 109812 103420

Total assets 130646


Liabilities Accounts payable 300 228 Due to retirement systems 1000

1300 228

Fund balance - unreserved Designated for subsequent years expenditures 7000 Undesignated 129863 123418

129863 130418

Total liabilities and fund balance $ 131163 130646

49


Comparative Statements ofRevenue Expenditures and Changes in Fund Balance - Budget and Actual Years ended May 31 2010 and 2009

2010 2009



Revenue Departmental income $ 453500 453500 413076 (40424) 443500 443500 431367 (12133) Use of money and property 1000 2929 1929 2000 200 (1800)

Total revenue 454500 416005 (38495) 445500 445500 431567

Expenditures General government support Home and community services Employee benefits Debt service

25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000


Excess of revenue over expenditures 143000 143000 149445 6445 98000 98000 159667 61667

Other financing uses - transfers out (150000) (150000) (150000) 147000) (147000) (147000)



Fund balance at end of year $

(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50

VILLAGE OF SLEEPY HOLLOW NEW YORK Sanitation Fund


Assets


Accounts receivable

Total assets


Liabilities

Accounts payable Due to other funds

Total liabilities

Fund balance - unreserved and undesignated


$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51


Comparative Statements ofRevenue Expenditures and Changes in Fund Balance - Budget and Actual Years ended May 312010 and 2009

Revenue Departmental income Use of money and property

Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)

Expenditures General government support 15000 15000 14712 288 25000 25000 19227 5773 Home and community services 325450 325450 322537 2913 331425 347405 345152 2253 Employee benefits 48300 48300 47513 787 53000 67020 62462 4558

Debt service Principal 55400 55400 55400 Interest 14000 14000 14000 19500 19500 4241 15259


Excess (deficiency) of revenue over expenditures

Other financing uses - transfers in

(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792


Fund balance at beginning of year

(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792

Fund balance at end ofyear $ 9027 9027 81464 72437 6917 6917 15709 8792

52

VILLAGE OF SLEEPY HOLLOW NEW YORK Special Purpose Fund


Assets

Cash and equivalents $

2010

686346

2009

678367

Fund Balance

Reserved for trusts $ 686346 678367

53



2010 2009

Revenue - use of money and property $ 7979 28114

Expenditures

Excess of revenue over expenditures 7979 28114

Fund balance at beginning of year 678367 650253

Fund balance at end of year $ 686346 678367

54


Table of Contents

Independent Auditors Report


Basic Financial Statements Government-wide Financial Statements

Statement ofNet Assets

Statement of Activities

Fund Financial Statements Balance Sheet - Governmental Funds

Reconciliation of Governmental Funds Balance Sheet to the Statement of Net Assets

Statement of Revenue Expenditures and Changes in Fund Balances shyGovernmental Funds

Reconciliation of the Statement of Revenue Expenditures and Changes in Fund Balances of Governmental Funds to the Statement of Activities

Statement of Revenue Expenditures and Changes in Fund Balances shyBudget and Actual- General and Water Funds

Statement of Assets and Liabilities - Fiduciary Fund


Combining and Individual Fund Financial Statements and Schedules Major Governmental Funds

General Fund Comparative Balance Sheets

Comparative Statements of Revenue Expenditures and Changes in Fund Balance - Budget and Actual

Water Fund Comparative Balance Sheets

Comparative Statements ofRevenue Expenditures and Changes in Fund Balance - Budget and Actual

1-2

3-9

10 - 11

12

13

14

15

16

17

18

19 - 37

38

39 - 40

41

42



























2



May 312010

Introduction











3













4



Governmental Funds





Fiduciary Funds




Other Information


5






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



























2



May 312010

Introduction











3













4



Governmental Funds





Fiduciary Funds




Other Information


5






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



May 312010

Introduction











3













4



Governmental Funds





Fiduciary Funds




Other Information


5






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54













4



Governmental Funds





Fiduciary Funds




Other Information


5






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



Governmental Funds





Fiduciary Funds




Other Information


5






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54






Net Assets May 31

2010 2009


$ 7974778 38095484

5999568 38826934

Total assets 46070262 44826502


11078723 13897328

5423879 15502912



ated debt 19369484 1300545

424182

22084384 1764701

50626

Total net assets $ 21 1094211 23 18991711


2010 2009 Revenue



6





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54





$ 8891824 1337962

499951 operty 181648 n for loss 167397

25063

8723929 1463838

346377 25272 67881

148857 54062


Total revenue 16367117 18191350


3502780 5530695

103858 3760139

nity 102280 1737939 3762338

672588

4444209 5318497

111202 4102754

84088 1573151 3602426

591830










7



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



Governmental Funds



2010 2009


$ 1951822 124561

4906 129863 81464

686346 (4216783)

1668328 652498

37503 130418

15709 678367

(2532808)

$ (1237821) 6502015






Capital Assets


8




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54




May 31 Asset 2010 2009











9


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54


May 31 2010

Assets



Inventories




Total assets


92790 1070697

730334 109812

10935 285063

56241

7974778

2938414 7121226

28035844

38095484

$46070262

(Continued)


10


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54


Liabilities






Total liabilities

Net Assets




Unrestricted

Total net assets


$ 2126246 133910

3707 286638 925000

7501000 41942 60280

11078723

10925000 205558 542519 504251

1720000

13897328

24976051

19369484

104530 168875

124561 4906

129863 81464

686346 424182

$21094211


11



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



FunctionslPrograms









Expenses

$ 3502780 5530695

103858 3760139

102280 1737939 3762338

672588

$19172617


206127 131919 163437 338260

67393 3817112

4724248

Program Revenue


Contributions

Capital Grants and

Contributions

157373

236666

144985

394039 144985

Net (Expense)


(3139280) (5398776)

59579 (3185213)

(102280) (1525561)

54774 (672588)

(13909345)

8891824 1337962

499951 181648 167397 25063

11103845

(2805500)

23899711

$21094211

12


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54


May 312010



Funds

Total Governmental

Funds




92790

912850

10935 254662 265352

730334

113500 30401

1954

157847

109812

92790

1070697 730334 109812

10935 285063 380806

1443799 843834 32355 267659 2587647


Total assets $ 2979310 900125 3467693 1008456 8355584







104530 168875

1678417

56241

68320

- 4216783)

686346

216233

104530 168875 56241

686346

1746737 216233

4216783)












$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54









$ (11850000) (625000) (247500) (602799) (504251) (286638)




14




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54




Capital Projects


Funds Funds


$ 8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063

2940664

19901 27640 73065

56115 88870

1140862

16748

8928664 499951

1337962 4401656

60991 181648 183228 78373

167397 450154

88870 25063

Total revenue 12040092 2960565 245690 1157610 16403957


2524045 3535572

103858 1093090

96129 1305646

12112 2154494

99196

2432329 607233

99485 76705

139367

1670694 70714

54390

152393

450810 178052

2777116 3612277

103858 1384850

96129 2976340 2965965 2939779

Principal Interest

892381 434271

174123 1

60796 45587

1127300 555479










15







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54







$ 2244462 (2975912) (731450)




(120000) 1000000

39945 919945



(6583) (102736) (960000) (1069319)



16



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



General Fund










150000 903500

150000 903500

120000 275000

(30000) (628500)

671000) (671000) (100000) 571000






17


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54


May 31 2010

Assets

Accounts receivable

Liabilities


Total liabilities

Agency

$ 209441

202562 6879

$ 209441


18



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54



May 31 2010










19











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54











20
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54
















21











22












23









Class Life in Years




24










25

















bull



26













27







$ 92790



Fund Due

From Due To


$ 265352 113500

1954

1954 180000 128852 70000

$ 380~806 380~806


28






May 31 2010



$ 2938414 5124862 1996364

2938414 7121226



4007651 2513546

81021596 9527000

37510 4661

205927 155022

4045161 2518207

81021596 9577905



1983159 578401

58120855 5623720

82777 125823

2138745 628567 155022

2065936 704224

60259600 6097265






$ 364546 259000

2145164 127959 79243


29








TierPlan Rate

ERS

PFRS

1 751 3 A14 4 A15 23751 2384D

93 70 70 103 138


ERS PFRS

2010 $ 249017 357682 2009 201150 353907 2008 266246 416730


30






Fund Amount


$ 249017











31







Amount

Purpose Year of

Original Issue

Amount Final



2010


2001 2003 2004 2007

$ 2890000 3473000 4517512 5326070


400 - 500 225 - 500 350 - 425 400 - 500

1590000 1630000 3745000 4885000

$ 11850000





32

-- -- --










2011 $ 925000 466546 41942 12376 625000 15625 1591942 494547 2012 955000 432356 44040 10278 999040 442634 2013 995000 396273 46242 8076 1041242 404349 2014 1040000 357626 48554 5764 1088554 363390 2015 085000 315929 50980 3338 1135980 319267

2016-2020 3340000 1056053 15742 782 3355742 1056835 2021middot2025 3510000 378715 - - - 3510000 378715

$ 11850000 3403498 ~ ~ ~ 12726500 3459737





33















34






Annual OPEB cost












$ 1450000 (30000) 402000

1460000

(5002000)

960000

7602000

$

18940000

$ 18940000

$

6108 45 NIA NIA

5 -10

49

35






Transfers In




$ 100000 175000

100000 175000

$ 275000 275000











36





the grants











37

Assets



taxes of $328511 in 2010 and 2009




Total assets



Overpayments

T otalliabilities


Total fund balance




2010 2009

$ 1442721 1251947

$ 2979310

849306 95000

1954 3707

72736 4785

92790 125252

912850 98663 10935 315589

254662 11221 770352

1443799 1195825

2573024

673124 95000

1954 20257

109576 4785

1027488 904696

104530 104530 168875 168875

1678417 1394923

1951822 1668328

10 2573024

38



2010 2009


Original Budget

$8799304 540000

1299000 313000

15000 77000

285000 95000 35000

242202 81000

Final

8799304 540000

1299000 313000

15000 77000

285000 95000 35000

395976 81000

Actual

8928664 499951

1337962 320130

33351 71934

183228 78373

167397 394039

25063


Positive (Negative)

129360 (40049) 38962

7130 18351 (5066)

(101772) (16627) 132397

(1937)

Original Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

213449 163000

Final Budget

8587690 455000

1345000 336000

8220 106950 360500 100000 89000

298351 163000

Actual

8663707 346377

1463838 375691

32424 99544

463827 55699 67881

239563 54062


Positive (Negative)

76017 (108623) 118838 39691 24204 (7406)

103327 (44301) (21119) (58788)

~108938)

Total revenue 11781506 12040092 11764809 11849711 11862613 12902

(Continued)

39



2010









150000 903500

150000 903500

120000 275000

(30000) (628500) 894000

232425)

505000 894000

(233427)

505000 513000

224925) (381000)

8502





40



Assets



Inventories

Total assets



Total liabilities



Total fund balance


$

2010

50

2009

963

730334 113500

704255 113500

843834 817755

56241 56241

$ 900125 874959

589564 6000

180000

37461 5000

180000

775564 222461

56241 56241

68320 248631 347626

124561 652498

$ 900125 874959

41



2010 2009




Total revenue 3830500 3830500 2960565 869935) 3613500 3613500 3194701 4 I 8799)










42



Assets



Total assets



Total liabilities



2010

$ 3435338

30401 1954

32355

$ 3467693

545714 133910 128852

6876000

2009

2013957

475328 1954

477282

2491239

363296 134349 633852

3892550

7684476 5024047

4216783) 2532808)

$ 3467693 2491239

43



2010 2009 Revenue










1

44

1




Assets

Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund


2010 2009



157847 157847 109812

105816 103420

109812 157847 267659 209236

Total assets $ 11872 131163 179075 686346 1008456 948082



6966 300 1000

27611

70000

34877 1000

70000

16085

70000





686346 686346

216233

678367

7000 176630



45




Parking Fund

Sewer Fund

Sanitation Fund

Special Purpose

Fund Revenue


$ 277269 5840

413076 2929

450517 7979

Total revenue 283109 416005 450517 7979


19839 152393

30678

19839

128273 99861

14712

322537 47513

Principal Interest

45000 42796

15796 2791


1140862 16748

1157610

1030359 29936

1060295

54390 152393 450810 178052

57681 127505 523936 163036

60796 45587

43214 48481





126925 ~172000)




(32597)

37503

(555)

130418

65755

15709

7979

678367

40582

861997

51367

810630


46



Assets



Total assets




2010

$ 11872

$ 11872

6966 4906

$ 11872

2009

31323

37503

37503

37503

47

180



2010 2009




Total revenue 328800 328800 283109 (45691) 365000 365000 287665 (77335)


Principal Interest

20000 138900 38300

45000 42150

19839 152393 30678

45000 42796

19839 152393 30678

45000 42796

25000 114400 62000

43300 44300

20000 127505 53895

43300 44300

19227 127505 26685

43214 44240

773

27210

86 60






(35550)

37503

(41906)

37503

(32597)

37503

9309

35709 35709

1794

35709

1794


48



Assets 2010 2009



Total assets 130646



1300 228


129863 130418


49



2010 2009




Total revenue 454500 416005 (38495) 445500 445500 431567


25000 179500 107000

25000 160913 107000

19839 128273 99861

5161 32640

7139

25000 180500 131000

25000 180500 131000

19227 178784 73889

5773 1716

57111

Principal Interest

15796 2791

15796 2791 11 11000 11000







(7000)

1

(7000)

130418

18

(555)

130418

129863

6445

6445

(49000)

117751

68751

(49000)

117751

68751

12667

117751

130418

61667

61667

50



Assets


Accounts receivable

Total assets


Liabilities


Total liabilities



$

$

2010

21228

157847

179075

27611 70000

97611

81464

$ 179075

2009

1930

99636

101566

15857

85857

15709

101

51




Original Budget

$ 450468 1000

2010

Final Budget Actual

450468 450517 1000


Positive (Negative)

49 (1000)

Original Budget

332000

2009

Final Budget Actual

332000 312949


Positive (Negative)

(19051)

Total revenue 451468 451468 450517 (951) 332000 332000 312949 l9051)






(6682) (6682) 65755 72437 (96925)

96925

(126925)

126925

(118133)

126925

8792



(6682)

15709

(6682)

15709

65755

15709

72437

6917 6917

8792

6917

8792


52



Assets


2010

686346

2009

678367

Fund Balance


53



2010 2009


Expenditures




54

village of sleepy hollow, new york financial statements

Documents