~ `~"o~ NEW ISSUE BOOK-ENTRY-0NLY OFFICIAL STATEMENT February 4, 2005 Rating: Moody's: "A3" (See "RATINGS" herein.) In the opinion of Bond Counsel, interest on the Certificates will be excludable from gross income for federal income tax purposes under statutes, regulations, published rulings and court decisions existing on the date thereof, subject to the matters described under "TAX MATTERS" herein, including the alternative minimum tax on corporations. THE CERTIFICATES WILL BE DESIGNATED AS "QUALIFIED TAX-EXEMPT OBLIGATIONS" FOR FINANCIAL INSTITUTIONS $2,000,000 KERR COUNTY, TEXAS CERTIFICATES OF OBLIGATION, SERIES 2005 Dated: January 15, 2005 Due: February 15, as shown on the following page Kerr County, Texas (the "County" or "Issuer") is issuing $2,OOQ000 Certificates of Obligation, Series 2005 (the "Certificates") pursuant to the laws of the State of Texas, including Chapter 271, Texas Local Government Code, as amended, and two orders (collectively, the "Certificate Order" or the "Order") adopted by the Commissioners Court of the County. The Certificates constitute direct obligations of the County, payable from the levy and collection of a direct and continuing ad valorem tax, within the limits prescribed by law, on all taxable property located within the County. (See "THE CERTIFICATES - Security for Payment" herein.) Interest on the Certificates will accrue from the dated date as shown above and will be payable February 15 and August 15 of each year, commencing February 15, 2006, and will be calculated on the basis of a 360-day year of twelve 30-day months. The definitive Certificates will be issued as fully registered obligations in book-entry form only and when issued will be registered in the name of Cede & Co., as nominee of The Depository Trust Company ("DTC"), New York, New York. DTC will act as securities depository (the "Securities Depository"). Book-entry interests in the Certificates will be made available for purchase in the principal amount of $5,000 or any integral multiple thereof. Purchasers of the Certificates ("Beneficial Owners") will not receive physical delivery of certificates representing their interest in the Certificates purchased. So long as DTC or its nominee is the registered owner of the Certificates, the principal of and interest on the Certificates will be payable by Wachovia Bank, National Association, Houston, Texas as the initial Paying AgentlRegistrar, to the Securities Depository, which will in turn remit such principal and interest to its Participants, which will in turn remit such principal and interest to the Beneficial Owners of the Certificates (see "BOOK-ENTRY-ONLY SYSTEM" herein). Proceeds from the sale of the Certificates will be used to acquire from the Hill Country Juvenile Detention Facility Corporation the existing juvenile detention facility located in the County (the "Juvenile Facility"} and to pay the costs of issuance thereof. (See "THE CERTIFICATES -Use of Certificate Proceeds" herein.) SEE FOLLOWING PAGE FOR STATED MATURITIES, PRINCIPAL AMOUNTS, INTEREST RATES, AND YIELDS. The Certificates are not subject to redemption prior to maturity. The Certificates are offered for delivery when, as and if issued and received by the Underwriter and subject to the approving opinion of the Attorney General of Texas and the opinion of McCall, Parkhurst & Horton L.L.P, Bond Counsel, San Antonio, Texas (see APPENDIX D, "Form of Bond Counsel's Opinion'). Certain legal matters will be passed upon jor the Underwriter by Locke Lidell & Sapp LLP, Dallas, Texas, as legal counsel to the Underwriter. It is expected that the Certificates wit! be available.for delivery through the Depository Trust Company, New York, New York, on February 14, 2005. SOUTHWEST SECURITIES STATED MATURITY SCHEDULE $2,000,000 KERR COUNTY, TEXAS CERTIFICATES OF OBLIGATION, SERIES 2005 Base CUSIP~'~: 492350 Maturity Date Principal Interest 2( /15) Amount Rate Yield CUSIP's~~~ 2006 $ 370,000 3.50% 2.50% CE1 2007 425,000 3.50% 2.75% CF8 2008 440,000 3.50% 2.90% CG6 2009 375,000 3.50% 3.06% CH4 2010 390,000 3.25% 3.27% CJO (Interest Accrues from January 15, 2005) ~~~ CUSIP numbers have been assigned to the Bonds by Standard & Poor's CUSIP Service Bureau, a division of the McGraw Hill Companies, Inc. and are included solely for the convenience of owners of the Certificates. Neither the County, the Financial Advisor, nor the Underwriter shall be responsible for the selection or correctness of the CUSIP numbers set forth herein. 11 KERR COUNTY, TEXAS 700 Main Street Kerrville, Texas 781128 COMMISSIONERS COURT: Years Term Expires Name and Position Served (December) Pat Tinley 2 2(>(~< County Judge H.A. "Buster" Baldwin 8 2008 Commissioner, Precinct 1 William "Bill" Williams 6 2006 Cbmmissiuner, Precinct 2 Jonathan P. Letz 8 20114 Commissioner, Precinct 3 David Nicholson 2 2()06 Commissioner, Precinct 4 COUNTY OFFICIALS: Total Name Position Years With the County Jannett Pieper County Clerk 22 Linda Uecker District Clerk 37 Barbara Nemec County Treasurer 13 Paula Rector Tax Assessor/Collector 15 Tommy Tomlinson County Auditor 13 CONSULTANTS AND ADVISORS: Bond Cuunsel ...............................................................................................................................................McCall, Parkhurst & Hurtun L.L.P. San Antonio, Texas Certified Public Accuuntants ....................................................................................................................... Pressler, Thompson. and Company Kerrville, Texts Financial Advisur .......................................................................................................................................................... RBC Dain Rauscher [nc. San Antonio, Texas iii USE OF INFORMATION IN OFFICIAL STATEMENT .r This Official Statement, which includes the cover page and the Appendices hereto, does not constihr[e an offer W sell ur the solicitation of an offer tr~ buy in any jtttisdiction tct any person to whom it is unlawfid [u make such offer, solicitation or sale. Nu dealer, broker, salesperson or atlter person has been authorized to give infutmation ur to make any representation otltcr than those contained in this Ot2icial Statement. and, if eiven or trade, such other inti~rma[ion or representations must not be relied upon. The intunnatiun set forth herein has been obtained from Ute County and udter sources believed to be reliable, but such infi~rma[ion is no[ guaranteed as to accuracy ur completeness and is not tr~ be construed as the pnnnise ur guarantee of the Financial Advisor ur the Underwriter. This Otlicial Statement cunlaius, in part. estimates and matters of opinion which are nu[ intended as statements of fact, and nu representation is made as to the cort>'ctness of such estimates and opinions, ur that they will be realized. The Underwriter has provided the ti~llowing sentence fur inclusion in this Official Statement. The Underwriter has reviewed the inti~rtnation in this OtYicial Statement in accordance with their responsibilities to investors under the Yederal securities laws as applied to the facts and circumstances of this transaction, but the Underwriter du not guarantee the accuracy ur completeness of such inti~rmation. The infinnatiun and expressions of opinion contained herein are subject to change without notice, and neither the delivery of this Ot~icial Statement nor any sale made hereunder shall, under arty circumstances, create any implication that there has been nu change in the affairs of the County ar utlter matters described. THE CERTIFICATES ARE EXEMPT FROM REGISTRATION WITH THE SECURITIES AND E,YC'HANGE COMMISSION AND CONSEQUENTLY HA~~ NOT BEEN REGISTERED THEREWITH. THE REGISTRATION, QUALIFICATION, OR EXEMPTK)N OF THE CERTIFICATES IN ACCORDANCE WITH APPLICABLE SECURITIES LAW PROVISIONS OF THE JURISDICTIONS IN WHICH THESE SECURITIES HAVE BEEN REGISTERED, QUALIFIED, OR EXEMPTED SHOULD NOT BE REGARDED AS A RECOMMENDATION THEREOF. IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY O~~R-ALLOT OR EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE CERTIFICATES AT A LEVEL ABO~~ THAT WHICH MIGHT PREVAIL IN THE OPEN MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME. NEITHER THE COUNTY. THE FINANCIAL ADL'[SOR, NUR THE UNDERWRITER MAKE ANY REPRESENTATION UR WARRANTY WITH RESPECT TO THE INFORMATION CONTAINED IN THIS OFFICIAL STATEMENT REGARDING THE DEPOSITORY TRUST COMPANY UR ITS BOOK-ENTRY-ONLY SYSTEM. The agreements of the County and others related to the Certificates are contained solely in the contracts described herein. Neither this Official Statement nor any other statement trade in connection with the offer or sale of the Certificates is to be consorted as constihrting an agreement with the purchasers of the Certificates. INVESTORS SHOULD READ THE ENTIRE OFFICIAL STATEMENT, INCLUDING ALL APPENDICES ATTACHED HERETO, TC) OBTAIN INFORMATION ESSENTIAL TO MAKING AN INFORMED INVESTMENT DECISION. 1V TABLE OF CON'I'EN"CS OJ~ciul Stutenrenl: Puge Description of the Certificates r Stated Maturity Schedules u County Officials ut Use of [nti~rmation in this OtTicial Statement (v Table of Contents ~ ' Selected Data from the Otlicial Statement _ ~ t hrtttxiuction l The Certificates l Sources of Uses of Certificates Registration, Transfer and Exchange Bcwk-Entry-Only System '~ Non Appropriation of Lease Revenue Bonds S Investmeu[s 6 Litigation 8 Ad Valorem Tax Prcx;edures S Tax Matters I 1 Continuing Disclosure of Infomratiun l' Registration and Qtu~lification of Certificates tier Sale l4 Legal 6rvestments and Eligibility to Secure Public Frutds in Texas l4 Legal Opinicros and No-Litigation Certificates l'~ Ratings - 5 Underwriting l S Financial Advisor 15 Use of information in Official Statement l S Financial [nfarnration of the County Appendix A General Infomration Regarding the County Appendix B The Corurty's Annttal Financial Repcxt for Fiscal Year Ended 9/,0/03 Appendix C Fom~ of Bond Counsel's Opinion Appendix D The Cotter Pine tlds pine acrd the 4ppenclices uttuc•hed Irereto ore purl of the O~clat Stutenreru. v SELECTED DATA FROM THE OFFICIAL STATEMENT The selected duty is subject in all respects to the more complete infimnution and definitions contuined or incorporated ix this (~Jicial Stutement. The vJferru•~ of-tire Certificates Io potential im~estors is mode only by means of this eraire OfJiciul Stutement. 1Vo person is utrtJ~orized to detach this page from this [)fJicial Stutenrent ur 10 otherwise use /t witkoul dre c~rtire Official Statement. The County Kerr County, Texas (tire "County" or "Issuer") is a cenhal Texas county with art economy based on agriculture. tourism and rnanutacturing. The County had a 2000 population of 43,653, an increase of 20?4°% since 199(1. The County is governed by an elected Commissioners' Court, consisting of ti~ur C'uunty C'ummissioners and a County Judge, all of whom are elected officials. Tire Certificates The Certificates shall mahtre serially on Febntary 15 in each of the years 2006 tltrough 2010, and interest therc~~n is payable on February l5 and August 15 in each year, commencing February 15, 2006. Authority fur Issuance The Certificates are being issued by the County pursuant tct the laws of the State of Texas, including Chapter 271, Texas La;al Cnwerntnent Code, as amended, and two orders (collectively, the "Certificate Chder" or the "Order") adopted by the Commissioners Court. Security fur the Certificates The Certificates constitute direct obligations of the County, payable from [he levy and collection of a direct and y continuing ad valueem tax, within the limits prescribed by law, on al] taxable property kx;ated within the County. (See "THE CERTIFICATES -Security fir Payment" herein.) RedemptNm The Certificates are not subject to optional redemption prior to maturity (see "THE CERTIFICATES - Redemption Provisions" herein). Tax Exemption [n the opinion of Bond Cotmsel, the interest on the Certificates will be excludable from gross income for federal - income tax pttr~x~ses tinder existing law, subject to the matters described under the caption "TA;{ MATTERS" herein, includins the alternative minimum tax on corporations. Qualified Tax-Exempt The County will designate the Certificates as "Qualified Tax-Exempt Obligations'" fir financial instinrtions (see Obligations "TA,Y MATTERS -Qualified Tax-Exempt Obligations for Financial Institutions"). Use of Proceeds Pnx:eeds from the sale of the Certificates will be used to acquire from the Hill Country Juvenile Detention Facility Corporation the existing juvenile detention facility located in the County (the "Juvenile Facility") and Qi pay the costs of issuance thereof. (See "THE CERTIFICATES -Use of Certificate Pra:eeds" herein. ) Ratings Mcxxty's Investor Service ("Mtx~dy's') has assigned a municipal bond rating of A3 on the Certificates. An " herein. ) explanation of the significance of such rating may be obtained from the rating agency. (See "RATINGS BrKrk-Entry-Only System The definitive Certificates will be initially registered and delivered only to Cede & Co., the nominee of DTC' pursuant to the Book-Entry-Only System described herein. Beneficial ownership of the Certificates may be acquired in amounts due at maturity of $5,000 or integral multiples tltereof. No physical delivery of the Certificates will be made to the beneficial owners thereof. Principal of, premium, if any, and interest on the Certiftcates will be payable by the Paying AgentJRegistrar [o Cede & Co., which will make distribution of the amounts so paid to the participating members of DTC for subsequent payment tci Ute beneficial owners of the Certificates (see "BOOK-ENTRY-ONLY SYSTEM"}. Pavment Record The County has never defaulted in payment of its general obligation tax debt. Delivery When issued, anticipated on or alwut Febmary 14, 2005. vi OFFICIAL STATEMENT RELATING TO $2,000 000 KERB COUNTY TEXAS CERTIFICATES OF OBLIGATION, SERIES 2005 INTRODUCTION This Otlicial Statement, which includes Appendices hereto, provides certain intomtation rzgarding the issuance of $2,000.000 Ken County, Texas Certificates of Obligation, Series 2005. Capitalized ternts used in this Otlicial Statement have the same meanings assigned tt:nts may lx: obtained from the County's Financial Adviscx, RBC Rain Ratischer Inc, San AnQinio. Texas. THE CERTIFICATES General The Certificates are dated January 15. 2005 and mature on Fehnrary 15 in each of the years and in ifte maturity artxtwtts set firth on the inside cover page hereof. The Certificates shall bear interest from their date on the unpaid principal amounts, and the attxwtt of interest to be paid each payment period shall be computed un the basis of a 360.day year of twelve 30.day months. Interest on the Certiticates will be payable un Febntary 15 and August 15 of each year commencing February i5, 2006. Principal is payable at the designated offices of the Paying AgenURegistrar, initially, Wachovia Bank, National Asscxiation, Houston, Texas Interest ctn the Certificates is payable [o the Holders whose names appear in the Se~r:utity Register at the close of business on the Record Date (as defined herein) and shall be paid by the Paying AgenURegistrar by check sent United States Math first class postage prepaid.. tm. Purchases of Certificates under the DTC system must be made by ur through Direct Participants, which will receive a credit for the Certificates on OTC's records. The ownership interest of each achtal purchaser of each Certificate ("Beneficial Owner") is in turn to be recorded uu the Direct and Indirect Participants' records. Beneficial Owners will nut receive written confirmation from DTC of their purchase. Beneficial Owners are, however, expected to receive written confirmations providing details of the transaction, as well as periodic statements of their holdings, froth the Direea ur Indirect Participant through which the Beneficial Owner entered into the transaction. Transfers of ownership interest in the Certificates are to be accomplished by entries made un the books of Direct and Indirect Participants acting on behalf of Beneficial Owners. Beneficial Owners will not receive certificates representing their ownership interests in the Certificates, except in [he event that use of the bcwk- entry-only system fur the Certificates is discontinued. To facilitate subsequent transfers, all Certificates deposited by Direct Participants with DTC are registered in the name of OTC's partnership naninee, Cede & Co., or such other name as may be requested by an authorized representative of DTC. The deposit of Certificates with DTC and their registration in the name of Cede & Cu. ur such other DTC nominee do not effect any change in beneficial ownership. D'fC has no knowledge of the actual Beneficial Owners of [he Certificates; DTC's records reflect only the identity of the Direct Participants to whose accounts such Certificates are credited, which may or may not be the Beneficial Owners. The Direct and Indirect Participants will remain responsible fix keeping account of their holdings on behalf of their customers. Conveyance of notices and other atmmunications by DTC t obligations whose payment represents the principal stream of cash flow from the underlying mortgage-backed security and bears no interest: (:) collateralized rm~rtgage obligations that have a stated final maturity of greater Uten l0 years; and (4) collateralized mortgage obligations the interest rate of which is determined by an index that adjusts opposite tti the changes in a market index. Investment Policies Under Texas law, the County is required to invest its funds under written investment policies that primarily emphasize safety of principal and liquidity; that address investment diversification, yield, maturity, and the quality and capability of investment management; and that includes a list of authorized investments tin County funds, maximum allowable stated maturity of any individual investment and the maximum average dollar-weighted maturity allowed fix pcwled fund groups. All County hinds must be invested consistent with a formally adopted "Inveshnent Strategy Statement" that specifically addresses each fund's inveshnent. Each Invesment Strategy Statement will describe its objectives concerning: (1) suitability of investment type, (2) preservation and safety of principal, (i) liquidity, (4) marketability of each investment, (5) diversification of the portfolio, and (6) yield. Under Texas law, County investments must be made "with judgment and care, under prevailing circumstances, that a person of prudence. dist:retion, and intelligence would exercise in the management of the person's own affairs, not fix speculation, but for investment, considering [he probable safety of capital and the probable income to be derived." At least quarterly the investment officers of the County shall submit an investment report detailing: (1) the investment position of the County, (2) that all investment otcicers jointly prepared and signed the report, (; ) the beginning market value, any additions and changes to market value and the ending value of each p~x~led fund group. (4) the bcx~k value and market value of each separately listed asset at the beginning and end of the reporting period, (5) the maturity date of each separately invested asset, (6) the account or fund or pewled fund group fix which each individual investment was acquired, and (7) the compliance of the inveshnent portfolio as it relates to: (a) adopted investment strategy statements and (b) state law. No person may invest County hinds without express written authority (coin the Commissioners Court. Additional Provisions Under Texas law the County is additionally required to: (1) annually review its adopted policies and strategies, (2) adopt an order or resolution stating that it has reviewed its investment policy and investment strategies and records any changes made to either its investment policy or investment strategy in [he said order ur resolution, (3) require any investment otdicets with personal business relationships ur relatives with firms seeking to sell securities to the entity to disclose the relationship and file a statement with the Texas Ethics Commission and the Commissioners Court; (4) require the qualified representative of firms offering to engage in an investment transaction with the County to: (a) receive and review the County's investment policy, (b) acknowledge [hat reasonable controls and proeedures have been implemented to preclude investment transactions conducted between the County and the business organization [hat are not authorized by the County's investment policy (except to the extent that this authorization is dependent on an analysis of the makeup of the County's entire portfolio or requires an interpretation of subjective investment standards), and (c) deliver a written statement in a form acceptable to the County and the business organization attesting to these requirements; (5) perform an annual audit of the management controls on inveshnenls and adherence to the County's investmeut policy; (6} provide specific investment training for the Treasurer, Chief Financial OtTicer. or otl-er investment otdicers; (7) restrict reverse repurchase; agreements to not more than 90 days and restrict the investment of reverse repurchase agreement timds to no greater than the term of the reverse repurchase agreement; (8} restrict the investment in mutual funds in the aggregate to no more than 80% of the County's monthly average timd balance, excluding lwnd proceeds and reserves and other funds held for debt service and further restrict the investment in non-money market mutual tends of any portion of bond ptviceeds, reserves and funds held for debt service and to no more than 15% of the entity's trwnthly average Fund balance, excluding bond prcx:eeds and reserves and other funds held for debt service; (9) require la;al government inveshen[ pcwls to wnfirm to the new disclosure, rating, net asset value, yield calculation, and advisory lxiard requirements, and (l0) at least annually review. revise, and adopt a list of qualified brokers that are authorized to engage in investnent transactions with the County. Current Investments See Appendix A, "Table l3 -Current Investments." LITIGATION In the opinion of certain officials of the County, except as otherwise disclosed herein under "NON-APPROPRIATION OF LEASE RE~~NUE BONDS," the County is nut a party to any litigation ur other pnx;eeding pending or to their knowledge, threatened, in any court, agency ur other administrative bt>tures of Federal Awards is presented for purposes of additional analysis as required by U.S. Office of Management and Budget Circular A-133, Audits of States, Loca! Governments, and Non-Profit OrgaRr'zations, and is not a required part of the financial statements of Kerr County, Texas. The combining and nonmajor fund financial statements and the Schedule of Federal Awards have been subjected to the auditing procedures applied in the audit of the basic financial statements and, in our opinion, are fairly stated in all material respects in relation to the basic financial statements taken as a whole. The introductory section has not been subjected to the auditing procedures applied in the audit of the basic financial statements and, accordingly, we express no opinion on them. PRESSLEit, THOMPSON AND COMPANY A PROFESSIONAL CORPORATION March 15, 2004 3 MANAGEIUIENT'S DISCUSSION AND ANALYSIS (UNAUpITED) 1f~RR coIINTY MANAGEMENT'S DIre financial requirements. The total of fund balances at year-ard for all governmental fiords are 56,083, a decrease of $461 from thepriar year. The general fend is the prianary day today operating fund than finances services such as the conr~s and law enforcement. Approximately SO % of the revenue to rapport these services is generated by ad vadcstra taxes. General fund operations resulted in an increase in fiord balance of $640; 75% of that inQease came from ad valorem taxes. The increase in tax revenue was a result of higher appraised taxable values and an increase in new properties, The coding fund balance of $4,290 is 41.8°/a of iotal expendittaes; this percentage satisfies the 25% recommendation by the State Comptroller and the County's policy is to have a minimum operating reserve of 25°/a The road and bridge fund is reported as a single major governmental fund because it repareserrts a material percentage of tfae total revenue acrd expenditures of all governmental fiends. The result of operation was a decrease in fund balance of $82; this lowered the fund balance below the desired level. The County started the process to address this problem in the 2003-04 budget. All other governmental fiords are oambined to form the non-major govemmerrtal fund category, the funds i¢mcluded in this combination are itemized in tb.e combining statements on pages 52 through b2 of the report Combined fund balances decreased by 51,019 to $1,278 art 32.8% of total expeaditnres. In 2001-02 the County received proceeds from the sale of contractual obligation bonds in the amount of $990 for the purfiase and 10 installation of a commtttticaUlon system for the Ketr County Sheriff's llepartment; $61S was expensed itx 20(12- 03. The County used $231 of the accumtilaied fund balance of the Schreiner Road fiords for the constnedion of a road Expenditures exceeded revenues in the indigent health rare fund by $132; experiditnres increased 562 from the prig year and payments from the State of Texas were down by $27. The indigent health care program is an unfunded mandate by the State. Pt~oprietary Funds As stated previously, the County's proprietary funds statemerriiss reports the activities of the Kerr County Juvenile Detention Facility. The facility provides short-term detention services and long-term rehabilitation services for juvenile offenders. The services are provided on a contractual basis with Kerr County and other wunties within the state. Because of the increase in demand for services, the Kerr County Juvenile Board approved an addition to the facility to increase capacity to 75 beds. Fund'mg for this project was obtained from the sale of $5,140 Lease Revenue Bands. The amount was enough to complete the addition and pay off' an existing mortgage on the existing facility of $1,947. The addition will be completed in March of 2004. Net assets decreased $189 resulting from the fact that merest payments on the new debt were paid before revenues could be generated by the addition. Budgetary Highlights Budgetary statements of revenues and expenditures for' the general fund and road and bridge fund are on pages 48 and 49. The statements regent the original and final budget with actual amounts for ead~ category. The variance is the dtffereatce between actual and the final budget. The original budget was adopted by the County's Commissioners Court poor to the beginning of the fiscal year anal amendments to the budget are approved by the court during the year. During the current year the original general fiord revenue budget was increased by $52 in grants and refimds that were not anticipated Son the original budget; the expatiditme budget was increased by a corresponding amount. The expenditure budget was also increased by an additional $42; a majority of that increase was for additional fiuiding requirements for criminal justice. The original general fiord budget planned for expenditures to exceed revenue by $402, indicating that fund balances of that amount would be used to fiord general fiord operations. Since actual revenues exceeded the final budget by $637 and achal expenditures were $3031ess than final budget, fu~ud balances were not ased. 'The original and final road and bridge budget anticipated revenues to exceed expenditures by $126. Actual revenues exceeded budget by $252; actual expenditures exceeded budget by $207. The net of the variances for revenues and expenditures was 544. The County experienced a major flood in 2001 qusing damage to infrastrucha'e. In 2001-02 the County received federal grants 1A make repairs; those funds were expended in 2002-03. Those expenditures were not inchided in the final budget but were reported in the achial atnotmts, thus causing the $207 negative variance for road and bridge maintenance. Budget for 2003-004 For the 2003-04 fiscal year the County adopted a property tax rate of .3721 per hundred dollars of taxable value, no change from 2002-03. The combined property tax rate for general and non-major funds was reduced by .0075. The road and bridge fiord property tax rate was ina~eased by .0075 in an effort io build the working capital balance. Taxable property valves increased approximately 1.5% a signifigm decline from the 5°/. to 7% growth. m recer-t years. With no material growth in anticipated revenues, the County funded the 2003-04 general and non_major budget with $913 of fund balances, The remaining fund balances are budgeted to remain within the levels as established by County policy. A total budget far capital expenditures is 5268, a significat-t reduction from $1,084 in 2002-03. This budget includes three new vehicles for Constables and replacement vehicles and equipment for the Sheriff's Depattmem and Road & Bridge. long-term debt retirement is budgeted to be $895. 11 This page is intentionally left blank BASIC FINANCIAL STATEMENTS 33 This page intentionally left blank 14 KERR COUNTY, TE?iAS C3OVERNMENT-WIDE STATEMENT OF NET ASSETS SEPTEMBER 30, 2003 ASSETS Current Assets: Cash and Cash investments Receivables (Net of Allowance for Doubtful Accounts) Ad Valorem Taxes Receivable Accounts Receivable Court Fines and Fees Due From Insurance Company Due From Other Governments Prepaid Items Total Current Assets Business- Govemmental type Activities Activities Total $ 6,443,061 $ 2,118,972 $ 8,562,033 376, 933 376, 933 290,152 290,152 654,654 654,654 230,964 230,964 415, 554 415, 554 60,843 _ 60,843 8,182,009 2,409,124 10,591,133 Noncurrent Assets: Cash and Cash Investments Capital Assets: Land Buildings and Improvements Furniture and Equipment Construction in Progress Accumulated Depreciation Total. Noncurrent Assets Total Assets LIABILITIES Current Liabilities: Accounts Payable Accrued Interest Payable Accrued Expenses Accrued Compensated Absences Deferred Tax Revenue Current Portion of Lang Term Debt Total Current Liabilities Noncurrent Liabilities: Accrued Compensated Absences Long Term Debt Total Noncurrent Liabilities Total Liabilities NET A55ETS Invested in Capital Assets, Net of Related Debt Restricted for: Debt Service Capital Projects Other Purposes Unrestricted Total Net Assets 411,542 411,542 390,457 107,000 497,457 13,227,992 2,213,671 15,441,663 6,485,129 204,318 6,689,447 - 1,114,862 1,114,862 788,622) (61$ 166) (9,406,787) 11,314,956 3,433,228 14,748,184 19,496,965 5,842,352 25,339,317 421,101 27, 087 448,188 38,647 19,433 58,080 270,156 270,156 131, 364 12,802 144,166 298,088 298,088 1, 028,712 165, 000 1,193,712 2,188,068 224,322 2,412,390 49, 942 6, 893 56, 835 4,997,182 4,975,000 9,972,182 5,047,124 4,981,893 10,029,017 7,235,192 5,206,215 12,441,407 5,289,062 {2,118,314) 3,170,748 209,927 411,542 621,469 1,615,774 1,615,774 2, 339, B59 2,339,859 4,422,925 727,135 5,150,060 $ 12,261,773 $ 636,137 $ 12,897,910 See accompanying notes to the basic financial statements. 15 KERR COUNTY, TEXAS STATEMENT OF ACTIVITIES FOR THE YEAR ENDED SEPTEMBER 30, 2003 Functions/Programs Governmental Activities: Administration of Justice Public Safety Corrections Health and Human Services Community and Economic Development Infrastructure and Environmental Interest on Long Term Debt Administration Total Govemmental Activities Business-type Activities: Operating Expenses Administration Revenue Bond issuance Cost Interest on Long Term Debt Total Business-type Activities Total Expenses $ 2,902,896 3,063,431 1,871,342 929,398 819,979 3,034,189 334,480 2,566,727 15,522,442 1,508,188 125,902 87,275 308,307 2,029,670 $ 17,552,112 See accompanying notes to the basic financial statements. 16 Program Revenues Operating Capital Charges Grants and Grants and for Services Contributions Contributions $ 1,447,569 115,207 271,280 94,467 4, 000 $ 69,616 $ 193,726 58,565 655,292 19,028 676,768 2,609, 291 977,199 19, 028 Net (Expense)Revenue and Changes in Net Assets Governmental Business-type - Activities Activities Total $ (1,385,711) $ - $ (1,385,711} (2,754,498) (2,754,498) (1,600, 062) (1,600,062) (776,366) (776,366) (796,951) {796,951} (2,378,897) (2,378,897) (334,480) (334,480) (1,889,959) (1,889,959) (11,916,924) - (11,916,924) 1,808,872 300,686 300,686 (125,902) (125,902) (87,275) (87,275) (308,307) (308,307} 1,808,872 - - - (220,798) (220,798) $ 4,418,163 $ 977,199 $ 19,028 (11,916,924) (220,798) (12,137,722) General Revenues: Property Takes Levied Sates and Other Taxes imrestment Earnings Other Income Taal General Revenue Change in Net Assets Net Assets at Beginning of Year Net Assets at End of Year 9, 008, 966 9, 008, 966 2,124, 099 2,124, 099 95,431 32,082 127,513 1,700, 909 1, 700,909 12,929,405 32,082 12,961,487 1,012,481 (188,716) 823,765 11,249,292 824,853 12,074,145 $ 12,261,773 $ 636,137 $ 12,897,910 17 KERR COUNTY, TEXAS BALANCE SHEET GOVERNMENTAL FUNDS SEPTEMBER 30, 2003 ASSETS Cash Receivables Delinquent Taxes Receivable, Net of Allowance for Doubtful Accounts Due from Insurance Company Due from StatelOther Tota! Assefs LIABILITIES Accounts Payable/Due to Other Offices Accrued Compensated Absences and Liabilities Deferred Tax Revenue Total Liabilities FUND BALANCES Fund Balances Reserved for Dent Service Unreserved, reported in: General Fund Capital Projects Fund Special Revenue Funds Total Fund Balances Total Liabilities and Fund Balances Road and Nonmajor Tota! General Bridge Govemmental Govemmental Fund Fund Funds Funds $ 4,562,986 $ 617,099 $ 1,262,976 $ 6,443,061 248,918 33,360 94,655 376,933 230,964 230,964 356,895 3,876 54,783 495,554 $ 5,399,763 $ 654,335 $ 1,412,414 $ 7,466,592 $ 255,013 $ 98,413 $ 67,675 $ 421,101 384,780 15,853 887 401,520 470,072 25,824 65,400 561,296 1,109, 865 140, 090 133,962 1,383, 917 209,927 209,927 4,289,898 4,289,898 37,638 37,639 514,245 1,030,886 1, 545,131 4,289,898 514,245 1,278,452 6,082,595 $ 5,399,763 $ 654,335 $ 1,412,414 $ 7,466,512 See accompanying notes to the basic financial statements. 18 KERB COUNTY, TEXAS RECONCILtATlON OF THE GOVERNMENTAL FUND BALANCE SHEET' TO THE STATEMENT OF NET ASSETS SEPTEMBER 30, 2003 Total Fund Balances -Govemmental Fund $ 6,082,585 Amounts reported for govemmental activities in the statement of net assets are different because: Capital assets used in govemmental activities are not financial resources and therefore are not reported in govemmental funds. Af the end of the year, the cost of these assets was $20,103,578 and the accumulated depreciation was $8,788,622. {n addition, long-term liabilities, including bands payable, are not due and payabie in the current period and therefore are not reported as liabilities in the funds. The long-term debt was $6,025,885. The net effect of including the balances for capital assets (net of depreciation) and long-#erm debt in the govemmental activities is to increase net assets. 5,239,120 Various other reclassifications and accruals are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue $263,208, retarding court fines and fees assessed $654,654, accruing interest on long-term debt ($38,647), and and reclassifying expenses as prepaid $60,843. The net effect of these items is to increase net assets. 940,058 Net Assets of Govemmental Activities See accompanying notes to the basic financial statements. 19 $12,261,773 KERR COUNTY, TEXAS STATEMENT OF REVENUES, EXPENDITURES AND CHANGES 1N FUND BALANCES GOVERNMENTAL FUNDS FOR THE YEAR ENDED SEPTEMBER 30, 2003 General Fund REVENUES Ad Valorem Taxes (Including Interest and Penalties) $ 5,880,558 Other Taxes, Licenses, and Permits 2,124,099 Automobile Registration Intergavemmental 498,049 Fines and Forteitures 257,045 Fees of OfFtce 1,549,157 Interest 70,177 Miscellaneous 513,291 Total Revenues 10,892,376 EXPENDITURES Current: _ General Government 1,816,404 Roads/Bridges Maintenance Road District/Park Construction Administration of Justice 6,977,762 Health and Welfare Services 801,057 Tax Administration 471,743 Libraries and Education Debt Service: Principal 162,484 Interest and Fees 4,374 Capital Outlay 213,054 Total Expenditures 10,446,878 Excess (Deficiency) of Revenues Over Expenditures 445,498 OTHER FINANCING SOURCES (USES) Capital Lease Financing 188,179 Operating Transfers In 7,356 Operating Transfers (Out} {698) Total Other Financing Sources (Uses) 194,837 Excess (Deficiency) of Revenues and Other Sources Over Expenditures and Other Uses 640,335 Fund Balances at Beginning of Year 3,649,563 Fund Balances at End of Year $ 4,289,898 See accompanying notes to the basic financial statements. 20 Road and Nonmajor Bridge Governmental Fund Funds $ 543,180 925,351 32,022 679,699 6,361 3,104 2,189,717 $ 2,213,603 524,159 119,167 18,893 i 8,466 2, 894,288 2,071,252 1,9s$ 261,878 2,062 268,619 844,805 478,408 30,153 19, 506 151,053 2,271,964 {82,247) sso,aoo 274,339 914,270 3,906,369 (1,012,081) 698 (7,356} (6,658) (82,247) 596,492 $ 514,245 (1,018,739} 2,297,191 $ 1,278,452 Total Govemmentai Funds $ 8,637,341 2,124, 099 925, 351 1,054,230 936,744 1,668,324 95,431 534, 861 15,976,381 1,818, 392 2,333,130 2,062 7,246,381 1,645, 862 471,743 478,408 1,052,637 2se,z19 1,278,377 16,625,211 (648,630} 188,179 8,054 (8,054) 188,179 (460,651) 6,543,246 $ 6,082,595 21 KERR COUNTY, TEXAS RECONCILWTION OF THE STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES OF GOVERNMENTAL FUND TO THE STATEMENT OF ACTNlTIES FOR THE YEAR ENDED SEPTEMBER 30, 2003 Net Change in Fund Balances - Govemmentai Fund $ (460,651) Amounts reported for govemmental activities in the statement of activities are different because: Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements, but they should lie shown as increases in capital assets and reductions in bng-term debt in the government wide finanaal statemertts. The net effect of removing the 2003 capital outlays $806,970 and debt principal payments $1,052,637 is to increase net assets.. 1,859,607 Depreciation is not recognized as an expense in govemmenta! funds since it does not require the use of current financial resources. The net effect of the current year's depreciation is to decrease net assets. (917,271) Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to the accrual basis of accounting. These include adjusting current year revenue to show the revenue earned from the current year's tax levy $356,425, adjusting current year tines and fees col- lected to show the amount assessed $202,117, to accrue additional expenses such as interest on long-term debt and compensated absences ($88,589), and adjust for expenses paid in advance $60,843. The net effect of the reclassifi- cations and recognitions is to increase net assets. 530,796 Change in Net Assets of Governmental Activities $ 1.,012,481 See accompanying notes to the basic financial statements. 22 i ---~t KERR COUNTY, TEXAS STATEMENT OF MET ASSETS PROPRIETARY FUND KERR COUNTY JWENILE DETENTION FACILITY SEPTEMBER 30, 2003 ASSETS Current Assets: Gash and Cash Equivalents $ 2,118,972 Accounts Receivable 290,152 Total Current Arse#s 2,409,124 Noncurrent Assets Cash and Cash Equivalents -Reserve Account 411,542 Land 107,040 Construction in Progress 1,114,862 Building and Equipment 2,213,671 Furniture and Fixtures 204,318 Less Accumulated Depreciation _ X618,165) Total Noncurrent Assets 3,433,228 Total Assets 5,842,352 LIABILITIES Current Liabilities: Accounts Payable 27,087 Accrued in#erest Payable -Lease Revenue Bond 19,433 Accrued Compensated Absences 12,802 Lease Revenue Bond Payable 165,000 Total Current Liabilities 224,322 Noncurrent Liabilities: Accrued Compensated Absences 6,893 Lease Revenue Bond Payable 4,975,000 Total Noncurrent Liabilities 4,981,893 Total Liabilities 5,20x,215 NET ASSETS Investment in Capital Assets, Nei of Related Debt (2,118,314) Restricted for Project Completion 1,615,774 Restricted for Debt Service 411,542 Unrestricted 727,135 Total Net Assets $ 636,137 See accompanying notes to the basic financial statements. 23 KERR COUNTY, TEXAS STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETS PROPRIETARY FUND KERR COUNTY JUVENILE DETENTION FACILITY FOR THE YEAR ENDED SEPTEMBER 30, 2003 OPERATING REVENUES Charges for Services -Detention Revenue ~ 1,513,023 Other 295, 849 Total Operating Revenues 1,808,872 OPERATING EXPENSES Personnel 1,220,959 Residential 131,547 Administrative 38, 898 Facility and Equipment ~ 136,804 Other 18,876 Depreciation 89,004_ Tata1 Operating Expenses 1,634,088 Income from Operations 174,784 NONOPERATING REVENUES (EXPENSES) Interest Income 32,082 Revenue Bond Issuance Costs (87,275) Interest on Debt {308,307) Total Nonoperating Revenues (Expenses} (363,500) Change in Net Assets (188,716) Net Assets at Beginning of Year 824,853 Net Assets at End of Year ~ 636,137 See accompanying notes to the basic financial statements. 24 i 4CERR COUNTY, TEXAS STATEMENT OF CASH FLOWS PROPRIETARY FUND KERB COUNTY JUVENILE DETENTION FACILfTY FOR T1iE YEAR ENDED SEPTEMBER 30, 2003 CASH FLOWS I=RON OPERATING ACTNITIES: Detention Revenue $ 1,460,532 Other Operating Revenue 329,472 Cash Payments for Detention (1,529,258} Net Cash Provided by Operating Activities 260,746 CASH FLOWS FROM CAPITAL AND RELATED FINANCING ACTIVITIES: Proceeds from issuance of Capital Debt -Revenue Bonds 5,140,040 Payoff of Mortgage Debt (1,946,518) Interest Paid (288,874) Revenue Bond Issuance Costs {87,275) Acquisition and Construction of Capital Assets (1,003,152) Net Cash Provided by Capital and Related Financing Activities 1,814,181 CASH FLOWS FROM INVESTING ACTNITIES: Interest Income 31,826 Net Increase in Cash and Cash Equivalents 2,106,753 Cash and Cash Equivalents at Beginning of Year 423,761 Cash and Cash Equivalents at End of Year $ 2,530,514 .RECONCILIATION OF OPERATING INCOME TO NET CASH PROVIDED (USED) BY OPERATING ACTNtTIES: Operating Income $ 174 784 Adjustments to Reconcile Operating Income to Net Cash Provided (Used) by Operating Activities: Depreciation 89,004 Changes in Assets and Liabilities: {Increase) in Accounts Receivab{e (18,8fi8) (Decrease) in Accounts Payable (3,865} Increase in Accrued Expenses -Compensated Absences 19,695 Net Cash Provided by Operating Activities $ 260,746 See accompanying notes to the basic financial statements. 25 KERR COUNTY, TEXAS STATEMENT OF FIDUCIARY NET ASSETS SEPTEMBER 30, 2003 ASSETS Cash and Cash Equivalents Total Assets LIABILITIES Due to ether Govemmentat Units Total Liabilities See accompanying notes to the basic financial statements. 26 $ 578,004 $ 576,004 $ 578,004 $ 578,004 i KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEhAENTS SEPTEMBER 30, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The financial statements of the County are prepared in accordance with Generally Accepted Accounting Principles (GAAP). GAAP includes all relevant Governmental Accounrting Standards Board (GASB) pronouncements. In the govemment-wide financial statements and the financia! statements for the proprietary funds, 1=fnancial Accounting Standards Board (FASB) pronouncements and Accounting Principles Board opinions issued on or before November 3p, 1989, have been applied unless those pronouncements conflict with or contradict GASB pronouncements, in which case, GASB prevails. For the fiscal year ended September 30, 2043, the County imp~mented the financial reporting requirements of GASB Sta#ement No. 34. As a result, an entirely new feria ,teal presentation format has been implemented. 1.A. FINANCIAL REPORTING ENTITY The County is an independent unit and is managed by a govecning body of elected officials. The accompanying financial statements present the County's primary government and a component unit over which the County exercises significant influence. Significant influence or accountability is based primarily on operational or financial relationships with the County (as distinct from legal relationships). Due to restrictions of the State constitution relating to the issuance of municipal debt, the Kerr County Juvenile Board created a Public Facility Corporation to finance the acquisition of the Juvenile Detention Center. This was accomplished by assuming the existing mortgage on the property. The above service provided by the Pu61ic Facilities Corporation is solely for the benefit of Ken• County and the Kerr County Juvenile Board. The Public Facility Corporation created to provide finanang services is blended into the County's primary government; although retaining separate legal identity. Component unit reported in the County's comprehensive annual financial report is shown below: Blended Component Unit Reported With The Srief Description of Activities and Primary Government Relationship to the Caunfir Reported Funds Hill Country Juvenile To provide #inancing for and on irnterprise Fund Facility Corporation behalf of Kerr County for the acquisition of eligible con'edional! detention fadlities and other public buildings and facflities. Kerr Courrty Juvenile Board serves as the Board of Directors. 27 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 3Q, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) 1.6 BAS[5 OF PRESENTATION Government-wide Financial S#a#ements: The Statement of Net Assets and Statement of Activities display information about the reporting government as a whole. They include all funds of the reporting entity except for fiduciary funds. The statemen#s distinguish between governmental and business-type activities. Governmental activities generally are financed through taxes, intergovernmental revenues, and other nonexchange revenues. Business-type activities are financed in whole or in part by fees charged to external parties for goods or services. Fund Financial Statements: Fund financial statements of the reporting entity are organized into funds, each of which is considered to be separate accounting entities. Each fund is accounted for by providing a separate set of self-balancing accounts that cons#itute its assets, liabilities, fund equity, revenues, and expenditure/expenses. Funds are organized into three major categories: governmental, proprtetary, and fiduciary. An emphasis is placed on major funds within the governmental and proprietary categories. A fund is considered major if it is the primary operating fund of the County or meets the following criteria. a. Total assets, liabilities, revenues, or expenditures/expenses of that individual governmental or enterprise fund are at least 1b percent of the corresponding total for all funds of that category or type; and b. Total assets, liabilities, revenues, or expenditurelexpenses of the individual governmental fund or enterprise fund are at least 5 percent of the corresponding total for all governmental and enterprise funds combined. The funds of the finanaal reporting entity are described below: Governmental Funds General Fund The General Fund is the primary operating fund of the County is always classified as a major fund. It is the basic fund of the County and covers all activities for which a separate fund has not been established. Special Revenue Funds Special Revenue Funds are used to account for the proceeds of specific revenue sources that are legally restricted to expenditures for specified purposes. Debt Service Funds The Debt Service Fund accounts for the accumulation of financial resources for and the paymen# of 28 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 1 ~ SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) 1.B BASIS OF PRESENTATION (Continued) principal and interest on general long-term debt of the County other than debt service payments made by enterprise funds. Ad valorem taxes are used for the payment of principal and interest on the County's debt. Capita! Projects Fund The Capital Projeds Fund is used to account far proceeds of general long-term debt and other revenues. Expenditures are restricted to the construction and acquisition of major capital faafities. Proprietary Fund Enferprise Fund F_nierprise Funds are used to account for business-{ike activities provided to the general public. These activities are financed primarily by user charges and the measurement of financial activity focuses on net income measurement similar to the private sector. All assets and liabilities associated with an enterprise fund's activities are included on its statement of net assets. The reporting entity includes the Hill Country Juvenile Facility Corporation. Fiduciary Funds (Not included in govemment~+ride statements) Agency Funds Agency funds account for assets held by the County in a purely custodial capacity. The reporting entity Includes 36 agency funds. Since agency funds are custodial in nature (.e., assets equal liabilities), they do not involve the measurement of results of operations. Major and Nonmajor Funds The funds are further classified as major ar nonmajor. The major funds are as follows: Major Fund 8rie# Description General See above for description. Special Revenue Fund: Road and Bridge Accounts for ail road and bridge construction and maintenance activity. Proprietary Fund; Hill Country Juvenile Accounts for activities of juvenile detention facility in providing Detention Facility long term and short term care, education, and rehabilitation. Nonmajorfunds consist of special revenue funds and debt service funds and are detailed in the Combining and Individual Fund Statements -- Nonmajor Funds. 29 KERB COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) 1. C. MEASUREMENT FOCUS AND BASIS OF ACCOUNTING Measurement focus is a terse used to describe "which" transactions are recorded within the various financal statements. Basis of accounting refers to 'when' transactions are recorded regardless of the measurement focus applied. Measurement Focus On the government-wide Statement of Nets Assets and the Statement of Activities, both governmental and business-like activities are presented using the economic resources measurement focus as defined in item b. below. In the fund financial statements, the "current ftnanaal resources° measurement focus or the "economic resources° measurement focus is used as appropriate: a. AD governmental funds utilize a 'current financial resources" measurement focus. Only current financial assets and liabilifies are generaiiy included on their balance sheets. Their operating statements present sources and uses of available spendable financial resources during a given period. These funds use fund balance as their measure of available spendab{e ftnancial resources at the end of the period. b. The proprietary fund utilizes an "economic Resources" measurement focus. The accounting objectives of this measurement focus are the detemsination of operating income, changes in net assets, financial position, and cash flows. Alt assets and liabilities (whether current or noncurrent) associated with their activities are reported. Proprietary fund equity is classified as net assets. c. Agency funds are not involved in the measurement of results of operations; therefore, measurement focus is not applicable to them. Basis of Accounting In the government wide Statement of Net Assets and Statement of Activities, both governmental and business-like activities are presented using the accrual basis of accounting. Under the accrual basis of accounting, revenues are recognized when earned and expenses are recorded when the liability is incurred or economic asset used. Revenues, expense, gains, losses, assets, and liabilities resulting from exchange and exchange-like transactions are recognized when the exchange takes place. ]n the fund financial statement, governmental funds and agency funds are presented on the modfed accrual basis of accounting. Under this modified accrual basis of accounting, revenues are recognized revenues when both "measurable and available". Measurable means knowing or being able to reasonably estimate the amount. Available means collectable within the current period or within 80 days after year end. Also under the modified accrual basis of accounting, expenditures (including capital outlay) are recorded when the related fund liability is incurred, except for general obligation bond principal and interes# which are reported as expenditures in the year due. 30 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 38, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTINGPOLlCIES (Continued) 1. G. MEASUREMENT FOCUS AND BASIS OF ACCOUNTING (Continued) All proprietary funds utilize the accrual basis of accounting. Under the accrual basis, revenues are recognized when earned and expenses are recorded when the liability is incurred or economic asset used. 1.D. ASSETS, LIABILITIES, AND EQUITY Cash and Cash investments For the purpose of the Statement of Net Assets, 'Cash and Cash Equivalents` indudes demand deposit accounts, certificates of deposit, mutual funds, government investment pools, and fixed income securities, each with an original maturity date of three months or less, if appGcabte. Therefore, except for certificates of deposit with maturities in excess of 3 months, ail amounts are considered available upon demand and are considered to be "cash equivalents" Several funds may be invested In an investment account and each fund has an equity interest therein. Interest earned on the investment of these monies is allocated based upon relative equity at month end. Receivables In file government wide statements, receivables consist of alt revenues earned at year-end and not yet received. Allowances of uncotledible accounts receivab{e are based upon historical: trends and the periodic aging of accounts receivable. The major receivable balances for the governmental activities relate to property taxes and court fines and fees. Business-type activities report detention revenue as its major receivable. In the fund financial statements, material receivables in governmental funds include revenue accruals such as property taxes, grants, and other intergovemmentat revenues since they are usually both measurable and available. Interest and investment earnings are recorded when earned only if paid within 80 days since they would be considered both measurable and available. Proprietary fund material receivables consist of ail revenues earned at year-end and not yet received. Detention revenue from the detained juveniles' respective county represents the majority of proprietary fund receivables. As these receivables are from other Texas counties, ail amounts due are considered collectable and there is no allowance for doubtful accounts. Fixed Assets 'The accounting treatment over property, plant and equipment {fixed assets) depends on whether the assets are used In governmental fund operations or proprietary fund operations and whether they are reported in the government-wide or fund financial statements, Government--wide Statements In the government-wide financial statements, fixed assets are accounted for as capital assets. All faced assets are valued at historical cost, or estimated historical cost 'sf actual is unavailable. 3'! KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) 1.D. ASSETS, LIABILITIES, ANO EQUITY (Continued) Donated assets are recorded at their estimated fair value at the date of donation. Pursuant #a GASB Statement Number 34, an extended period of deferral is available before the requirement to record and depreciate infrastructure assets (e.g., roads, bridges, and similar items} acquired before the implementation date becomes effective. Therefore, infrastructure assets acquired prior to October 1, 2082 have not yet been capitalized. Depreciation of all exhaustible fixed assets is recorded as an allocated expense in the Statement of Activities, with accumulated depreciation reflected in the Statement of Net Assets. Depreciation is provided over the assets' estimated useful lives using the straight-line method of depreciation. The range of estimated useful lives by type of asset is as follows: Buildings 25 - 50 years Improvements 10 - 50 years Machinery and Equipment 3 - 20 years Infrastructure 25 - 50 years Fund Financial Statr'rments In the fund financial statements, fixed assets used in govemmental fund operations are accounted for as capital outlay expenditures of the governmental fund upon acquisition. Fixed assets used in the proprietary fund operations are accounted for the same as in the government-wide statements. Restricted Assets Restricted assets include cash and inves#ments of the proprietary fund that are legally restricted as to their use. The restriction relates to the "Reserve Account' required by the Tn~st Agreement between the Bank of New York Trust Company of Florida, N.A. and the Hill Country Juvenile Facility Corporation dated November 15, 2002, securing X5,140,000 fiiN Country Juvenile Faality Corporation Lease Revenue Bonds, Series 2002. Long-term Debt The accounting treatment for long-temp debt depends on whether the assets are used in governmental fund operations or proprietary fund operations and whether they are reported in the government-wide or fund financial statements. All long term debt to be repaid from govemmental and business-type resources are reported as liabilities in the govemment-wide statements- The long-term debt consists primarily of bond and note payables and capital lease transactions. Long-term debt for govemmental funds is not reported as liabilities in the fund financial statements. The debt proceeds are reported as other financing sources and payment of principal and interest reported as expenditures. KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 1 -SUMMARY OF 51GNIFICANT ACGOUNTING POLICIES (Continued} 9.D. ASSETS, LIABILITIES, AND EQUITY (Continued} Compensated Absences Full time and regular part time employees who work 20 hours per week or more are granted vacation benefits in varying amounts to specified maximums depending on tenure with the County. Sick leave accrues to full time and regular part time employees to specified maximums. Accumulated vacation time may be taken in pay upon termination or retirement up to a maximum of twenty {20} days; however, Phis policy does not apply to accumulated sick leave. The liability for these compensated absences is recorded as long-term debt in the government-wide statements. The current portion of this debt is estimated based on historical trends. 1n the fund finanaal statements, governmental funds report only the compensated absence liabilily payable from expendable available resources. The proprietary fund reports the liability as it is incurred. Equity Classifications Government--wide Statements Equity is dassifed as net assets and displayed in three components: a. Invested in capital assets, net of related debt -Consists of capital assets including restricted capital assets, net of accumulated depreciation and reduced by the outstanding balances of any bonds, mortgages, notes, or other borrowings that are attributable to the acquisition, construction, or improvement of those assets. b. Restricted net assets -Consists of net assets with constraints placed on the use either by (1) external groups such as creditors, grantors, or laws or regulations of other governments; or (2} law through constitutional provisions or enabling legislation. c. Unrestricted net assets -All other net assets that do not meet the definition of `restricted' or "invested in capital assets, net of related debt" Fund Statements Governmental fund equity is dassified as fund balance. Fund balance is further classified as reserved and unreserved, with unreserved further split between designated and undesignated. Proprietary fund equity is classified the same as in the government-wide statements. 1.E. REVENUES, EXPENDCfURES, AND EXPENSES Property Taxes Property taxes are levied October 1 of each year. The taxes are due by January 31 following the levy date. Penalties and interest are added for payments made after the January 39due date. The County bills and collects its own property taxes and those of various other taxing entities. Calledions of these taxes pending distribution are accounted for in an agency fund. 33 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 1 -SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) 1.E. REVENUES, EXPENDITURES, AND EXPENSES (Continued) In the fund financial statements, property taxes are recorded as revenue in the period levied to the extent they are collected wifhin 6t) days of year-end. Due to the Immaterial amount of additional property taxes receivable after the 60-day period, no additional accrual is made in the government- wide financial statements. Operafing Revenues and Expenses Operating revenues and expenses for proprietary funds are those that resu}t from providing services and producing and delivering goods andlor services. It also includes all revenue and expenses not related to capital and related financing, noncapital financing, or investing activities. ExpenditureslFacpenses In the government-wide finanaal statements, expenses are classified by function for both governmental and business-type activities. In the fund financial statements, expenditures are classed as follows: Governmental Funds - By Character: Current (further classified by function} Debt Service Capital Outlay Proprietary Fund - By Operating and Nonoperating In the fund financial statements, govemmental funds report expenditures of financial resources. Proprietary funds report expenses relating to the use of economic resources. Intertund Transfers Petrnanen_ t reallocation of resources between funds of the reporting entity are classified as interfund transfers. For the purposes of the Statement of Activities, all intertund transfers between individual govemmental funds have been eliminated. NOTE 2 -STEWARDSHIP, COMPLIANCE, AND ACCOUNTABILITY ay its nature as a local government unit, the County and its component unit are subject to various federal, state, and local laws and contractual regulations. An anatysis of the County's compliance with significant laws and regulations and demonstration of its stewardship over County resources follows. 2.A. BUDGETARY INFORMATION The County Judge and staff prepare the proposed budget, using revenue estimates famished by the County Auditor and submit the data to Commissioners Coast. A public hearing is held on the budget by Commissioners Court. Before determining the final budget, Commissioners Court may increase 34 KERB COUNTY, TEXAS NOTES TO FINANCWI. STATEMENTS SEPTEMBER 30, 2003 NOTE 2 -STEWARDSHIP, CONlpLIANCE, AND ACCOUNTABILITY {Continued) 2.A. BUDGETARY INFORMATION (Continued) or decrease the amounts requested by the various departments. In the final budget, which is usually adopted in September, expenditures for current operating funds cannot exceed the estimated available cash balances in such funds on October 1, plus the estimate of revenues for the ensuing year. At any time during fhe year, Commissioners Court may increase the budget for unexpected revenues. Commissioners Court may transfer amounts among individual budget line items within major expenditure categories during the year, but no such transfer may increase the overall total of the budget. Formal budgetary integration is employed for the General, Special Revenue, Dent Service, Capital Projects Funds and Proprietary Fund operations. Budgets for these funds are prepared on a cash basis. Unused appropriations lapse at the end of each year. 2.B DEPOSITS AND INVESTMENTS t.AW5 AND REGULATIONS The Public Funds Investment Act (Government Code Chapter 2256) contains specific provisions in the areas of investment practices, management reports and establishment of appropriate policies. Amvng other things, it requires the County to adopt, implement, and publicize an investment policy. That policy must address the following areas: (1) safety of principa{ and liquidity, (2) portfolio diversification, (3) allowable investments, (4) acceptable risk levels, (5) expected rates of return, (6) maximum allowable stated maturity of portfolio investments, (~ maximum average dollar-weighted matursty allowed based on the stated maturity date for the portfolio, (8) investment staff quality and capabilities, (9} and bid solicitation preferences for certificates of deposit. Statutes authorize the County to invest in (i) obligations of the ll.S. Treasury, certain U.S. agencies, and the State of Texas; (2) certificates of deposit, (3) certain municipal securities, (4) money market savings accounts, (5) repurchase agreements, (6) bankers acceptances, {~ INutual funds, (8) Investment pools, (9) guaranteed investment contracts, (10} and common trust funds. The Act also requites the County to have independent auditors perfoml test procedures related to investment practices as provided by the Act. The funds of the County must be deposited and invested under the terms of a contract, contents of which are set out in the Depository Contract Law. The depository bank places approved pledged securities for safekeeping and trust wish the County's agent bank in an amount sufficient to protect County funds on a day-to-day basis during the period of the contract. The pledge of approved securities is waived only to the extent of the depository bank's dollar amount of Federal Deposit Insurance Corporation ("FDIC' insurance. For the year ended September 30 2003, the County complied, in alt material respects, with the requirements of the Public Funds Investment Ad and with local policies. 35 KERR COUNTY, TEXAS NOTES TO F{NANCWL STATEMENTS SEPTEMBER 30, 2003 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSES/ACCOUNTS 3.A. CASH AND CASH INVESTMENTS The County's policies and applicable laws regarding deposits of cash and investments are discussed in Note 1.D. and 2. B. The County's cash and cash investments at September 30, 2003, are detailed by fldudary account holder and type of account as follows: Carrying Market Category Fiduciary/Type of Deposit Value Value Risk aiovemmerrta! AciSivit/es: Depository Bank Demand Deposit Accounts Banc of America LLC Money Market Obligations LOGIC Liquid Asset Portfolio Morgan Stanley Money Market Corporate Fixed Income Certificates of Deposit Maturlttes less than 3 months MaturRies greater than 3 months Total Governmental Activities Business-type Activities: Depository Bank Demand Deposit Accounts Bank of New York Trust Company of Florida, N.A. Mutual funds: Nations Treasury Reserves-Payment and Project Accounts Nations Treasury Reserves-Resevee Account Total Business-type Activr~ies $ 679,225 N/A 1 3,056 3,057 2 1,320,748 1,321,912 998,785 999,295 2 441,631 444,435 2 572,971 572,780 2 2.426.645 S 6.443.061 2,421,848 2 $ 503,135 N/A 1 1,615,837 1,615,837 2 411.542 411,542 2 2.530.575 The investment in LOGIC is considered a government pool investment. Government pool investments are not categorized in accordance with GASB Statement No. 3, because they are not evidenced by securities that exist in physical or book entry form. 36 KERB COUNTY. TEXAS NOTES TO FINANCIAL STATEMIrNTS SEPTEMBER 30, 2003 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSES/ACCOUNTS (Continued] 3.A. CASH ANQ CASH INVESTMENTS (Continued) The cash and cash investments head can be categorized into three categories of credit risk: Category 1 - Deposits which are FDIC insured or collateralized with securities held by the County or by its agent in the County's name. Investments that are insured, registered or held by fhe County or by its agent in the County's name. Category 2 - ~ Deposits which are collateralized with securities held by the pledging financial insti#ution's trust department or agent in the County's name. Investments that are uninsured and unregistered held by the counterparty's trust department or agent in the County's name, Category 3 - Deposits which are not collateralized. Uninsured and unregistered investments held by the counterparty, its trust department, or its agent, but not in the County's name. in addition, the following is disclosed regarding coverage of combined deposit account balances on the date of highest deposit at the Depositary Bank, Security State Bank and Trust, Kemrlle, Texas. The highest combined balances of cash, savings, and time deposit accounts amounted to $8,860,462 and occur-ed during on February 6, 2003. b.. The market value of securities pledged as of the date of the highest combined balance on deposit was 510,289,310. c. Total amount of FDIC coverage at the time of the highest combined balance was $200,000. 3.B. RE5TRICTED ASSETS The amount reported as noncurrent cash and cash equivalents in the proprietary fund is restricted for debt service. This reserve was established by the trust agreement on the issuance of the Hill Country Juvenile Facility Corporation Lease Revenue Bonds and must remain in this reserve account at the Rank of New York Trust Company of Florida, N.A. until the final year of payments on this bond issue. 37 KERR COUNTY, TEXAS NOTES TO FlNANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSESlACCOUNTS (Continued} 3.C AD VALOREM TAXES RECEIVABLE Ad Valorem taxes have been reported in the financial statements net of the allowance for uncoiledible taxes. Ad Valorem taxes are prorated between maintenance, debt service, and special revenues based on rates adopted for the year of the levy. Allowances for uncolledible within the General, Debt Service and Special Revenue Funds are based upon historical experience in collecting property taxes. The County is prohibited from writing off real property taxes without specific authority from the Texas Legislature. Ad Valorem tax payments, received throughout the year, are recognized as revenue in the year received, except for those received within 60 days after year-end, which are recognized as revenue as of September 30, 2043. The following is a summary, by major and nonmajor funds, of the grass taxes, the allowance for uncolledible taxes, and net taxes receivable. Allowance For General Fund Road and Bridge Nonmajar Funds Special Revenue Funds Public Library Fire Protection Indigent Health Care Debt Service Funds 1998 Tax Anticipation Note 1994 [united Tax General Obligation Bonds 2001 General Contractual Obligation Bonds Total Nonmajor Funds 38 Taxes Uncaliedible Net Taxes Receivable Taxes Receivable $ 339.481 ~ 94.563 $ 248.918 46.360 13L400 33.360 23,485 6,265 17,220 13,181 3,516 9,865 27,191 7,254 19,937 25,406 6,777 18.629 30,214 8,060 22,154 9,615 2,585 7.050 129.092 34.437 94.655 ~ 514.933 $ 138 000 ~' _~~~Q3 iKERR COUNTY, TEXAS iVOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSESIACC~UNTS (Continued) 3.D. COURT FINES AND FEES RECEIVABLE With the implementation of GASB Statement Number 34, the County has determined the amount of court fines and fees receivable to be $4,270,744 which represents amounts owed and outstanding for the last 10 years. Based on historical collection rates for the various courts, the County has booked an allowance far uncollectible court fines and fees of $3,616,090, resulting in a net receivable of $654,654. 3.E. CAPITAL ASSETS The following is a summary of capital asset adivity for the year ended September 30, 2003: Governmental Activities: Land Buildings Equipment Constn,dion in Progress Totals at 1•iistorical Cost Less Accumulated Deprecation Buildings Equipment Total Accumulated Depreciation Capital Assets, net Business-type Activities: Land Building Furniture & Fixtures Construction in Progress Totals a# Historical Cast Less Accumulated Depreciation $uflding Furniture & Fixtures Total Accumulated Depreciation Capital Assets, net Balances Balances October 1, September 30, 2002 Ad ' 'ons De etio 2003 $ 390,457 $ $ $ 390,457 13,227,992 13,227,992 5,406,557 1,305,318 226,746 6,485,129 310.169 61fi,532 926.701 19, 335 175 1.921.850 1,153.447 20.103.578 3,688,589 340,090 4,028,679 4.353.891 577,181 171,129 4.759.943 8,042.480 917.271 171,129 8,788,622 $11 12.92.695 ~j _004 579 ~ 11.314.956 $ 107,040 $ $ $ i 07,000 2,213,671 2,213,671 190,965 13,353 204,318 125.063 989,789 1.114.862 2,636.699 1.003.152 - 3,639.851 385,524 73,789 459,313 143,637 15,215 15$.852 529,161 89,004 618.165 $ 2.107.538 ~ ~ $ 3,~?1.B86 39 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2043 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSES/ACCOUNTS (Continued} 3,F. LONG TERM DEBT 't'he reporting of long-term debt is segregated between the amounts to be repaid from governmental activities and amounts to be repaid from business-type activities. Govennmerrtal Activities As of September 30, 2003, the governmental Fong-term debt consisted of the following: Nofes and Bonds Payable: .Limited Tax General Obligation Bonds, Series 1994 Original issue amoun# $ 5,900,000, interest rates of 4.25% to 625%, with final maturity February 15, 2012 Tax Anticipation Notes, Series 1998 Original issue amount $ 2,650,000, interest rates of 3.2096 to 4.00%, with final maturity date August 15, 2005 Public Property Finance Contractual Obligations, Series 2001 Original issue amount $ 990,000,. interest rates of 2.80% to 4.10%, with final maturity date February 15, 2008 TotaE Notes and Bonds Payable Current Portion Noncurrent Portion Total Notes and Bonds Payable Capital Lease Obligations: Associates Commercial Corporation Capital lease obligation far Bobcat Skid Steer Loader dated April 16, 2001, principal and interest of $3,922.47 payable annually, effective annual interest rate of 6.569°~, final payment due April 1, 2005. Caterpillar Finanaal Services: Capita{ lease obligation for Motor Grader dated December 18, 2001. principal and interest of $1,295.00 paid monthly, 'rnterest rate of 4.82%, final payment December 14, 2006. Capita{ lease obligation for Motor Grader dated ,€anuary 24, 2002, principal and interest of $1,295.00 paid monthly, interest rate of 4.82%, final payment February 21, 2007. Capital lease obligation for Wheel Loader dated Apri129, 2002, principal and interest of $ 1,126.50 paid monthly, interes# rate of 4.40°Yo, finai payment February 25, 2flfl7. 40 $ 3,930,000 840,000 730.000 .,~ 5,500.000 $ 895,000 4.fi05~,000 5.500 QO $ 7,135 138,791 140,654 78,054 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 Accrued Compensated Absences: Current Portion Noncurren# Portion To#al Compensated Absences isiness-type Activities I Country Juvenile Faality Corporation Lease Revenue Bonds, ties 2002, anginal issue amount $ 5,140,000, interest rate 3.00 to 5.5 %, with 11na1 maturity dated February 15, 2023. Current Portion Noncurrent Portion Total Bonds Payable cruel Compensated Absences: Current Portion Noncurrent Portion Total Compensated Absences 41 NOTE 3 -DETAIL NOTES ON TRANSACTION CLASSES/ACCOUNTS (Continued) 3.F. LONG-TERM DEBT {Continued) Ford Motor Credit Corporation: Capital lease obligation far 6 -2001 Crown Victoria Police Sedans, annual principal and interest paymerris of $ 45,036.20, interest rate of 4.255°, final maturity Oetaber 23, 2003: Capital lease obligation for 6 2003 Crown Victoria Police Sedans, annual principal and interest payments of $53,526.46, interest rate of 4.65%, final maturity November 4, 2004. Capital lease obligation for.2003 F~cpedition, annual prindpal and interest payments of $10,722.46, interest rate of 4.65°/a, final maturity January 15, 2005. Total Capital Lease Obligations Current Portion Noncurrent Portion Total Capital Lease obligation 43,200 100,024 20.037 S $ 133,713 392.182 S ~8 $ 131,364 _ 49.942 ~ 181.305 $ 5,140,000 $ 165,000 4.975.000 5.140.000 $ 12,802 6.893 19 695 KERR COUNTY, TEXAS NOTES TO FINANC{AL STATEMENTS SEPTEMBER 30, 2043 NOTE 3 - DETA!!_ NOTES ON TRANSACTION CLASSESIACCOUNTS (Continued) 3.1=. LONG-TERM DEBT {Continued} Changes in ~.ong Term Debt The change in long-term debt outstanding for the year ended September 30, 2003, is summarized below: Type of Debt Governmental Adiivities: Notes and Bonds Payable Capital Lease Obligations Accrued Compensated Absences Total Long-Temp Debt Business-Type Activities: Mortgage Note Payable Lease Revenue Bond Accrued Compensated Absences Total Long-Term Debt Balance ~ctaber 1, 2002 ~dditlons $ 6,360,000 $ - 632,578 184,310 49.941 ,$ 6992.57$ $ 234.251 $ 1,946,519 $ - - 5,140,000 6.893 1.946.519 ~1 .~$~ Deductions $ 860,000 290,993 $ 1,946,519 $ - - 5,140,000 $.893 5 'i .946,~Q $ 5.146.893 Balance September 30, 2003 $ 5,500,000 525,895 49.941 $ 8.075.836 Annual Debt Service Requirements The annual debt service requirements to matuttty, including pRncipal and interest, far long-term debt as of September 30, 2003, are as follows. Year Ending September 30, 2004 2005 2006 2007 2aos Thereafter Total Govemmerttal Activities Principal Interest $ 1,028,713 $ 257,943 1,034,818 208,359 566,161 160,780 831,203 126,942 595,000 96,521 1.970.000 172.763 02~ Business-Twe Activities Princiaal Interest $ 165,000 $ 247,960 170,000 242,722 175,000 236,679 180,000 229,798 190,000 222,279 4.260.000 2,097.640 $ 5.140.000 $~, l)-Z$ 42 KERR COUNTY, TEXAS NOTES TO FINANCfAL STATEMENTS SEPTEMBER 30, 2003 NOTE 4 -OTHER NOTES 4.0. RETIREMENT PLAN Plan Description. Kerr County, Texas provides retirement, disability, and death benefits far all of its full-time employees through a nontraditional defined benefit pension plan in the statewide Texas County and District Retirement System (TCDRS). The Board of Trustees of TCDRS is responsible far the administration of the statewide agent multiple-employer public employee retirement system consisting of 509 nontraditional defined benefit pension plans. TCDRS, in the aggregate, issues a comprehensive annual finanaa! report (CAFR) on a calendar basis. The CAFR is available upon written request from the TCDRS Board of Trustees at P. Q. Box 2034, Austin, TX 78768-2034. The County has adopted plan provisions within the options available in the Texas State sta#utes governing TCDRS {TCDRS Act). Members can retire at ages 60 and above with 8 or more years of service, uvith 30 years of service regardless of age, or when the sum of their age and years of service equal 75 or more. Members are vested after 8 years of service but must leave their accumulated contributons in the plan to receive any employer-financed benefit. Members who withdraw their personal deposits in a lump sum are not entitled to any amounts contributed by the Courrty. Benefit amounts are deterrnined by the sum of the employee's deposits to the plan, with interest, and employer-financed monetary credits. The level of these monetary credits is adopted by the County within the actuarial constraints imposed by the TCDRS Act so that the resulting benefits can be expelled to be adequately financed by the employer's commitment to contribute. At retirement, death, or disability, the benefit is calculated by converting the sum of the employee's accumulated deposits and the employer-financed monetary credits to a monthly annuity using annuity purchase rates prescribed by the TCDRS Act. . Funding Policy. The County has elected the annually determined contribution rate (variable rate) plan provisions of the TCDRS Ad. The plan is funded by monthly contributions from both employee members and the employer based on the covered payroll of employee members. Under the TCDRS Ad, the contribution rate of the employer is actuarially determined annually. The County contributed using the actuarially determined rate of 7.52°~6 for the mon#hs of the accounting year in 2002, and 7.9296 for the months of the accounting year in 2003. The deposi# rate payable by the employee members for calendar year 2002 is the rate of 7%, as adopted by the County. For calendar year 2003, the employee contribution rate was ?°~_ The employee deposit rate and the employer contribution rate may be changed by the governing body of the County within the options available in the TCDRS Ad. Annual Pension Cost. For the County's accounting year ending September 30, 2003, the annual pension cost forthe TCDRS plan for its employees was $612,565, and the actual contributions were $612,565. The annual required contributions were actuarially determined as a percent of the covered payroll of the participating employees, and were in compliance with the GASB Statement No. 27 parameters based on the actuarial valuations as of December 31, 2000 and December 31, 2D01, the basis for determining the contribution rates for calendar years 2001 and 2002. The December 31, 2DD2 actuarial valuation is the mast recent valuation. 43 KERR COUNTY, TEXAS NOTES TQ FlNANCIAL STATEMENTS SEPTEMBER 34, 2003 NOTE 4 -OTHER NOTES {Continued) 4.A. RETIREMENT PLAN (Continued) Actuarial Valuation Information Actuarial Valuation Date 12/31100 12!31/01 12/31/02 Actuarial Cost Method Entry Age Entry Age Entry Age Amortization Method Level Percentage Level Percentage Level Percentage of Payroll, Open of Payroll, Open of Payroll, Open Amortization Period 20 20 20 Asset Valuation Method Long-Term Long-Term Long-Term Appreciation Appreciation Appreciation With Adjustment With Adjustment With Adjustment Actuarial Assumptions: Investment Retum 8% 8°!° 8% Projected Salary Increases 5.9°~ 5.5% 5.5% lnflatton 4.0% 3.5°!° 3.5% Cost-of-LNing Adjustments 0.0% 0.0% 0.4% Trend Information For the Retirement Plan for the Employees of Kerr County, 3exas Annual Percentage Net Accounting Pension Cost of APC Pension Year E ina (APC) Coptributed Obligation 9/30/03 $ 612,565 7.92% $ 0 9/30102 554,728 7.62% 0 9130/01 520,321 7.71 % 0 Schedule of Funding Progress for the Retirement Plan Forthe Employees of Kerr Co unty, Texas UAAL as a Aduarial Actuarial Actuarial Unfunded Annual Percentage Valuation Value of Accrued AAL Funded Covered of Covered date Assets Liability (AAL) (UAAL) Ratio Payroll Payroll (al (b) (b - al (alb, (c~ ((b-allc) 12131/00 $ 9,244,354 $1D,825,578 $1,581,224 85.39% $ 6,242.589 25.33% 12/31!01 10,419,991 12,274,777 1,854,786 84.88°l0 6,950,910 26.68% 12131/02 11,344,919 13,455,125 2,110,206 84.32°~ 7,493,226 28.16°!° 44 KERR COUNTY, TEXAS NOTES TO FINANCIAL STATEMENTS SEPTEMBER 30, 2003 NOTE 4 -OTHER NOTES (Continued 4.6. RISK MANAGMENT Workers CompensationlEmployers Liability and Unemployment Compensation Fund The County contracts in the form of interlocat agreements with the Texas Association of Counties (TAC) to provide the aforementioned types of insurance coverage through an intengovemmental nsk pool. These multi-employer accounts provide for a combination of modified self-insurance and stop loss coverage. Contributions are set annually by Texas Association of Counties. Liability by the County Fs generally Limited to the amounts calculated by the County interlocai agreements. Self insured Group Medical Insurance The County has elected to provide group medical benefits io their employees on a partially setf- funded basis. They have contracted with an outside plan supervisor to administer aU daims payments. The County sets a specific amoun# of money aside each month and as claims are submitted to the plan supervisor the County reimburses them when notified. Under this plan the County is limited to $40,000 per employee per calendar year with an aggregate amount of $1,402,246 per year. After the deductible and aggregate amount, the balance is paid by a third party carrier. 4.C. COMMITMENTS AND CONTINGENCIES Operating Leases The reporting entity has entered into a number of operating leases, which contain cancellation provisions and are subject to annual appropriations. For the year ended September 30, 2003, rent expenditures approximated $132,979 for all types of operating leases. These expenditures were made primarily from the General Fund. Grant Program Involvement In the normal course of operations, the County participates in various federal or state grant programs. The grant programs are often subject to additional audits by agents of the granting or funding agency, the purpose of that is to ensure compliance with the specific conditions of the grant. Any IiabiGty for reimbursement that may arise as a result of these audits cannot be reasonably determined at this time, although it is believed the amount, if any, would not be ma#erial. Insurance Receivable This receivable represents the unreimbursed amount from a health insurance claim paid by the county on behalf of a County employee. 45 This page intentiunally left blank APPENDIX D FORM OF BOND COUNSEL'S LEGAL OPINION This page intentionally left blank Draft Date: January 27, 2005 LAW OFFICES M`CALL, PARKHURST ~ NORTON L.L.P. 717 NORTH HARWOOD 700 N ST. MARY'S STREET 600 CONGRESS AVENUE NINTH FLOOR 1525 ONE RIVERWALK PLACE 1250 ONE AMERICAN CENTER DALLAS. TEXAS 75201-6587 SAN ANTONIO. TEXAS 78205-3503 AUSTIN. TEXAS 78701-3248 TELEPHONE 2147549200 TELEPHONE 210225-2800 TELEPHONE 512478-]805 FACSIMILE 214754~925U FACSIMILE 210225-2984 FACSIMILE 512472~OB71 February _, 2005 KERB COUNTY, TEXAS CERTIFICATES OF OBLIGATION, SERIES 2005 DATED AS OF JANUARY 15, 2005 IN THE AGGREGATE PRINCIPAL AMOUNT OF 52,000,000 AS BOND COUNSEL FOR KERR COUNTY, TEXAS (the "County") in connection with the issuance of the Certificates of Obligation described above (the "Certificates" ), we have examined into the legality and validity of the Certificates, which bear interest from January 15, 2005, until maturity at the rates stated in the text of the Certificates, payable on February 15, 2006, and semiannually on each August 15 and February 15 thereafter, and maturing in serial installments on February 15 in each of the years 2006 through 2010, inclusive, all in accordance with the terms and conditions stated in the text of the Certificates. The Certificates are not subject to optional redemption prior to maturity. WE HAVE EXAMINED the applicable and pertinent provisions of the Constitution and laws of the State of Texas, and a transcript of certified proceedings of the County, and other pertinent instruments authorizing and relating to the issuance of the Certificates including (i) the order authorizing the issuance of the Certificates and the subsequent order authorizing and levying an annual ad valorem tax to secure payment of principal of and interest on the Certificates (collectively, the "Order"), (ii} one of the executed Certificates (Certificate No. T-1), and (iii) the County's Federal Tax Certificate of even date herewith. IT IS OUR OPINION that the Certificates have been authorized, issued and delivered in accordance with law; that the Certificates constitute valid and legally binding general obligations of the County in accordance with their terms except as the enforceability thereof may be limited by bankruptcy, insolvency, reorganization, moratorium, liquidation and other similar laws now or hereafter enacted relating to creditors' rights generally; that the County has the legal authority to issue the Certificates and to repay the Certificates; and that ad valorem taxes sufficient to provide for the payment of the interest on and principal of the Certificates, as such interest comes due, and as such principal matures, have been levied and ordered to be levied against all taxable property in the County, and have been pledged for such payment, within the limits prescribed by law, all as provided in the Order. IT IS FURTHER OUR OPINION, except as discussed below, that the interest on the Certificates is excludable from the gross income of the owners thereof for federal income tax purposes under the statutes, regulations, published rulings and court decisions existing on the date of this opinion. We are further of the opinion that the Certificates are not "specified private activity bonds" and that, accordingly, interest on the Certificates will not be included as an individual or corporate alternative minimum tax preference item under section 57(a)(5) of the Internal Revenue Code of 1986 (the "Code"}. In expressing the aforementioned opinions, we have relied on certain representations, the accuracy of which we have not independently verified, and assume compliance with certain covenants, regarding the use and investment of the proceeds of the Certificates and the use of the property financed therewith. We call your attention to the fact that if such representations are determined to be inaccurate or upon a failure by the County to comply with such covenants, interest on the Certificates may become includable in gross income retroactively to the date of issuance of the Certificates. Kerr C:ounrl~, Tuxus Cer7ificutes of Obligution, Series 2005 Februurv _, 2005 Pine 2 WE CALL YOUR ATTENTION TO THE FACT that the interest ontax-exempt obligations, such as the Certificates, is (al included in a corporation's alternative minimum taxable income for purposes of determining the alternative minimum tax imposed on corporations by section 55 of the Code, (b) subject to the branch profits tax imposed on foreign corporations by section 884 of the Code, and (c) included in the passive investment income ofan S corporation and subject to the tax imposed by section 1375 of the Code. EXCEPTASSTATED ABOVE, we express no opinion as to any other federal, state or local tax consequences of acquirin~~, carrying, owning or disposing of the Certificates. OUR SOLE ENGAGEMENT in connection with the issuance of the Certificates is as Bond Counsel for the County, and, in that capacity, we have been engaged by the County for the sole purpose of rendering an opinion with respect to the legality and validity of the Certificates under the Constitution and laws of the State of Texas, and with respect to the exclusion from gross income of the interest on the Certificates for federal income tax purposes, and for no other reason or purpose. The foregoing opinions represent our legal judgment based upon a review of existing legal authorities that we deem relevant to render such opinions and are not a guarantee of a result. We have not been requested to investigate or verify, and have not independently investigated or verified, any records. data, or other material relating to the financial condition or capabilities of the County, or the disclosure thereof in connection with the sale of the Certificates, and have not assumed any responsibility with respect thereto. We express no opinion and make no comment with respect to the marketability of the Certificates, and we have relied solely on certificates executed by officials of the County as to the current outstanding indebtedness of, and assessed valuation of taxable property within, the County. Our role in connection with the County's Official Statement prepared for use in connection with the sale of the Certificates has been limited as described therein. OUR OPINIONS ARE BASED ON EXISTING LAW, which is subject to change. Such opinions are further based on our knowledge of facts as of the date hereof. We assume no duty to update or supplement our opinions to reflect any facts or circumstances that may hereafter come to our attention or to .reflect any changes in any law that may hereafter occur or become effective. Moreover, our opinions are not a guarantee of a result and are not binding on the Internal Revenue Service (the "Service"); rather, such opinions represent our legal judgment based upon our review of existing law and in reliance upon the representations and covenants referenced above that we deem relevant to such opinions. The Service has an ongoing audit program to determine compliance with rules that relate to whether interest on state or local obligations is includable in gross income for federal income ta.x purposes. No assurance can be given whether or not the Service will commence an audit of the Certificates. If an audit is commenced, in accordance with its current published procedures the Service is likely to treat the County as the taxpayer. We observe that the County has covenanted not to take any action, or omit to take any action within its control, that if taken or omitted, respectively, may result in the treatment of interest on the Certificates as includable in gross income for federal income tax purposes. Respectfully, .. .; r RBC Dain Rauscher Member NYSEISIPC