Exhibit A-1 TOWN OF SCARBOROUGH, MAINE General Fund Comparative Balance Sheets June 30, 2011 and 2010 2011 2010 ASSETS Cash and cash equivalents $ 5,554,730 4,062,681 Investments 2,412,731 4,410,997 Receivables: Taxes receivable 168,995 166,781 Tax liens 730,719 651,207 Accounts receivable 563,698 546,871 Intergovernmental 182,202 45,238 Interfund loans receivable 2,904,940 2,794,632 Tax acquired property 7,231 7,231 Total assets $ 12,525,246 12,685,638 LIABILITIES AND FUND BALANCE Liabilities: Accounts payable and other current liabilities 1,092,572 1,158,183 Accrued payroll and other related liabilities 3,676,889 3,581,414 Accrued compensated absence (current) 30,366 22,559 Taxes collected in advance 65,091 50,845 Deferred tax revenues 671,053 634,571 Total liabilities 5,535,971 5,447,572 Fund balance: Restricted - <strong>Town</strong> 2,685,386 2,482,358 Restricted - Education 495,941 1,055,872 Committed - <strong>Town</strong> 629,908 - Assigned - <strong>Town</strong> 2,223,390 1,469,309 Unassigned - <strong>Town</strong> 954,650 2,230,527 Total fund balance 6,989,275 7,238,066 Total liabilities and fund balance $ 12,525,246 12,685,638
Exhibit A-2 TOWN OF SCARBOROUGH, MAINE General Fund Schedule <strong>of</strong> Revenues, Expenditures and Changes in Fund Balance Budget and Actual (Budgetary Basis) For the year ended June 30, 2011 (with comparative totals for June 30, 2010) 2011 Variance 2010 Total positive 2010 carryforward Budget Available Actual (negative) Actual Revenues: Taxes: Property taxes $ - 44,725,751 44,725,751 44,698,853 (26,898) 42,738,876 Change in deferred property tax revenue - - - (36,482) (36,482) (77,850) Excise taxes - 4,177,000 4,177,000 3,981,452 (195,548) 3,937,150 Cable franchise tax - 183,000 183,000 195,247 12,247 184,756 Interest and costs on taxes - 94,300 94,300 103,811 9,511 96,988 Total taxes - 49,180,051 49,180,051 48,942,881 (237,170) 46,879,920 Licenses and permits: Plumbing fees - 24,000 24,000 18,230 (5,770) 19,890 Fees and Permits - 149,180 149,180 178,189 29,009 167,027 Building permits - 275,000 275,000 177,187 (97,813) 261,224 Electrical permits - 30,000 30,000 34,009 4,009 40,467 Zoning Board <strong>of</strong> Appeals - 13,000 13,000 9,755 (3,245) 14,084 License plate fees - 60,605 60,605 59,551 (1,054) 60,216 Subdivision fees - 3,500 3,500 2,825 (675) 10,530 Total licenses and permits - 555,285 555,285 479,746 (75,539) 573,438 Intergovernmental: Education state subsidies - 5,680,518 5,680,518 5,680,516 (2) 5,913,102 FEMA reimbursement - - - - - - Federal HIDTA revenues - 133,000 133,000 136,368 3,368 123,128 State Revenue Sharing - 1,098,860 1,098,860 1,075,523 (23,337) 1,120,132 Homestead exemption - 287,798 287,798 287,798 - 352,995 Business equipment tax exemption 160,941 160,941 161,090 149 140,591 URIP (D.O.T. block grant) - 268,000 268,000 322,976 54,976 307,828 ecomaine payment in lieu <strong>of</strong> taxes - 71,450 71,450 71,450 - 71,450 General assistance reimbursement - 6,000 6,000 969 (5,031) 3,022 Adult education State subsidies - 22,520 22,520 14,166 (8,354) 16,468 Medicaid - 25,000 25,000 24,655 (345) 175,057 Other Federal and State revenues - School - 235,000 235,000 107,695 (127,305) 244,651 Other Federal and State revenues - <strong>Town</strong> - 220,094 220,094 267,194 47,100 153,686 Total intergovernmental - 8,209,181 8,209,181 8,150,400 (58,781) 8,622,110 Interest earned - 95,000 95,000 42,024 (52,976) 141,496 Unclassified: School Department miscellaneous - 308,000 308,000 250,088 (57,912) 158,705 Adult education - 27,480 27,480 14,788 (12,692) 10,917 Community services - 1,630,578 1,630,578 1,678,239 47,661 1,635,360 Police court time - 1,000 1,000 2,466 1,466 1,898 Snow plowing service - 6,400 6,400 4,307 (2,093) 10,767 Insurance reimbursements - 32,000 32,000 72,540 40,540 97,641 Public Violations - 49,000 49,000 61,002 12,002 54,067 Special duty police/fire - 102,500 102,500 74,768 (27,732) 103,380 Inspection/review fees - 51,600 51,600 58,235 6,635 117,696 Rescue donations - 625,000 625,000 625,000 - 625,000 Rental income - 48,750 48,750 46,750 (2,000) 38,315 Sale <strong>of</strong> <strong>Town</strong>-owned property - 140,801 140,801 170,480 29,679 122,376 Salary reimbursement - 807,378 807,378 823,473 16,095 794,328 Vehicle fuel reimbursement - 485,693 485,693 374,110 (111,583) 391,149 Vehicle maintenance reimbursement - 318,539 318,539 369,721 51,182 303,291 Lease revenue - 154,000 154,000 - (154,000) 47,677 Miscellaneous - 121,140 121,140 113,333 (7,807) 132,193 Total unclassified - 4,909,859 4,909,859 4,739,300 (170,559) 4,644,760 Total revenues - 62,949,376 62,949,376 62,354,351 (595,025) 60,861,724
- Page 2 and 3: LIST OF SERVICE ORGANIZATIONS July
- Page 4 and 5: 2011 TOWN COUNCIL As of November 20
- Page 6 and 7: July 1, 2010, through June 30, 2011
- Page 8 and 9: Report continued from the Human Res
- Page 10 and 11: July 1, 2010, through June 30, 2011
- Page 12 and 13: TOWN OF SCARBOROUGH, MAINE Balance
- Page 16 and 17: Exhibit A-2, Cont. TOWN OF SCARBORO
- Page 18 and 19: Exhibit G TOWN OF SCARBOROUGH, MAIN
- Page 20 and 21: Report from the COLLECTIONS/EXCISE
- Page 22 and 23: July 1, 2010, through June 30, 2011
- Page 24 and 25: 2010 continued UNCOLLECTED REAL EST
- Page 26 and 27: 2009 Paw Applause $5.58 Rivco Inc $
- Page 28 and 29: Report from Planning Department con
- Page 30 and 31: July 1, 2010, through June 30, 2011
- Page 32 and 33: Report from the POLICE DEPARTMENT T
- Page 34 and 35: Report continued from the Police De
- Page 36 and 37: Report from the HARBORMASTER - MARI
- Page 38 and 39: July 1, 2010, through June 30, 2011
- Page 40 and 41: July 1, 2010, through June 30, 2011
- Page 42 and 43: Report from Fire / EMS / EMA Juveni
- Page 44 and 45: July 1, 2010, through June 30, 2011
- Page 46 and 47: Report continued from Public Works
- Page 48 and 49: July 1, 2010, through June 30, 2011
- Page 50 and 51: Report continued from Community Ser
- Page 52 and 53: July 1, 2010, through June 30, 2011
- Page 54 and 55: July 1, 2010, through June 30, 2011
- Page 56 and 57: Report from the Public Library To t
- Page 58 and 59: Report from the Conservation Commis
- Page 60: M anythankstoalinvolvedfortheirgene