Summary of Balance Sheets _part3 ppt

A Component Unit of the State of Kansas Notes to Financial Statements June 30, 2010 and 2009 The Hot Lotto prize reserve monies are refundable to MUSL members if MUSL disbands or if a m

Trang 1

(A Component Unit of the State of Kansas)

Notes to Financial Statements June 30, 2010 and 2009

The Hot Lotto prize reserve monies are refundable to MUSL members if MUSL disbands or if

a member withdraws from MUSL Members leaving MUSL must wait one year before receiving their refund At June 30, 2010 and 2009, the prize reserve account had a balance of

$6,491,541 and $5,443,110, respectively, of which the Lottery's contribution was $834,959 and $714,742, respectively

The Lottery has contributed to an account with MUSL which is used to pay certain operating expenses incurred by member lotteries for the Powerball game With certain restrictions, the balances in this account are refundable to the member lotteries upon termination of the member's agreement with MUSL or upon the disbanding of MUSL At June 30, 2010 and

2009, the Lottery's portion of the balance of this account was $153,378 and $212,576, respectively, and is reported as a receivable

Win for Life Guarantee

The Lottery purchases annuity contracts from insurance companies in the name of the Win for Life game jackpot prize winners In the event an insurance company defaults on its payments, the Kansas Life and Health Insurance Guarantee Association (KLHIGA) will make the payments The KLHIGA was statutorily created, as set forth in K.S.A 40-3008, subsection (0), to provide coverage in the event an insurance company defaults The Lottery remains contingently liable for the payment of the lifetime prizes in the event the insurance companies and the KLHIGA fail to meet their obligation

Annuity contracts have been purchased for lifetime prize payments At June 30, 2010 and

2009, the approximate remaining prize payments are $481,500 and $499,500, respectively Prize payments are due in varying amounts through September 2048 or the life of the individuals

Litigation

There may, at times, be claims or lawsuits to which the Lottery is a party The Lottery management and legal counsel anticipate that the potential claims against the Lottery would not materially affect the financial position of the Lottery

6 - Risk Management

The Lottery's risk management activities for workers' compensation and unemployment are recorded in the State Workers' Compensation Self-Insurance Fund and the Employment Security Fund, funds of the State of Kansas The Lottery contributes to these funds based upon annual assessed rates

Employees are offered various health insurance coverage programs of the State The Lottery's contribution toward single member coverage ranges from 85 percent to 97 percent, based on salary level and tobacco usage of the employee

State agencies are not allowed to purchase or carry insurance on any property owned by the State or its agencies, except as expressly and specifically authorized by statute Currently, none of the exceptions apply to property of the Lottery The State has had no problem in resolving losses in the past through utilization of resources available at the time the loss occurred The Lottery retains liability for property and equipment damage

22

This is trial version www.adultpdf.com

Trang 2

Kansas Lottery (A Component Unit of the State of Kansas)

Tort claims involving Lottery employees are subject to the Kansas Tort Claims Act (K.SA

75-6101, etseq.)

Employees' faithful performance is covered by commercial insurance There has been no significant reduction in insurance coverage Settlements have not exceeded insurance coverage in the past three years

7 - Required Payments

Pursuant to the Act, the Director of Accounts and Reports of the State of Kansas shall transfer monies in the Lottery Operating Fund to the State Gaming Revenue Fund (the Fund),

at least monthly, in an amount equal to the monies in such fund in excess of those needed for payment of Lottery expenses, payment of compensation to retailers and transfers to the Prize Payment Fund as certified by the Executive Director of the Lottery For the years ended June

30, 2010 and 2009, the State Legislature set a minimum amount of transfers to the Fund of

$67,750,000 and $68,000,000, respectively Included in the minimum transfer amount were mandated transfers of $1,030,443 and $1,628,958 for the years ended June 30, 2010 and

2009, respectively, from proceeds of special veterans' games In addition, mandated transfers of $26,898 and $937,612, respectively, were made to the State General Fund Total transfers to the State of Kansas of $67,776,898 and $68,187,612 were made for the years ended June 30, 2010 and 2009, respectively, of which $4,500,000 and $5,750,000 were unpaid as of June 30, 2010 and 2009, respectively

Expanded Lottery

All expanded lottery revenue is forwarded to the Lottery's account each business day Gaming revenue collected is then distributed in accordance with governing legislation The following is a summary of revenues collected and distributions made for the year ended June 30,2010:

Gaming Facility Revenue:

Online games $ 17,692,234

Distributions:

State General Fund - 22% $ 4,546,077 Problem Gaming Fund - 2% 413,280

Ford County - 1.5% 309,960 Casino operator management

At June 30, 2010, $81,341 was receivable from the casino manager for online and table game revenue At June 30, 2010, $732,823 was payable to the casino operator, Dodge City, and Ford County for revenues collected but not yet distributed, and is included in accounts payable and accrued liabilities $67,697 was payable to the State of Kansas for amounts due

to the State General Fund and Problem Gaming Fund for revenues collected but not yet distributed

23

Trang 3

8 - Schedule of Gross Margin - Lottery

Gross margin by game Is as follows:

Pull Power-Instant Tabs ball

Sales, net $ 114,565,603 $ 9,550,612 $ 40,984,298

Prizes, net (68,582,240) (5,717,269) (20,684,057)

Retailer

'" commissions 16,978, 1281 (581,723) F,250,320)

Gross margin 39,005,235 $ 3,251,620 17,849,921

Pull

Sales, net $ 115,719,258 $ 8,753,280 $ 39,999,151

Prizes net (68,074,447) (5,149,555) (21,059,843)

Retailer

commissions (6,977,618) 1615,5571 F,208,0511

Year Ended June 30, 2010

1,698,311 $ 14,843,528 $ 26,633,476 $ 3,917,722 (864,323) (7,554,332) (14,774,516) (2,073,604) (93,249) (815,0121 p,462,361) (215,110)

740,739 6,474.184 10,396,599 1,629,008

Year Ended June 30, 2009

1,696,039 $ 14,823,955 $ 28,420,377 (892,976) (7,804,919) (16,384,553) 193,6261 (818,3191 p,568,877)

709,437 6,200,717 10,466,947

$ 6,082,931 10,688,074 $ 3,451,413 $ 2,998,200 $ 235,414,168 (3,095,792) (5,439,492) (2,124,349) (1,600,000) (132,609,974) (333,9951 1586,849) P89,506) 1164,6221 (13,670,8751

$ 2,653,144 4,681,733 1,137,558 1,333,578 89,133,319

$ 5,974,132 10,730,148 $ 4,389,328 $ 230,505,688 (3,145,424) (5,649,501 ) (2,749,947) (130,911,165) (329,787) 1592,3311 (242,302) 113,446,468)

$ 2,498,921 4,468,316 1,397,079 86,148.035

Trang 4

9 - Pension Plan

Plan description

The Lottery participates in the Kansas Public Employees Retirement System (KPERS), a cost-sharing, multiple-employer defined benefit pension plan as provided by K.SA 74-4901,

et seq KPERS provides retirement benefits, life insurance, disability income benefits, and

death benefits Kansas law establishes and amends benefit provisions KPERS issues a publicly available financial report that includes financial statements and required supplementary information That report may be obtained by writing to KPERS (611 South Kansas Avenue, Suite 100; Topeka, Kansas 66603-3803) or by calling 1-800-228-0366 Funding policy

K.SA 74-4919 establishes the KPERS member-employee contribution rate at four percent of covered salary Eligible employees are considered full-time with one year of service The employer collects and remits member-employee contributions according to the provisions of Section 414(h) of the Internal Revenue Code State law provides that the employer contribution rate be determined annually based on the results of an annual actuarial valuation KPERS is funded on an actuarial reserve basis State law sets a limitation on annual increases in the contribution rates for KPERS employers The employer rates established by statute for calendar years 2010 and 2009 are 7.57 and 6.97 percent, respectively The Lottery contributions to KPERS for the years ending June 30, 2010, 2009 and 2008, were approximately $284,000, $277,000, and $260,000, respectively, equal to 100% of the statutorily required contributions for each year

10 -Other Postemployment Healthcare Benefits

Description

Kansas statutes provide that postemployment healthcare benefits be extended to retired employees who have met age and/or service eligibility requirements The health insurance benefit generally provides the same coverage for retirees and their dependants as for active employees and their dependents The health insurance benefit plan is a single employer defined benefit plan administered by Kansas Health Policy Authority The benefit is available for selection at retirement and is extended to retirees and their dependents for life Non-Medicare participants are subsidized by the State, thus resulting in a liability to the State The accounting for the health insurance for retirees is included in the State's Self-Insurance Health fund, with the subsidy provided from the Self-Insurance Health fund The Plan does not issue a stand-alone financial report

Funding Policy

The State provides health insurance benefits to retirees and their dependents in accordance with Kansas law (K.S.A 75-6511) Kansas statutes, which may be amended by the state legislature, established that partiCipating retirees contribute to the employee group health fund benefits plan, including administrative costs The State appropriates funds annually for the costs associated with this retirement benefit and provides funding for the expenditure on

a pay-as-you-go basis through the Self Insurance Fund In fiscal years 2010 and 2009, the Lottery did not contribute to the plan

25

Trang 5

(A Component Unit of the State of Kansas)

Annual OPEB Cost and Net OPEB Obligation

The Lottery's annual OPEB (Other Post Employment Benefits) cost is calculated based on the annual required contribution of the employer (ARC), an amount actuarially determined in accordance with the parameters of GASB Statement 45 The ARC represents a level of funding that, if paid on an ongoing basis, is projected to cover normal cost each year and amortize any unfunded actuarial liabilities over a period of not to exceed thirty years The following table presents the components of the Lottery's annual OPEB cost for the year, the contributions to the plan, and changes in the Lottery's net OPEB obligation

Annual required contribution (ARC)

Interest in the net OPEB obligation

Adjustment to the ARC

Annual OPEB cost (expense)

Net employer contributions

Increase in net OPEB obligation

Net OPEB obligation July 1, 2009

Net OPEB obligation June 30, 2010

Kansas Lottery

Fiscal Year

2008 $

2009

2010 Funded Status and Funding Progress

Annual OPEB Cost

Net Employer Contributions 80,037 $

60,595 63,338

$ 65,909 5,414 (7,985) 63,338

63,338 140,632

$ 203,970

Percentage Contributed

End of Year Net OPEB Obligation

- $ 80,037

140,632 203,970

As of June 30, 2010, the most recent actuarial valuation date, the actuarial accrued liability for benefits was $652,394 The Lottery's policy is to fund the benefits on a pay as you go basis, resulting in an unfunded actuarial accrued liability (UAAL) of $652,394 The covered payroll (annual payroll of active employees covered by the plan) was $3,745,917, and the ratio of the UAAL to the covered payroll was 17.42 percent

26

Trang 6

Actuarial valuations of an ongoing plan involve estimates of the value of reported amounts and assumptions about the probability of occurrence of events far into the future The valuation includes, for example, assumptions about future employment, mortality and the healthcare cost trends Amounts determined regarding the funded status of the plan and the annual required contributions of the employer are subject to continual revision as actual results are compared with the past expectations and new estimates are made about the future The schedule of funding progress, presented as required supplementary information following the notes to the financial statements, presents multi-year trend information about whether the actuarial value of plan assets is increasing or decreasing relative to the actuarial accrued liabilities for benefits

Actuarial Methods and Assumptions

Projections of benefits for reporting purposes are based on the substantive plan and include the types of benefits provided at the time of valuation and the historical pattern of sharing of benefit cost between the employer and plan members to that point The actuarial methods and assumptions used include techniques that are designed to reduce the effects of short-term volatility in actuarial accrued liabilities and actuarial value of assets, consistent with the long-term perspective of the calculations

In the June 30, 2010 actuarial valuation, the projected unit credit cost method was applied The actuarial assumptions included a 3.85 percent investment rate of return, which is a blended rate of the expected long-term investment returns on the State's pooled funds and investments The valuation assumed annual healthcare cost trend rates of 5 to 10 percent in the next twenty years The UAAL is being amortized over a 30 year open period in level dollar amounts

11 -Subsequent Event

Subsequent to year end, two applicants seeking to become an Expanded Lottery gaming facility manager in the South Central Gaming Zone deposited a privilege fee of $25 million each pursuant to the Kansas Expanded Lottery Act Privilege fees are deposited into the State Treasury and credited to the Lottery's Gaming Facility Manager Fund Upon approval, which occurred December 15, 2010, the privilege fee from the successful applicant will be deposited into the State's Expanded Lottery Act Revenues Fund The fee from the unsuccessful applicant will be refunded without interest

The Lottery has evaluated subsequent events through the date of the independent auditors' report which is the date the financial statements are available to be issued

27

Trang 7

Trang 8

Kansas Lottery (A Component Unit of the State of Kansas) Schedule of Funding Progress Health Insurance Post Employment Benefits

Actuarial Value of Liability Unfunded Funded Covered Covered

28 This is trial version www.adultpdf.com

Trang 9

Trang 10

KANSAS LOTTERY (A COMPONENT UNIT OF THE STATE OF KANSAS)

COMBINING BALANCE SHEET

JUNE 30, 2010

Kansas Lottery Expanded Lottery Lottery ASSETS

Current Assets:

Cash:

Accounts receivable, net of allowance for

doubtful accounts of $618,583 3,426,331 81,341

Accounts receivable - unbilled 5,897,136

Instant ticket game inventory 2,014,378

Capital assets, net of depreciation:

Property and equipment - Lottery 442,494

Property and equipment - Expanded Lottery 7,889,090

LIABILITIES AND NET ASSETS

Current liabilities:

Accounts payable and accrued liabilities $ 1,748,973 $ 732,823

Total current liabilities 11,607,969 800,520

Net assets:

Invested in capital assets 442,494 7,889,090

Total liabilities and net assets $ 17,643,563 $ 8,689,610

29

Total

2010

$ 5,533,496 895,529 3,507,672 5,897,136 153,378 2,014,378 18,001,589

442,494 7,889,090 8,331,584

$ 26,333,173

$ 2,481,796 4,567,697 5,358,996 12,408,489

8,331,584 5,593,100 13,924,684

$ 26,333,173

Định dạng
Số trang	10
Dung lượng	505,88 KB