white settlement independent school district annual ...boardbook.wsisd.net/2009 board...
TRANSCRIPT
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
ANNUAL FINANCIAL REPORT FOR THE YEAR ENDED
AUGUST 31, 2009
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
Table of Contents for
Year Ended August 31, 2009
Exhibit
Page
Number
Certificate of Board 3
Independent Auditor’s Report 4
Management’s Discussion and Analysis 6
Basic Financial Statements:
Government-wide Financial Statements:
A-1 Statement of Net Assets 16
B-1 Statement of Activities 17
Governmental Fund Financial Statements:
C-1 Balance Sheet 18
C-2 Reconciliation for Exhibit C-1 21
C-3 Statement of Revenues, Expenditures, and Changes in Fund
Balance
22
C-4 Reconciliation for Exhibit C-3 24
Proprietary Fund Financial Statements:
D-1 Statement of Net Assets 25
D-2 Statement of Revenues, Expenses, and Changes in Fund
Net Assets
26
D-3 Statement of Cash Flow 27
Fiduciary Fund Financial Statements:
E-1 Statement of Fiduciary Net Assets 28
Notes to the Financial Statements 29
Required Supplementary Information:
G-1 Budgetary Comparison Schedule - General Fund 48
Combining Schedules:
H-1 Combining Balance Sheet – Nonmajor Governmental Funds 50
H-2 Combining Statement of Revenues, Expenditures, and Changes in
Fund Balances - Nonmajor Governmental Funds
56
Required Texas Education Agency Schedules:
J-1 Schedule of Delinquent Taxes Receivable 62
J-2 Schedule of Expenditures for Computation of Indirect Cost 64
J-3 Fund Balance and Cash Flow Calculation Worksheet 65
J-4 Budgetary Comparison Schedule – NonMajor Fund – Child
Nutrition Program
66
J-5 Budgetary Comparison Schedule – NonMajor Fund – Debt Service
Fund
67
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
Table of Contents for
Year Ended August 31, 2009
(Continued)
Reports on Internal Controls, Compliance and Federal Awards:
Report on Internal Controls Over Financial Reporting Based and on
Compliance and Other Matters Based on an audit of Financial
Statements Performed in Accordance with Governmental Auditing
Standards
70
Report on Compliance With Requirements Applicable to Each
Major Program and Internal Control Over Compliance in
Accordance with OMB Circular A-133
72
Schedule of Findings and Questioned Costs 74
Schedule of Status of Prior Findings 75
Corrective Action Plan 76
K-1 Schedule of Expenditures of Federal Awards 77
Notes to Schedule of Expenditures of Federal Awards 78
L School First Indicators 79
2
CERTIFICATE OF THE BOARD
White Settlement Independent School District Tarrant 220-920
Name of School District County Co. – Dist. Number
We, the undersigned, certify that the attached annual financial reports of the above named school
district were reviewed and (check one) _______ approved _______ disapproved for the year
ended August 31, 2009, at a meeting of the board of trustees of such school district on the
_____ day of _____________, 2009.
_______________________________ _____________________________
Signature of Board Secretary Signature of Board President
If the board of trustees disapproved of the auditor's report, the reason(s) for disapproving it is
(are): (attach list as necessary)
3
4
KIRK & RICHARDSON, P. C. Members of the American Institute of Certificate Public Accountants
Tom Kirk, CPA Don Richardson, CPA Cindy Poole, CPA
7559 John T. White Road P O. Box 8342 Fort Worth, Texas 76124-0342
(817) 451-7406 E-mail: [email protected] Fax (817) 451-7597
Independent Auditor's Report
Board of Trustees
White Settlement Independent School District
White Settlement, Texas
Members of the Board of Trustees:
We have audited the accompanying financial statements of the governmental activities, each
major fund, and the aggregate remaining fund information of White Settlement Independent
School District (the "District"), as of and for the year ended August 31, 2009, which collectively
comprise the District’s basic financial statements as listed in the table of contents. These
financial statements are the responsibility of the District's Administrators. Our responsibility is
to express an opinion on them based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the United
States of America and the standards applicable to financial audits contained in Government
Auditing Standards, issued by the Comptroller General of the United States. Those standards
require that we plan and perform the audit to obtain reasonable assurance about whether the
financial statements are free of material misstatement. An audit includes examining, on a test
basis, evidence supporting the amounts and disclosures in the financial statements. An audit also
includes assessing the accounting principles used and significant estimates made by
management, as well as evaluating the overall financial statement presentation. We believe that
our audit provides a reasonable basis for our opinion.
In our opinion, the financial statements referred to above present fairly, in all material respects,
the respective financial position of the governmental activities, each major fund, and aggregate
remaining fund information of the District, as of August 31, 2009, and the respective changes in
financial position and cash flows, where applicable, thereof for the year then ended in conformity
with accounting principles generally accepted in the United States of America.
In accordance with Government Auditing Standards, we have also issued our report dated
December 9, 2009, on our consideration of the District's internal control over financial reporting
and our tests of its compliance with certain provisions of laws, regulations, contracts and grant
agreements and other matters. The purpose of that report is to describe the scope of our testing
of internal control over financial reporting and compliance and the results of that testing, and not
to provide an opinion on the internal control over financial reporting on compliance. That report
is an integral part of an audit performed in accordance with Governmental Auditing Standards
and should be considered in assessing the results of our audit.
5
The management’s discussion and analysis and budgetary comparison information on pages 6
through 13 and 48 are not a required part of the basic financial statements but are supplementary
information required by accounting principles generally accepted in the United States of
America. We have applied certain limited procedures, which consisted principally of inquires of
management regarding the methods of measurement and presentation of the required
supplementary information. However, we did not audit the information and express no opinion
on it.
Our audit was conducted for the purpose of forming an opinion on the financial statements that
collectively comprise the District’s basic financial statements. The combining and individual
nonmajor fund financial statements and statistical tables are presented for purposes of additional
analysis and are not a required part of the basic financial statements. The accompanying
schedule of expenditures 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, Local
Governments, and Non-Profit Organizations, and is also not a required part of the basic financial
statements. Such information has been subjected to the auditing procedures applied in the audit
of the basic financial statements, and in our opinion, is fairly stated, in all material respects, in
relation to the basic financial statements taken as a whole.
The Texas Education Agency (“TEA”) requires school districts to include certain information in
the Annual Financial and Compliance Report in conformity with laws and regulations of the
State of Texas. This information is in Exhibits identified in the Table of Contents as J-1 through
J-5. Except for Exhibit J-3 (Fund Balance and Cash Flow Calculation Schedule) which is
marked UNADUDITED and on which we express no opinion, these schedules 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.
Kirk & Richardson, P.C.
December 9, 2009
6
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
MANAGEMENT DISCUSSION AND ANALYSIS
FOR THE FISCAL YEAR ENDED AUGUST 31, 2009
UNAUDITED
As management of the District, we offer readers of the District’s financial statements this
narrative overview and analysis of the financial activities of the District for the year
ended August 31, 2009. We encourage readers to consider the information presented
here in conjunction with additional information that we have furnished in our letter of
transmittal, which can be found at the front of this report and the District’s financial
statements, which follow this section.
Financial Highlights
The liabilities of the District exceeded its assets at the close of the most recent period
by a negative $11,707,789 (net assets). Of this amount, $8,810,471 (unrestricted net
assets) may be used to meet the District’s ongoing obligations.
As of the close of the current fiscal year, the District’s governmental funds reported
combined ending fund balances of $12,357,248. Approximately 42 percent of this
total amount, $5,150,420, is available for spending at the government’s discretion
(unreserved, undesignated fund balance).
At the end of the current fiscal year, unreserved, undesignated fund balance for the
general fund was $4,803,399, or 12 percent of the total general fund expenditures.
Overview of the Financial Statements
This discussion and analysis are intended to serve as an introduction to the District’s
basic financial statements. The District’s basic financial statements are comprised of
three components: (1) government-wide financial statements, (2) fund financial
statements, and (3) notes to the financial statements. This report also contains other
supplementary information in addition to the basic financial statements themselves.
Government-wide financial statements. The government-wide financial statements are
designed to provide readers with a broad overview of the District’s finances, in a manner
similar to a private-sector business.
The statement of net assets presents information on all of the District’s assets and
liabilities, with the difference between the two reported as net assets. Over time,
increases or decreases in net assets may serve as a useful indicator of whether the
financial position of the District is improving or deteriorating.
The statement of activities presents information for all of the current year’s revenues and
expenses regardless of when cash is received or paid. Thus, revenues and expenses are
7
reported in this statement for some items that will only result in cash flows in future fiscal
periods.
Both of the District’s government-wide financial statements distinguish the functions of
the District as being principally supported by taxes and intergovernmental revenues
(governmental activities) as opposed to business-type activities that are intended to
recover all or a significant portion of their costs through user fees and charges. The
District has no business-type activities and no component units for which it is financially
accountable. The government-wide financial statements can be found on pages 16-17 of
this report.
Fund financial statements. A fund is a grouping of related accounts that is used to
maintain control over resources that have been segregated for specific activities or
objectives. The District, like other state and local governments, uses fund accounting to
ensure and demonstrate compliance with finance-related requirements. The fund
financial statements provide more detailed information about the District’s most
significant funds-not the District as a whole.
Some funds are required by State law and/or bond covenants.
Other funds may be established by the Board to control and manage money for
particular purposes or to show that it is properly using certain taxes or grants.
All of the funds of the District can be divided into three categories: governmental funds,
proprietary and fiduciary funds.
Governmental funds. Governmental funds are used to account for essentially the
same functions reported as governmental activities in the government-wide financial
statements. However, unlike the government-wide financial statements,
governmental fund financial statements focus on near-term inflows and outflows of
spendable resources, as well as on balances of spendable resources available at the
end of the fiscal year. Such information may be useful in evaluating a government’s
near-term financing requirements. Because the focus of governmental funds is
narrower than that of the government-wide financial statements, it is useful to
compare the information presented for governmental funds with similar information
presented for governmental activities in the government-wide financial statements.
By doing so, readers may better understand the long-term impact of the government’s
near-term financing decisions. Both the governmental fund balance sheet and the
governmental fund statement of revenues, expenditures, and changes in fund balances
provide a reconciliation to facilitate this comparison between governmental funds and
governmental activities. The District adopts an annual appropriated budget for its
general fund, debt service fund and food service fund. A budgetary comparison
schedule has been provided to demonstrate compliance with these budgets. The basic
governmental fund financial statements can be found on pages 18-24 of this report.
8
Proprietary funds. Proprietary funds provide the same type of information as the
government-wide financial statements, only in more detail. There are two proprietary
fund types. Enterprise funds are used to report the same functions presented as
business-type activities in the government-wide financial statements. The District has
no business-type activities or enterprise funds. The second type of proprietary fund is
the internal service fund. Internal service funds are an accounting device used to
accumulate and allocate costs internally among the various functions. The District
uses the internal service fund to report activities for its self-funded insurance
program. The basic proprietary fund financial statements can be found on pages 25-
27 of this report.
Fiduciary funds. Fiduciary funds are used to account for resources held for the
benefit of parties outside the government. Fiduciary funds are not reflected in the
government-wide financial statements because the resources of those funds are not
available to support the District’s own programs. The District is the trustee, or
fiduciary, for these funds and is responsible for ensuring that the assets reported in
these funds are used for their intended purposes. All of the District’s fiduciary
activities are reported in a separate statement of fiduciary net assets that can be found
on page 28.
Notes to the financial statements. The notes provide additional information that is
essential to a complete understanding of the data provided in the government-wide
and fund financial statements. The notes to the financial statements can be found on
pages 29-46 of this report.
Other information. In addition to the basic financial statements and accompanying
notes, this report also presents certain required supplementary information that further
explains and supports the information in the financial statements. Required
supplementary information can be found on pages 48 of this report.
Government-wide Financial Analysis
As noted earlier, net assets may serve over time as a useful indicator of a government’s
financial position. In the case of the District, liabilities exceeded assets by $11,707,789
as of August 31, 2009.
9
August 31, 2009 August 31, 2008
Current assets 20,698,131$ 20,587,067$ Capital assets 174,252,351 180,373,557
Total assets 194,950,482 200,960,624
Current liabilities 6,352,272 6,337,781 Long-term liabilities outstanding 200,305,999 198,799,381
Total liabilities 206,658,271 205,137,162
Net assets:Invested in capital assets,
net of related debt (24,801,525) (14,274,392) Restricted 4,283,265 2,903,385 Unrestricted 8,810,471 7,194,469
Total net assets (11,707,789)$ (4,176,538)$
The District's Net Assets
Investment in capital assets (e.g., land, buildings and improvements, and furniture and
equipment) less any related debt used to acquire those assets that is still outstanding is a
negative $24,801,525. The District uses these capital assets to provide services to
students; consequently, these assets are not available for future spending. Although the
District’s investment in its capital assets is reported net of related debt, it should be noted
that the resources needed to repay this debt must be provided from other sources, since
the capital assets themselves cannot be used to liquidate these liabilities. An additional
portion of the District’s net assets ($4,283,265) represents resources that are subject to
external restrictions on how they may be used. The remaining balance of unrestricted net
assets ($8,810,471) may be used to meet the District’s ongoing obligations. This surplus
is not an indication that the District has significant resources available to meet financial
obligations next year, but rather the result of having long-term commitments that are less
than currently available resources.
Governmental activities. The District’s total net assets decreased by $7,531,251. The
total cost of all governmental activities this year was $63,335,110. The amount that our
taxpayers paid for these activities through property taxes was $21,807,973 or 39.1%.
10
Fiscal Year Fiscal YearAugust 31, 2009 August 31, 2008
Revenues:Program revenues
Charges for services 3,229,685$ 3,046,407$ Operating grants and contributions 7,116,875 8,480,366
General revenuesProperty taxes 21,807,973 18,922,439 State grants 23,280,649 21,969,623 Other 368,677 1,348,165 Special - 2,802,671
Total revenues 55,803,859 56,569,671 Expenses:
Instruction 30,731,799 26,688,340 Instructional resources and media services 955,677 764,431 Curriculum and staff development 271,310 319,351 Instructional leadership 936,186 799,632 School leadership 3,445,182 2,736,972 Guidance, counseling & evaluation services 1,424,601 1,284,790 Social work services 234,602 220,132 Health services 522,542 529,856 Student transportation 1,065,659 1,100,573 Food service 3,164,510 2,784,406 Cocurricular/extracurricular activities 1,920,652 1,973,081 General administration 1,619,393 1,579,505 Plant maintenance and operations 5,840,741 5,259,944 Security and monitoring services 275,974 247,528 Data processing services 141,579 94,634 Community services 849,953 889,296 Interest on long-term debt 9,666,613 8,923,197 Bond issuance costs and fees 55,428 55,235 Capital outlay 71,387 112,560 Payments to other governmental agencies 141,342 18,900
Total expenses 63,335,130 56,382,363
Increase (decrease) in net assets (7,531,271) 187,308 Beginning net assets (4,176,538) (4,363,846) Prior Period Adjustment - - Beginning net assets-Restated - - Ending net assets (11,707,809)$ (4,176,538)$
Changes in the District's Net Assets
Financial Analysis of the District’s Funds
As noted earlier, the District uses fund accounting to ensure and demonstrate compliance
with finance-related legal requirements, bond covenants, and segregation for particular
purposes.
Governmental funds. The focus of the District’s governmental funds is to provide
information on near-term inflows, outflows, and balances of spendable resources. Such
information is useful in assessing the District’s financing requirements. In particular,
unreserved, undesignated fund balance may serve as a useful measure of the District’s
net resources available for spending at the end of a fiscal year.
11
As of the end of the current fiscal year, the District’s governmental funds reported
combined ending fund balances of $12,357,248, an increase of $19,551. Approximately
42 percent of this total amount ($5,150,420) constitutes unreserved, undesignated fund
balance. The remainder of fund balance is reserved or designated to indicate that it is not
available for new spending because it has already been committed (1) for other purposes
($2,802,671), (2) to pay debt service ($3,753,227), (3) for food service ($530,038), (4)
for construction ($93,296), and (5) for other miscellaneous designations ($27,596).
The general fund is the primary operating fund of the District. At the end of the current
fiscal year, unreserved, undesignated fund balance of the general fund was $4,803,399,
out of a total fund balance of $7,633,666. As a measure of the general fund’s liquidity, it
may be useful to compare both unreserved, undesignated fund balance and total fund
balance to the total fund expenditures. Unreserved, undesignated fund balance represents
12 percent of the total general fund expenditures, while total fund balance represents 19.2
percent of that same amount.
The fund balance of the District’s general fund decreased by $538,087 during the current
fiscal year. Key factors in this decrease are:
Receiving less local and state revenues than anticipated offset by expenditures
being less than anticipated.
An emphasis placed on fund balance due to economic conditions.
The debt service fund has a total fund balance of $3,753,227, a net increase of
$1,335,643, all of which is reserved for the payment of debt service.
The capital projects fund is used to account for financial resources to be used for the
acquisition or construction of major capital facilities and equipment purchases. The fund
balance of the District’s capital projects fund was $93,296 as of August 31, 2009. The
net decrease in fund balance during the period in capital projects was $836,649.
General Fund Budgetary Highlights
Over the course of the year, the District recommended and the Board approved several
revisions to the budget at the function level due to spending patterns.
The Revenue budget was revised to reflect changes in estimated revenue
projections: State Program increased due to changes in enrollment projections and
the offset of the reduced tax rate. Actual local revenue increased due to our tax
base increasing, however, the estimated local revenue was very consistent with
our actual receipts.
The Expenditure budget was amended by an insignificant amount for usual
expenditures.
12
Capital Asset and Debt Administration
Capital assets. The District’s investment in capital assets for its governmental activities
as of August 31, 2009, amounts to $174,252,351 (net of accumulated depreciation). This
investment in capital assets includes land, buildings and improvements, and furniture and
equipment.
Districts Capital Assets (net of depreciation)
August 31, 2009 August 31, 2008
Land 4,305,444$ 4,305,444$ Buildings and improvements 166,550,817 49,328,911 Furniture and equipment 3,396,090 4,033,797 Construction in progress - 122,705,405
Total at historical cost 174,252,351$ 180,373,557$
Additional information on the District’s capital assets can be found in Note G on page 40
of this report.
Long-term debt. As of August 31, 2009, the District had total general obligation bonded
debt outstanding of $180,294,121, a decrease of $2,606,522 from the prior year.
Accretion on capital appreciation bonds was a net $4,242,496 for fiscal year 2009,
resulting in an ending balance of $16,122,199. The District had an increase in loss on
refunding of ($23,827), resulting in an ending balance of ($238,264).
The District’s bonds presently carry “AAA” ratings with the underlying ratings as
follows: Fitch “A-” and Standard and Poors “A”.
Additional information on the District’s long-term debt can be found in Note I on pages
41-42 of this report.
Economic Factors and Next Year’s Budgets and Rates
The District’s student attendance rate remains stable at 95 percent.
Even with the declining housing industry, the District’s enrollment maintains a steady
growth.
Basic M&O tax rate for 2009-10 remains at 75.19 percent of 2006-07 M&O rate, plus
4¢. The District is currently at $1.04 per $100 in assessed property value for the third
year. The District’s taxable valuation has decreased by .927 percent.
13
The District’s 2009-10 expenditures, as adopted, exceed adopted revenue projections
by $641,293. Administration is working with the school board to reduce this
expenditure figure during the fiscal year. Any excess of expenditures to revenue will
involve the use of our fund balance.
Requests for Information
This financial report is designed to provide our citizens, taxpayers, customers, investors
and creditors with a general overview of the District’s finances as well as demonstrate
accountability for funds the District receives. Questions concerning any of the
information provided in this report or requests for additional information should be
addressed to the Business Office, at White Settlement I.S.D., 401 S. Cherry Lane, White
Settlement, Texas 76108.
THIS PAGE LEFT BLANK INTENTIONALLY
14
BASIC FINANCIAL STATEMENTS
15
EXHIBIT A-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF NET ASSETSAUGUST 31, 2009
Control
Data
CodesGovernmental
Activities
Primary Government
ASSETS1,297,452 Cash and Cash Equivalents $1110
16,298,887 Current Investments1120
1,014,517 Property Taxes Receivable (Delinquent)1220
(356,249)Allowance for Uncollectible Taxes1230
844,895 Due from Other Governments1240
6,278 Other Receivables, net1290
36,845 Inventories1300
10,000 Deferred Expenses1410
1,545,506 Capitalized Bond and Other Debt Issuance Costs1420
Capital Assets:
4,305,444 Land1510
166,550,817 Buildings, Net1520
3,396,090 Furniture and Equipment, Net1530
Total Assets1000 194,950,482
LIABILITIES
596,199 Accounts Payable2110
215,163 Interest Payable2140
1,491,915 Accrued Wages Payable2160
4,048,995 Deferred Revenues2300
Noncurrent Liabilities
3,273,943 Due Within One Year2501
197,032,056 Due in More Than One Year2502
Total Liabilities2000 206,658,271
NET ASSETS
(24,801,525)Invested in Capital Assets, Net of Related Debt3200
530,038 Restricted for Federal and State Programs3820
3,753,227 Restricted for Debt Service3850
8,810,471 Unrestricted Net Assets3900
Total Net Assets3000 (11,707,789)$
The notes to the financial statements are an integral part of this statement.
16
EXHIBIT B-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF ACTIVITIESFOR THE YEAR ENDED AUGUST 31, 2009
Net (Expense)
Revenue and
Changes in Net
AssetsProgram RevenuesData
Control
Codes
1 3 4 6
Operating
Grants and
Contributions
Charges for
ServicesExpenses
Governmental
Activities
Primary Gov.
Primary Government:
GOVERNMENTAL ACTIVITIES:804,970 30,731,779 4,560,357 (25,366,452)Instruction $ $ $ $11
- 955,677 44,819 (910,858)Instructional Resources and Media Services12
- 271,310 12,080 (259,230)Curriculum and Instructional Staff Development13
- 936,186 144,930 (791,256)Instructional Leadership21
- 3,445,182 195,873 (3,249,309)School Leadership23
- 1,424,601 82,663 (1,341,938)Guidance, Counseling and Evaluation Services31
- 234,602 124,078 (110,524)Social Work Services32
- 522,542 74,829 (447,713)Health Services33
- 1,065,659 38,265 (1,027,394)Student (Pupil) Transportation34
1,304,872 3,164,510 1,537,437 (322,201)Food Services35
905,645 1,920,652 58,888 (956,119)Extracurricular Activities36
- 1,619,393 62,119 (1,557,274)General Administration41
214,198 5,840,741 117,190 (5,509,353)Plant Maintenance and Operations51
- 275,974 12,890 (263,084)Security and Monitoring Services52
- 141,579 6,324 (135,255)Data Processing Services53
- 849,953 44,134 (805,819)Community Services61
- 9,666,613 - (9,666,613)Debt Service - Interest on Long Term Debt72
- 55,428 - (55,428)Debt Service - Bond Issuance Cost and Fees73
- 71,387 - (71,387)Facilities Acquisition and Construction81
- 16,500 - (16,500)Payments to Juvenile Justice Alternative Ed. Prg.95
- 124,842 - (124,842)Other Intergovernmental Charges99
[TP] TOTAL PRIMARY GOVERNMENT: 63,335,110 3,229,685 7,116,875 (52,988,550)$ $ $
DataControlCodes General Revenues:
Taxes:15,136,194 Property Taxes, Levied for General PurposesMT
6,671,779 Property Taxes, Levied for Debt ServiceDT
19,495,681 State Aid - Formula GrantsSF
3,784,968 Grants and Contributions not RestrictedGC
174,221 Investment EarningsIE
194,456 Miscellaneous Local and Intermediate RevenueMI
45,457,299 Total General RevenuesTR
Net Assets--Beginning
Change in Net Assets
Net Assets--Ending
CN
NB
NE
(7,531,251)
(4,176,538)
(11,707,789)$
The notes to the financial statements are an integral part of this statement.
17
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
BALANCE SHEET
GOVERNMENTAL FUNDS
AUGUST 31, 2009
Control
Data
CodesGeneral
Fund Fund
Debt Service
50
Projects
Capital
6010
ASSETS146,257 288,931 41,576 Cash and Cash Equivalents $ $ $1110
3,603,345 11,939,852 51,720 Investments - Current1120
225,594 788,923 - Property Taxes - Delinquent1220
(48,703)(307,546) - Allowance for Uncollectible Taxes (Credit)1230
- 733,460 - Due from Other Governments1240
3,625 228,810 - Due from Other Funds1260
- 4,696 - Other Receivables1290
- 27,596 - Inventories1300
- 10,000 - Deferred Expenditures1410
Total Assets1000 13,714,722 3,930,118 93,296 $ $ $
LIABILITIES AND FUND BALANCES
Liabilities: - 130,008 - Accounts Payable/Bank Overdrafts $ $ $2110
- 1,449,451 - Accrued Wages Payable2160
- 7,625 - Due to Other Funds2170
176,891 4,493,972 - Deferred Revenues2300
Total Liabilities2000 6,081,056 176,891 -
Fund Balances:
Reserved For: - 27,596 - Investments in Inventory3410
3,753,227 - - Retirement of Long Term Debt3420
- - - Food Service3450
- 2,802,671 - Other Purposes3490
Unreserved Designated For: - - 93,296 Construction3510
Unreserved and Undesignated: - 4,803,399 - Reported in the General Fund3600
- - - Reported in Special Revenue Funds3610
Total Fund Balances3000 7,633,666 3,753,227 93,296
Total Liabilities and Fund Balances4000 13,714,722 3,930,118 93,296 $ $ $
The notes to the financial statements are an integral part of this statement.
18
EXHIBIT C-1
Other
Funds Funds
Governmental
Total
487,451 964,215 $ $703,970 16,298,887
- 1,014,517 - (356,249)
111,435 844,895 4,000 236,435 1,582 6,278 9,249 36,845 - 10,000
1,317,687 19,055,823 $ $
132,954 262,962 $ $42,464 1,491,915
228,810 236,435 36,400 4,707,263
440,628 6,698,575
- 27,596 - 3,753,227
530,038 530,038 - 2,802,671
- 93,296
- 4,803,399 347,021 347,021
877,059 12,357,248
1,317,687 19,055,823 $ $
19
THIS PAGE LEFT BLANK INTENTIONALLY
20
EXHIBIT C-2WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET TO THESTATEMENT OF NET ASSETS
AUGUST 31, 2009
12,357,248 $Total Fund Balances - Governmental Funds
(2,527,087)1 Capital assets used in governmental activities are not financial resources and therefore Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these assets was $210,427,075 and the accumulated depreciation was $30,053,518. In
Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these assets was $210,427,075 and the accumulated depreciation was $30,053,518. In addition, long-term liabilities, including bonds payable, are not due and payable in the current period, and, therefore are not reported as liabilities in the funds. At the
Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these assets was $210,427,075 and the accumulated depreciation was $30,053,518. In addition, long-term liabilities, including bonds payable, are not due and payable in the current period, and, therefore are not reported as liabilities in the funds. At the beginning of the year, the long-term debt was $182,900,644. The net effect of including
Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these assets was $210,427,075 and the accumulated depreciation was $30,053,518. In addition, long-term liabilities, including bonds payable, are not due and payable in the current period, and, therefore are not reported as liabilities in the funds. At the beginning of the year, the long-term debt was $182,900,644. The net effect of including the beginning balances for capital assets (net of depreciation) and long-term debt in the
Capital assets used in governmental activities are not financial resources and therefore are not reported in governmental funds. At the beginning of the year, the cost of these assets was $210,427,075 and the accumulated depreciation was $30,053,518. In addition, long-term liabilities, including bonds payable, are not due and payable in the current period, and, therefore are not reported as liabilities in the funds. At the beginning of the year, the long-term debt was $182,900,644. The net effect of including the beginning balances for capital assets (net of depreciation) and long-term debt in the governmental activities is to increase (decrease) net assets.
126,111,661 2 Current year capital outlays and long-term debt principal payments are expenditures in Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements,but they should be shown as increases in capital assets Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements,but they should be shown as increases in capital assets and reductions in long-term debt in the government-wide financial statements. The net
Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements,but they should be shown as increases in capital assets and reductions in long-term debt in the government-wide financial statements. The net effect of including the 2009 capital outlays and debt principal payments is to increase (decrease) net assets.
(6,920,940)3 The 2009 depreciation expense increases accumulated depreciation. The net effect of The 2009 depreciation expense increases accumulated depreciation. The net effect of the current year's depreciation is to decrease net assets.
(140,728,671)4 Various other reclassifications and eliminations are necessary to convert from the Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, eliminating interfund transactions,
Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, eliminating interfund transactions, reclassifying the proceeds of bond sales as an increase in bonds payable, and recognizing the liabilities associated with maturing long-term debt and interest. The net
Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, eliminating interfund transactions, reclassifying the proceeds of bond sales as an increase in bonds payable, and recognizing the liabilities associated with maturing long-term debt and interest. The net effect of these reclassifications and recognitions is to increase (decrease) net assets.
(11,707,789)$19 Net Assets of Governmental Activities
The notes to the financial statements are an integral part of this statement.
21
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
Codes Fund
General
10
Fund
Debt Service
50
Projects
Capital
60
REVENUES:16,377,006 6,709,662 6,372 Total Local and Intermediate Sources $ $ $570022,890,328 2,790,268 - State Program Revenues5800
- - - Federal Program Revenues5900
Total Revenues5020 39,267,334 9,499,930 6,372
EXPENDITURES:Current:
23,944,184 - - Instruction0011834,378 - - Instructional Resources and Media Services0012223,626 - - Curriculum and Instructional Staff Development0013721,421 - - Instructional Leadership0021
3,000,895 - - School Leadership00231,203,094 - - Guidance, Counseling and Evaluation Services0031
96,023 - - Social Work Services0032392,024 - - Health Services0033805,872 - - Student (Pupil) Transportation0034
- - - Food Services0035979,939 - - Extracurricular Activities0036
1,363,630 - - General Administration00415,056,551 - - Facilities Maintenance and Operations0051
243,989 - - Security and Monitoring Services0052118,257 - - Data Processing Services0053668,839 - - Community Services0061
Debt Service: - 2,860,000 - Debt Service - Principal on Long Term Debt0071 - 5,302,133 - Debt Service - Interest on Long Term Debt0072 - 2,154 - Debt Service - Bond Issuance Cost and Fees0073
Capital Outlay: - - 843,021 Facilities Acquisition and Construction0081
Intergovernmental:16,500 - - Payments to Juvenile Justice Alternative Ed. Prg.0095
124,842 - - Other Intergovernmental Charges0099
Total Expenditures6030 39,794,064 8,164,287 843,021
1100 Excess (Deficiency) of Revenues Over (Under) Expenditures
(526,730) 1,335,643 (836,649)
OTHER FINANCING SOURCES (USES): 14,513 - - Sale of Real and Personal Property7912
(25,870) - - Transfers Out (Use)8911
Total Other Financing Sources (Uses) 7080 (11,357) - -
1200 Net Change in Fund Balances (538,087) 1,335,643 (836,649)
0100 Fund Balance - September 1 (Beginning) 8,171,753 2,417,584 929,945
3000 Fund Balance - August 31 (Ending) $ 7,633,666 $ 3,753,227 $ 93,296
The notes to the financial statements are an integral part of this statement.
22
EXHIBIT C-3
Other
Funds Funds
Governmental
Total
25,268,801 2,175,761 $ $26,471,644 791,048 3,920,743 3,920,743
6,887,552 55,661,188
26,810,265 2,866,081 834,400 22 225,331 1,705 832,234 110,813
3,026,709 25,814 1,230,691 27,597
213,945 117,922 444,578 52,554 808,294 2,422
2,796,014 2,796,014 1,750,731 770,792 1,363,630 - 5,056,551 -
243,989 - 118,257 - 726,011 57,172
2,860,000 - 5,302,133 -
2,154 -
843,021 -
16,500 - 124,842 -
6,828,908 55,630,280
58,644 30,908
14,513 - (25,870) -
- (11,357)
58,644 19,551
818,415 12,337,697
$ 877,059 $ 12,357,248
23
EXHIBIT C-4WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
RECONCILIATION OF THE GOVERNMENTAL FUNDS STATEMENT OF REVENUES, EXPENDITURES,AND CHANGES IN FUND BALANCES TO THE STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED AUGUST 31, 2009
19,551 $Total Net Change in Fund Balances - Governmental Funds
126,111,661 Current year capital outlays and long-term debt principal payments are expenditures in Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements, but they should be shown as increases in capital assets and Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements, but they should be shown as increases in capital assets and reductions in long-term debt in the government-wide financial statements. The net effect
Current year capital outlays and long-term debt principal payments are expenditures in the fund financial statements, but they should be shown as increases in capital assets and reductions in long-term debt in the government-wide financial statements. The net effectof removing the 2009 capital outlays and debt principal payments is to increase (decrease) net assets.
(6,920,940)Depreciation is not recognized as an expense in governmental funds since it does not Depreciation is not recognized as an expense in governmental funds since it does not require the use of current financial resources. The net effect of the current year's Depreciation is not recognized as an expense in governmental 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.
(126,741,523)Various other reclassifications and eliminations are necessary to convert from the Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, adjusting current year revenue to show the
Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, adjusting current year revenue to show the revenue earned from the current year's tax levy, eliminating interfund transactions, reclassifying the proceeds of bond sales, and recognizing the liabilities associated with
Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, adjusting current year revenue to show the revenue earned from the current year's tax levy, eliminating interfund transactions, reclassifying the proceeds of bond sales, and recognizing the liabilities associated with maturing long-term debt and interest. The net effect of these reclassifications and
Various other reclassifications and eliminations are necessary to convert from the modified accrual basis of accounting to accrual basis of accounting. These include recognizing deferred revenue as revenue, adjusting current year revenue to show the revenue earned from the current year's tax levy, eliminating interfund transactions, reclassifying the proceeds of bond sales, and recognizing the liabilities associated with maturing long-term debt and interest. The net effect of these reclassifications and recognitions is to increase (decrease) net assets.
(7,531,251)$ Change in Net Assets of Governmental Activities
The notes to the financial statements are an integral part of this statement.
24
EXHIBIT D-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF NET ASSETSPROPRIETARY FUNDS
AUGUST 31, 2009
Internal
Service Fund
Governmental
Activities -
ASSETS
Current Assets:
333,237 Cash and Cash Equivalents $
Total Assets 333,237
LIABILITIES
Current Liabilities:
333,237 Accounts Payable
Total Liabilities 333,237
The notes to the financial statements are an integral part of this statement.
25
EXHIBIT D-2WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETS
PROPRIETARY FUNDS
FOR THE YEAR ENDED AUGUST 31, 2009
Internal
Service Fund
Governmental
Activities -
OPERATING REVENUES:
131,026 Local and Intermediate Sources $
Total Operating Revenues 131,026
OPERATING EXPENSES:
156,896 Professional and Contracted Services
Total Operating Expenses 156,896
Income Before Transfers (25,870)
25,870 Transfer In
Change in Net Assets
Total Net Assets - September 1 (Beginning)
Total Net Assets - August 31 (Ending)
-
-
$ -
The notes to the financial statements are an integral part of this statement.
26
EXHIBIT D-3WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED AUGUST 31, 2009PROPRIETARY FUNDS
Internal
Service Fund
Governmental
Activities -
Cash Flows from Operating Activities:
131,026 Cash Received from User Charges $
(125,185)Cash Payments for Other Operating Expenses
5,841 Net Cash Provided by OperatingActivities
Cash Flows from Non-Capital Financing Activities:
25,870 Operating Transfer Out
Net Increase in Cash and Cash Equivalents 31,711
Cash and Cash Equivalents at Beginning of the Year: 301,526
Cash and Cash Equivalents at the End of the Year: 333,237 $
Operating Income (Loss):$
Reconciliation of Operating Income (Loss) to Net Cash
Provided by Operating Activities:(25,870)
Assets and Liabilities:Effect of Increases and Decreases in Current
31,711 Increase (decrease) in Accounts PayableNet Cash Provided by OperatingActivities 5,841 $
The notes to the financial statements are an integral part of this statement.
27
EXHIBIT E-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF FIDUCIARY NET ASSETSFIDUCIARY FUNDSAUGUST 31, 2009
Agency
Funds
ASSETS
25,637 Cash and Cash Equivalents $
Total Assets 25,637 $
LIABILITIES
25,637 Due to Student Groups $
Total Liabilities 25,637 $
The notes to the financial statements are an integral part of this statement.
28
29
White Settlement Independent School District
Notes to the Financial Statements
For the Year ended August 31, 2009
I - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The financial statements of the White Settlement Independent School District (the
"District") have been prepared in conformity with accounting principles generally
accepted in the United States of America (GAAP) as applied to local government units.
The District follows the generally accepted accounting principles promulgated by the
Governmental Accounting Standards Board (GASB) and other authoritative sources
identified in Statement of Auditing Standards No. 69 of the American Institute of
Certified Public Accountants; and it complies with the requirements of the appropriate
version of the Texas Education Agency’s Financial Accountability System Resource
Guide (the “Resource Guide”) and the requirements of contracts and grants of agencies
from which it receives funds.
A. Reporting entity
White Settlement Independent School District is a public educational agency operating
under the applicable laws and regulations of the State of Texas. The District is governed
by a seven member Board of Trustees (the “Board”) elected by the registered voters of
the District. The Board has the authority to make decisions, appoint administrators and
managers, and significantly influence operations. It also has the primary accountability
for fiscal matters. All powers and duties not specifically delegated by statute to the Texas
Education Agency (“Agency”) or to the State Board of Education are reserved for the
Board, and the Agency may not substitute its judgment for the lawful exercise of those
powers and duties by the Board. Therefore, the District is a financial reporting entity as
defined by the GASB in its Statement No. 14, “The Financial Reporting Entity.” The
component unit, as described below, is included in the District’s reporting entity because
of the significance of its operations or financial relationship with the District.
B. Government-Wide and Fund Accounting
The Statement of Net Assets and the Statement of Activities are government-wide
financial statements. They report information on all of the District’s non-fiduciary
activities with most of the interfund activities removed. Governmental activities include
programs supported primarily by taxes, State foundation funds, grants and other
intergovernmental revenues.
The Statement of Activities demonstrates how other people or entities that participate in
programs the District operates have shared in the payment of the direct costs. Direct
costs are those that are clearly identifiable with a specific function. Program revenues of
the District include charges for services and operating grants and contributions. Charges
for services consists of charges to customers or applicants that purchase, use, or directly
benefit from goods or services provided by a given function or segment of the District.
30
Examples include tuition paid by students not residing in the District, school lunch
charges, etc. Operating grants and contributions include amounts paid by organizations
outside the District to help meet the operational or capital requirements of a given
function. Examples include grants under the Elementary and Secondary Education Act.
If a source of revenue is not program revenue, it is general revenue used to support all of
the District’s functions. Taxes are always general revenue.
Interfund activities between governmental funds and between governmental funds and
proprietary funds appear as due to/due froms on the Governmental Fund Balance Sheet
and Proprietary Fund Statement of Net Assets and as other resources and other uses on
the governmental fund Statement of Revenues, Expenditures and Changes in Fund
Balance and on the Proprietary Fund Statement of Revenues, Expenses and Changes in
Fund Net Assets. All interfund transactions between governmental funds and between
governmental funds and internal service funds are eliminated on the government-wide
statements. Interfund activities between governmental funds and fiduciary funds remain
as internal balances on the government-wide Statement of Net Assets.
The fund financial statements provide reports on the financial condition and results of
operations for three fund categories – governmental, proprietary, and fiduciary. Since the
resources in the fiduciary funds cannot be used for District operations, they are not
included in the government-wide statements. The District considers some governmental
funds major and reports their financial condition and results of operations in a separate
column.
Proprietary funds distinguish operating revenues and expenses from non-operating items.
Operating revenues result from providing services and producing and delivering goods in
connection with a proprietary fund’s principal ongoing operations; they usually come
from exchange or exchange-like transactions. All other revenues are non-operating.
Operating expenses can be tied specifically to the production of the goods and services,
such as materials and labor and direct overhead. Other expenses are nonoperating.
C. Measurement Focus, Basis of Accounting, and Financial Statement Presentation
The government-wide financial statements use the economic resources measurement
focus and the accrual basis of accounting, as do the proprietary fund and fiduciary fund
financial statements. Revenues are recorded when earned and expenses are recorded
when a liability is incurred, regardless of the timing of the related cash flows. Property
taxes are recognized as revenue in the year for which they are levied. Grants and similar
items are recognized as soon as all eligibility requirements imposed by the provider have
been met.
Governmental fund financial statements use the current financial resources measurement
focus and the modified accrual basis of accounting. With this measurement focus, only
current assets, current liabilities and fund balances are included on the balance sheet.
Operating statements of these funds present net increases and decreases in current assets
(i.e., revenues and other financing sources and expenditures and other financing uses.)
31
The modified accrual basis of accounting recognizes revenues in the accounting period in
which they become both measurable and available, and it recognizes expenditures in the
accounting period in which the fund liability is incurred, if measurable, except for
unmatured interest and principal on long-term debt, which is recognized when due. The
expenditures related to certain compensated absences and claims and judgments are
recognized when the obligations are expected to be liquidated with expendable available
financial resources. The District considers all revenues available if they are collectible
within 60 days after year-end.
Revenues from local sources consist primarily of property taxes. Property tax revenues
and revenues received from the State are recognized under the susceptible to accrual
concept. Miscellaneous revenues are recorded as revenue when received in cash because
they are generally not measurable until actually received. Investment earnings are
recorded as earned, since they are both measurable and available.
Grant funds are considered earned to the extent of expenditures made under the
provisions of the grant. Accordingly, when such funds are received, they are recorded as
deferred revenues until related and authorized expenditures have been made. If balances
have not been expended by the end of the project period, grantors sometimes require the
District to refund all or part of the unused amount.
The Proprietary Fund Types and Fiduciary Funds are accounted for on a flow of
economic resources measurement focus and utilize the accrual basis of accounting. This
basis of accounting recognizes revenues in the accounting period in which they are
earned and become measurable and expenses in the accounting period in which they are
incurred and become measurable. Agency Funds apply the accrual basis of accounting,
but do not have a measurement focus. The District applies all GASB pronouncements as
well as the Financial Accounting Standards Board pronouncements issued on or before
November 30, 1989, unless these pronouncements conflict or contradict GASB
pronouncements. With this measurement focus, all assets and all liabilities associated
with the operation of these funds are included on the fund Statement of Net Assets. The
fund equity is segregated into invested in capital assets net of related debt, restricted net
assets, and unrestricted net assets.
D. Fund Accounting
The District’s accounts are organized on the basis of funds, each of which is considered
to be a separate accounting entity. The operations of each fund are accounted for by
providing a separate set of self-balancing accounts which are comprised of each fund’s
assets, liabilities, equity, revenues, and expenditures or expenses.
32
The District reports the following major governmental funds:
1. The General Fund – The General Fund is used to account for financial resources
used for general operations. It is the basic fund of the school system and covers
all activities for which a special fund has not been established. All fund balances
are considered resources available for current operations. All general tax
revenues and other receipts that are not allocated by law or contractual agreement
to some other fund are accounted for in this fund.
2. Debt Service Funds – This fund is used to account for the payment of principal
and interest on long-term general obligation debt of the District. The main source
of revenue for debt service is the apportionment of local property taxes.
3. Capital Projects Funds – The proceeds from long-term debt financing and
revenues and expenditures related to authorized construction and other capital
asset acquisitions are accounted for in a capital projects fund.
Additionally, the District reports the following fund type(s):
Governmental Funds:
1. Special Revenue Funds – These funds are used to account for resources
restricted to, or designated for specific purposes by the District or a grantor.
Federal and State financial assistance generally is accounted for in a Special
Revenue Fund. Generally, unused balances must be returned to the grantor at the
close of specified project periods.
Proprietary Funds:
1. Internal Service Funds – These funds are conceived to be self-supporting.
Revenues are earned mainly from sales of services to the schools and operating
departments of the District. The District uses this fund type to report its Workers
Compensation activities.
Fiduciary Funds:
1. Private Purpose Trust Funds – The District accounts for donations for which
the donor has stipulated that both the principal and the income may be used for
purposes that benefit parties outside the District.
2. Agency Funds – The District accounts for resources held for others in a custodial
capacity in agency funds. The District’s Agency Fund consists of the Student
Activity Funds and other organizational activities requiring clearing accounts.
33
E. Other Accounting Policies
1. For the purpose of the statement of cash flows for proprietary funds, the District
considers highly liquid investments to be cash equivalents if they have a maturity of
three months or less when purchased.
2. The District uses the consumption method to account for inventories of food
products, school supplies, and athletic equipment. Under this method, these items are
carried in an inventory account of the respective fund at cost, using the first-in, first-
out method of accounting and are subsequently charged to expenditures when
consumed. In the General Fund, reported inventories are offset by a fund balance
reserve. Inventories of food commodities used in the food service program are
recorded at fair market values supplied by the Texas Department of Human Services.
Although commodities are received at no cost, their fair market value is recorded as
inventory and deferred revenue when received. When requisitioned, inventory and
deferred revenues are relieved, expenditures are charged, and revenue is recognized
for an equal amount.
3. In the government-wide financial statements, and proprietary fund types in the fund
financial statements, long-term debt and other long-term obligations are reported as
liabilities in the applicable governmental activities or proprietary fund type statement
of net assets. Bond premiums and discounts, as well as issuance costs, are deferred
and amortized over the life of the bonds using the straight-line method. Bonds
payable are reported net of applicable bond premium or discount. Bond issuance
costs are reported as deferred charges and amortized over the term of the related debt.
In the fund financial statements, governmental fund types recognize bond premiums
and discounts, as well as bond issuance costs, during the current period. The face
amount of debt issued is reported as other financing sources. Premiums received on
debt issuances are reported as other financing sources while discounts on debt
issuances are reported as other financing uses. Issuance costs, whether or not
withheld from the actual debt proceeds received, are reported as debt service
expenditures.
4. Capital assets, which include land, buildings and improvements, furniture and
equipment, are reported in the applicable governmental column in the government-
wide financial statements. The District defines capital assets with an initial,
individual cost of more than $5,000 and an estimated useful life in excess of one year.
Such assets are recorded at historical or estimated historical cost if purchased or
constructed. Donated capital assets are recorded at estimated fair value at the date of
donation.
The costs of normal maintenance and repairs that do not add to the value of the asset
or materially extend assets lives are not capitalized. Major outlays for capital assets
and improvements are capitalized as projects are constructed. Interest incurred during
construction is not capitalized.
34
Buildings, furniture and equipment of the District are depreciated using the straight-
line method over the following estimated lives:
Assets Years
Land Not depreciated
Buildings and improvements 9-39
Furniture and equipment 5-15
5. Bond proceeds not spent are restricted for construction.
6. Since Internal Service Funds support the operations of governmental funds, they are
consolidated with the governmental funds in the governmental-wide financial
statements. The expenditures of governmental funds that create the revenues of
internal service funds are eliminated to avoid “grossing up” the revenues and
expenses of the District as a whole.
7. In the fund financial statements, governmental funds report reservations of fund
balance for amounts that are not available for appropriation or are legally restricted
by outside parties for use for a specific purpose. Designations of fund balances
represent tentative management plans that are subject to change.
8. When the District incurs an expense for which it may use either restricted or
unrestricted assets, it uses the restricted assets first whenever they will have to be
returned if they are not used.
9. The Data Control Codes refer to the account code structure prescribed by the Texas
Education Agency (the “Agency”) in their Resource Guide. The Agency requires
school districts to display these codes in the financial statements in order to insure
accuracy in building a Statewide data base for policy development and funding plans.
10. Certain payments to vendors reflect costs applicable to future accounting periods and
are recorded as prepaid items within the deferred expenditures/expenses line item in
both government-wide and fund financial statements.
11. School Districts are required to report all expenses by function, except certain indirect
expenses. General administration and data processing service functions (data control
codes 41 and 53, respectively) include expenses that are indirect expenses of other
functions. These indirect expenses are not allocated to other functions.
II. RECONCILIATION OF GOVERNMENT-WIDE AND FUND FINANCIAL
STATEMENTS.
Refer to Exhibit C-2 “Reconciliation of the Governmental Funds Balance Sheet to the
Statement of Net Assets”, Item 1 and to Exhibit C-4 “Reconciliation of the Governmental
Funds Statement of Revenues, Expenditures, and Changes in Fund Balances to the
Statement of Activities”, first item for explanations.
35
III. STEWARDSHIP, COMPLIANCE, AND ACCOUNTABILITY
A. Budgetary Data
The official budget was prepared for adoption for the General Fund, Debt Service Fund,
and the Food Service Fund, which is included within the Special Revenue Fund. The
budget is prepared using the modified accrual basis of accounting.
The following procedures are followed in establishing the budgetary data reflected in the
financial statements:
1. Prior to August 20 the District prepares a budget for the next succeeding fiscal
year beginning September 1. The operating budget includes proposed
expenditures and the means of financing them.
2. A meeting of the Board is then called for the purpose of adopting the proposed
budget. At least ten day’s public notice of the meeting must be given.
3. Prior to September 1, the budget is legally enacted through passage of a resolution
by the Board.
Once a budget is approved, it can be amended at the function and fund level by
approval of a majority of the members of the Board. Amendments are presented to
the Board at its regular meetings. Each amendment must have Board approval. As
required by law, such amendments are made before the fact, are reflected in the
official minutes of the Board, and are not made after fiscal year end. Because the
District has a policy of careful budgetary control, several amendments were necessary
during the year.
Each budget is controlled by the budget coordinator at the revenue and expenditure
function/object level. Budgeted amounts are as amended by the Board. All budget
appropriations lapse at year end.
Original
Budget
Appropriations
Increase
(Decrease)
Amended
Budget
Appropriations
General Fund $40,139,607 654,118 $40,793,725
Food Service Special Revenue Fund 2,689,500 200,000 2,889,500
Debt Service Fund 8,166,134 0 8,166,134
A reconciliation of fund balances for both appropriated budgeted and non-
appropriated budgeted special revenue funds is as follows:
August 31, 2009
Fund Balance
Appropriated Budgeted Funds – Food Service Special Revenue Fund $530,038
Non-appropriated Budgeted Funds 347,021
All Special Revenue Funds $877,059
36
B. Excess of expenditures over appropriations There were no excess of expenditures over appropriation for the period ended August 31, 2009. C. Deficit fund equity There were no deficit fund equities at the end of the fiscal year. IV. DETAILED NOTES ON ALL FUNDS
A. Deposits and Investments Legal and Contractual Provisions Governing Deposits and Investments
The District’s funds are required to be deposited and invested under the terms of a depository contract. The Depository bank deposits for safekeeping and trust with the District’s agent bank approved securities in an amount sufficient to protect District 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 dollar amount of Federal Deposit Insurance Corporation (“FDIC”) insurance.
1. Cash Deposits:
At August 31, 2009, the carrying amount of the District’s deposits (cash, certificates of deposits, and interest-bearing saving accounts included in temporary investments) was $1,297,452 and the bank balance was $1,768,626. The District’s cash deposits at August 31, 2009, and during the year, were entirely covered by FDIC insurance and pledged collateral held by the District’s agent bank in the District’s name.
2. Investments Considered as Cash Equivalents:
The State Public Funds Investment Act (Government Code Chapter 2256) contains specific provisions in the areas of investment practices, management reports and establishment of appropriate policies. Among other things, it requires the District to adopt, implement, and publicize an investment policy. That policy must address the following areas: (1) safety of principal and liquidity, (2) portfolio diversification, (3) allowable investments, (4) acceptable risk levels, (5) expected rates of returns, (6) maximum allowable stated maturity of portfolio investments, (7) maximum average dollar-weighted maturity 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 District to invest in (1) obligations of the U.S. Treasury, certain U.S. agencies, and the State of Texas, (2) certificates of deposits, (3) certain municipal securities, (4) money market savings accounts, (5) repurchase agreements, (6) bankers acceptances, (7) Mutual Funds, (8) Investment pools, (9) guaranteed investment contracts, (10) and common trust funds. The Act also requires the District to have independent auditors perform test procedures related
37
to investment practices as provided by the Act. The District is in substantial
compliance with the requirements of the Act and with local policies.
The District’s investments at August 31, 2009, are shown below:
Investment Type/Rating
Carrying Amount
Fair Value
Weighted Average
Maturity (Days)
TexPool/AAAm $15,927,944 $15,927,944 On demand
TexStar/AAAm 278,469 278,469 On demand
MetLife Common Stock 92,474 43,551 N/A
$16,298,887 $16,249,964
The District’s temporary investments consist of balances held by Texas Local
Government Investment Pool (“TexPool”) and TexasStar Local Government
Investment Pool, as detailed above. These investment pools are public funds
investment pools created to provide a safe environment for the placement of local
government funds in authorized short-term, fully-collateralized investments,
including direct obligations of, or obligations guaranteed by, the United States or
State of Texas or their agencies; federally insured certificates of deposit issued by
Texas banks or savings and loans; and fully collateralized direct repurchase
agreements secured by U. S. Government agency securities and placed through a
primary government securities dealer. This pools operates in a manner consistent
with the Security and Exchange Commission’s Rule 2a7 of the Investment Act of
1940.
Policies Governing Deposits and Investments
In compliance with the Public Funds Investment Act, the District has adopted a deposit
and investment policy. That policy does address the following risks:
a. Custodial Credit Risk – Deposits: In the case of deposits, this is the risk that in
the event of a bank failure, the District’s deposits may not be returned to it. The
District’s policy regarding types of deposits allowed and collateral requirements is
all deposits are covered by FDIC insurance and pledged collateral in their
entirety. The District has no custodial credit risk for its deposits.
b. Custodial Credit Risk – Investments: For an investment, this is the risk that, in
the event of the failure of the counterparty, the District will not be able to recover
the value of its investments or collateral securities that are in the possession of an
outside party. The District has no investments exposed to Custodial Credit Risk.
c. Interest-rate Risk – Interest-rate risk occurs when potential purchases of debt
securities do not agree to pay face value for those securities if interest rates rise.
The District does not have any investments considered as Interest-rate Risk.
d. Other Credit Risk Exposure – The District may invest in a securities lending
program if the value of securities loaned is not less than 100 percent
collateralized, including accrued income, and the loan allows for termination at
any time; the loan is secured; the terms of the loan require that the securities being
38
held as collateral be pledged to the investing entity; and, the loan is placed
through a primary government securities dealer or a financial institution doing
business in this state. The District does not have any investments in a securities
lending program.
e. Concentration Risk – The investment portfolio shall be diversified in terms of
investment instruments, maturity scheduling, and financial institutions to reduce
risk of loss resulting from over concentration of assets in a specific class of
investments, specific maturity, or specific issuer. The District is not exposed to
concentration risk.
Defaults and Recovery of Prior-period Losses – The District had no defaults and recovery
of prior-period losses.
B. Property Taxes
Property taxes are levied by October 1 on the assessed value listed as of the prior January
1 for all real and business personal property located in the District in conformity with
Subtitle E, Texas Property Tax Code. Taxes are due on receipt of the tax bill and
delinquent if not paid before February 1 of the year in which imposed. On January 31 of
each year, a tax lien attaches to property to secure the payment of all taxes, penalties, and
interest ultimately imposed.
The tax rates assessed for the year ended August 31, 2009, to finance General Fund
operations and the payment of principal and interest on general obligation long-term debt
were $1.0400 and $0.4584 per $100 valuation, respectively, for a total of $1.4984 per
$100 valuation.
Current tax collections for the year ended August 31, 2009 were 97.9% of the year-end
adjusted tax levy.
C. Delinquent Taxes Receivable
Delinquent taxes are prorated between maintenance (General Fund) and debt service
based on rates adopted for the year of the levy. Allowances for uncollectible taxes within
the General and Debt Service Funds are based on historical experience in collecting
taxes. Uncollectible personal property taxes are periodically reviewed and written off,
but the District is prohibited from writing off real property taxes without specific
statutory authority from the Texas Legislature. As of August 31, 2009, property taxes
receivable, net of estimated uncollectible taxes, totaled $1,218,533 and $104,429 for the
General and Debt Service Funds, respectively.
39
D. Interfund Receivables, Payables, and Transfers
Interfund balances at August 31, 2009 consisted of the following amounts:
Due to General Fund From:
Special Revenue Fund – ESEA I, A, Improving Basic Programs $175,000
Special Revenue Fund – IDEA – Part B, Formula 53,810
$228,810
Due to Debt Service Fund From:
General Operating Fund $3,625
Due to Special Revenue Fund – Campus Activity Fund From:
General Fund $4,000
All interfund balances are expected to be paid within the year.
Interfund transfers for the year ended August 31, 2009 consisted of the following
individual amounts:
Transfers From General Fund To:
Proprietary Fund $25,870
The General Fund transferred these funds to the Proprietary Fund to cover a deficit fund
balance.
E. Disaggregation of Receivables and Payables
The District believes that sufficient detail of receivable and payable balances is provided
in the financial statements to avoid the obscuring of significant components by
aggregation. Therefore, no disclosure is provided which disaggregates those balances.
There are no significant receivables which are not scheduled for collection within one
year of August 31, 2009.
Governmental funds report deferred revenue in connection with receivables for revenues
that are not considered to be available to liquidate liabilities of the current period.
40
F. Deferred Revenues
Governmental funds also defer revenue recognition in connection with resources that
have been received, but not yet earned.
Deferred Revenues at August 31, 2009 were as follows:
Unavailable Unearned Total
Delinquent Property Taxes Receivable – General $ 481,377 $ 0 $ 481,377
Delinquent Property Taxes Receivable – Debt Service 176,891 0 176,891
State Foundation Revenue Received Before Earned – General Fund 0 2,934,092 2,934,092
State Foundation Revenue Received Before Earned – Special Revenue 0 27,151 27,151
Insurance Proceeds Received Before Expenditures 1,074,340 0 1,074,340
Food Service Commodities 0 9,249 9,249
Miscellaneous 0 4,163 4,163
Total Deferred Revenues $1,732,608 $2,974,655 $4,707,263
G. Capital Asset Activity
Capital asset activity for the year ended August 31, 2009 is as follows:
Beginning
Balance
Increases
Decreases
Ending
Balance
Governmental activities:
Capital assets, not being depreciated:
Land $ 4,305,444 $ 0 $ 0 $ 4,305,444
Construction in progress 122,705,405 0 122,705,405 0
Total capital assets, not being
depreciated
127,010,849
0
122,705,405
4,305,444
Capital assets, being depreciated:
Buildings and improvements 75,958,240 123,477,039 0 199,435,279
Furniture and equipment 7,457,986 28,100 0 7,486,086
Total capital assets, being
depreciated
83,416,226
123,505,139
0
206,921,365
Accumulated depreciation for:
Buildings and improvements 26,629,329 6,255,133 0 32,884,462
Furniture and equipment 3,424,189 665,807 0 4,089,996
Total accumulated depreciation 30,053,518 6,920,940 0 36,974,458
Total capital assets, being
depreciated, net
53,362,708
116,584,199
0
169,946,907
Governmental activities capital assets,
Net
$180,373,557
$116,584,199
$122,705,405
$174,252,351
41
Depreciation expense was charged to governmental functions of the District as follows:
Governmental activities:
11 – Instruction $3,921,514
12 – Instructional Resources & Media Services 121,277
13 – Curriculum and Instructional Staff Development 45,979
21 – Instructional Leadership 103,952
23 – School Leadership 418,473
31 – Guidance, Counseling & Evaluation Services 193,910
32 – Social Work Services 20,657
33 – Health Services 77,964
34 – Student Transportation 257,365
35 – Food Services 368,496
36 – Extracurricular Activities 169,921
41 – General Administration 229,893
51 – Plant Maintenance & Operations 812,290
52 – Security & Monitoring Services 31,985
53 – Data Processing 23,322
61 – Community Services 123,942
Total Depreciation Expense $6,920,940
H. Compensated Absences
Upon retirement from the District, employees shall receive $15 for each year of verifiable
service to the District. In addition, retirees who have completed at least five years of
consecutive District service shall be reimbursed for all unused personal and/or sick leave
at the rate of $10 per day.
I. Bonds Payable
The following is a description of the District’s bonds outstanding as of August 31, 2009:
Issue/Maturity
Date
Interest
Rates
Payable
Amounts
Original
Issue
Beginning
Balance
Issued
Retired
Ending
Balance
Amounts
Due in
One Year
2003 Unlimited
School Bldg.
Bonds/2033
3.125%
to
5.90%
$20,883,645
$20,883,645
$ 0
$290,000
$20,593,645
$ 300,000
2004 Unlimited
School Bldg.
Bonds/2034
4.25%
to
6.10%
21,924,739
21,924,739
0
0
21,924,739
1,084,042
2005 Unlimited
School Bldg.
Bonds/2035
3.00%
to
5.33%
38,331,435
37,101,435
0
280,000
36,821,435
0
2006 Unlimited
School Bldg.
& Refunding
Bonds/2045
4.00%
to
5.31%
53,277,592
52,582,593
0
1,089,997
51,492,595
600,000
2007 Unlimited
School Bldg.
& Refunding
Bonds/2045
3.90%
to
4.75%
35,432,938
34,908,235
0
946,525
33,961,711
1,289,901
2008 Unlimited
School Bldg.
Bonds/2033
3.54%
to
6.00%
15,499,996
15,499,996
0
0
15,499,996
0
$182,900,643 $ 0 $2,606,522 $180,294,121 $3,273,943
42
Accreted Interest $11,879,703 $4,495,974 $253,478 $16,122,199 -
Premium/
Discount on
Bonds
$4,281,125
$0
$153,183
$4,127,942
-
Refunding Loss
on Bonds
$(262,091)
$0
$23,827
$(238,264)
-
Interest and fees paid on general obligation bonds during the year was $5,304,287.
The following is a summary of the District’s future annual debt service requirements to
maturity for general obligation bonds.
Year Ended
August 31
Principal
Interest
Total
Requirements
2010 $ 3,273,943 $ 5,796,027 $ 9,069,970
2011 4,044,880 5,990,890 10,035,770
2012 4,704,775 6,168,710 10,873,485
2013 5,485,111 6,392,819 11,877,930
2014 6,209,659 6,586,433 12,796,092
2015-2019 37,199,547 31,301,588 68,501,135
2020-2024 42,255,371 26,572,116 68,827,487
2025-2029 31,655,964 37,312,865 68,968,829
2030-2034 26,434,986 38,639,612 65,074,598
2035-2039 10,938,201 36,703,712 47,641,913
2040-2044 6,918,407 38,631,593 45,550,000
2045-2049 1,173,277 7,936,723 9,110,000
Totals $180,294,121 $248,033,088 $428,327,209
There are a number of limitations and restrictions contained in the various general
obligation bond indentures. The District is in compliance with all significant limitations
and restrictions at August 31, 2009.
J. Changes in Long-Term Liabilities
The following changes occurred in long-term liabilities during the year:
Beginning
Balance
Increase
Decrease
Ending
Balance
Amounts Due
In One Year
Governmental Activities
Gen. Obligation Bonds $182,900,643 $ 0 $2,606,522 $180,294,121 $3,273,943
Accreted Interest 11,879,703 4,495,974 253,478 16,122,199 0
Premium/(Discount)
on Bonds
4,281,125
0
153,183
4,127,942
0
Refunding Loss (262,091) 0 (23,827) (238,264) 0
$198,799,380 $4,495,974 $2,989,356 $200,305,998 $3,273,943
K. Commitments under operating leases
Commitments under operating (noncapitalized) lease agreements for equipment provide
for minimum future rental payments as of August 31, 2009, as follows:
43
Year Ending August 31
2010 $231,581
2011 225,412
2012 225,412
2013 78,452
2014 11,570
Total Minimum Rentals $772,427
Rental expenditures in Fiscal Year 2009: $219,478.
L. Defined Benefit Pension Plan
Plan Description. The District contributes to the Teacher Retirement System of Texas
(“TRS”), a cost-sharing multiple employer defined benefit pension plan. TRS
administers retirement and disability annuities, and death and survivor benefits to
employees and beneficiaries of employees of the public school systems of Texas. It
operates primarily under the provisions of the Texas Constitution, Article XVI, Sec. 67,
and Texas Government Code, Title 8, Subtitle C. TRS also administers proportional
retirement benefits and service credit transfer under Texas Government Code, Title 8,
Chapters 803 and 805, respectively. TRS issues a publicly available financial report that
includes financial statements and required supplemental information for the defined
benefit plan. That report may be obtained by writing to the TRS Communication
Department, 1000 Red River, Austin, Texas 78701, by calling the TRS Communication
Department at 1-800-223-8778, or by downloading the report from the TRS Internet
website, www.trs.state.tx.us, under the TRS Publications heading.
Funding Policy. Contribution requirements are not actuarially determined but are
established and amended by the Texas state legislature. The state funding policy is as
follows: (1) The state constitution requires the legislature to establish a member
contribution rate of not less than 6.0% of the member’s annual compensation and a state
contribution rate of not less than 6.0% and not more than 10.0% of the aggregate annual
compensation of members of the system during that fiscal year; (2) A state statute
prohibits benefit improvements or contribution reductions if, as a result of a particular
action, the time required to amortize TRS’s unfunded actuarial liabilities would be
increased to a period that exceeds 31 years, or, if the amortization period already exceeds
31 years, the period would be increased by such action. State law provides for a member
contribution rate of 6.4% for fiscal years 2009, 2008, and 2007, a state contribution rate
of 6.58% for fiscal years 2009 and 2008 and 6.0% for fiscal year 2007. In certain
instances the reporting district is required to make all or a portion of the state’s 6.58%
contribution for fiscal year. State contributions to TRS made on behalf of the District’s
employees for the years ended August 31, 2009, 2008 and 2007 were $1,967,020,
$1,895,570, and $1,673,143, respectively. The District paid additional state contributions
for the years ended August 31, 2009, 2008, and 2007 in the amounts of $142,500,
$113,475, and $173,269, respectively, on the portion of the employees’ salaries that
exceeded the statutory minimum.
44
M. Retiree Health Plan
Plan Description. The District contributes to the Texas Public School Retired
Employees Group Insurance Program (TRS–Care), a cost-sharing multiple employer
defined benefit postemployment health care plan administered by the Teacher Retirement
System of Texas. TRS-Care Retired Plan provides health care coverage for certain
persons (and their dependents) who retired under the Teacher Retirement System of
Texas. The statutory authority for the program is Texas Insurance Code, Chapter 1575.
Section 1575.052 grants the TRS Board of Trustees the authority to establish and amend
basic and optional group insurance coverage for participants. The TRS issues a publicly
available financial report that includes financial statements and required supplemental
information for TRS-Care. That report may be obtained by visiting the TRS Web site at
www.trs.state.tx.us, by writing to the Communication Department of the Teacher
Retirement System of Texas at 1000 Red River Street, Austin, Texas 78711 or by calling
1-800-223-8778.
Funding Policy. Contribution requirements are not actuarially determined but are legally
established each biennium by the Texas Legislature. Texas Insurance Code, Sections
1575.202, 203, and 204 establish state, active employee, and public school contributions,
respectively. The State of Texas and active public school employee contribution rates
were 1.0% and 0.65% of public school payroll, respectively, with school districts
contributing a percentage of payroll set at 0.55% for fiscal years 2009, 2008, and 2007.
Per Texas Insurance Code, Chapter 1575, the public school contribution may not be less
than 0.25% or greater than 0.75% of the salary of each active employee of the public
school. For the years ended August 31, 2009, 2008, and 2007,the State’s contributions to
TRS-Care were $306,570, the active member contributions were $199,270, and the
District’s contributions were $168,616, which equaled the required contributions each
year.
N. Retiree Medicare Part D Coverage
The Medicare Prescription Drug, Improvement, and Modernization Act of 2003,
established prescription drug coverage for Medicare beneficiaries known as Medicare
Part D. One of the provisions of Medicare Part D allows for the Texas Public School
Retired Employee Group Insurance Program (TRS-Care) to receive retiree drug subsidy
payments from the federal government to offset certain prescription drug expenditures for
eligible TRS-Care participants. For the fiscal years ended August 31, 2009, 2008, and
2007, the District recorded $70,288, $32,521, and $58,564, respectively, as on-behalf
payments.
O. Health Care Coverage
During the year ended August 31, 2009, employees of the District were covered by the
Teacher Retirement System-Active Care, a statewide health coverage program for public
education employees. The District paid premiums on behalf of the employees to the
45
Plan; and, employees, at their option, could authorize payroll withholdings to pay
premiums for dependents.
P. Self-insured Worker’s Compensation
In prior years, the District entered into a self-funded workers’ compensation program
with the Texas Educational Insurance Association with claims being administered by
Claims Administrative Services, Inc. Projected discounted liability as of August 31,
2009 is $333,237. The District does not purchase aggregate excess insurance.
The accrued liability of Workers’ Compensation self-insurance of $333,237 includes
incurred but not reported claims. This liability is based on the requirements of
Governmental Accounting Standards Board Statement No. 10, which requires that a
liability for claims be reported if information prior to the issuance of the financial
statements indicates that it’s probable that a liability has been incurred as of the date of
the financial statements, and the amount of loss can be reasonably estimated. Because
actual claim liabilities depend on such complex factors as inflation, changes in legal
doctrines, and damage awards, the process used in computing the liability does not result
necessarily in an exact amount. The liability booked was the discounted estimate of the
actuary at the mean funding level.
Changes in the workers’ compensation claims liability amounts are represented below:
Beginning
Balance
Current Year
Claims and
Changes in
Estimates
Claims
Payments
Ending
Balance
2009 – Workers’ Compensation $301,526 $183,323 $151,612 $333,237
Q. Due from Other Governments
The District participates in a variety of federal and state programs from which it receives
grants to partially or fully finance certain activities. In addition, the District receives
entitlements from the State through the School Foundation and Per Capita Programs.
Amounts due from federal and state governments as of August 31, 2009 are summarized
below. All federal grants shown below are passed through TEA and are reported on the
combined financial statements as Due from Other Governments.
Fund State Entitlements Federal Grants Total
General $733,460 $ 0 $733,460
Special Revenue 45,145 66,290 111,435
Totals $778,605 $66,290 $844,895
46
R. Revenue from Local and Intermediate Sources
During the current year, revenues from local and intermediate sources in the
Governmental Fund Types consisted of the following:
General
Fund
Special
Revenue
Fund
Debt
Service
Fund
Capital
Projects
Fund
Fund
Totals
Property Taxes $15,058,466 $ 0 $6,620,465 $ 0 $21,678,931
Food Sales 0 1,302,814 0 0 1,302,814
Investment Income 120,729 5,137 47,120 6,372 179,358
Penalties, interest & other tax
related income
138,749
0
42,077
0
180,826
Co-curricular/Student activities 138,976 0 0 0 138,976
Other 920,086 867,810 0 0 1,787,896
Total $16,377,006 $2,175,761 $6,709,662 $6,372 $25,268,801
S. Litigation
The District is a party to various legal actions none of which is believed by
administration to have a material effect on the financial condition of the District.
Accordingly, no provision for losses has been recorded in the accompanying combined
financial statements for such contingencies.
The District participates in numerous state and Federal grant programs that are governed
by various rules and regulations of the grantor agencies. Costs charged to the respective
grant programs are subject to audit and adjustment by the grantor agencies; therefore, to
the extent that the District has not complied with the rules and regulations governing the
grants, if any, refunds of any money received may be required and the collectability of
any related receivable at August 31, 2009 may be impaired. In the opinion of the District,
there are no significant contingent liabilities relating to compliance with the rules and
regulations governing the respective grants; therefore, no provision has been recorded in
the accompanying financial statements for such contingencies.
T. Risk Management
The District is exposed to various risks of loss related to torts, theft of, damage to and
destruction of assets; errors and omissions; injuries to employees; and natural disasters.
During fiscal year 2009, the District purchased commercial insurance to cover general
liabilities. There were no significant reductions in coverage in the past fiscal year, and
there were no settlements exceeding insurance coverage for each of the past three fiscal
years.
REQUIRED SUPPLEMENTARY INFORMATION
47
EXHIBIT G-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL - GENERAL FUND
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
CodesOriginal Final
(GAAP BASIS)
(Negative)
Positive or
Final BudgetVariance WithActual Amounts
Budgeted Amounts
REVENUES:17,435,612 15,662,777 16,377,006 (1,058,606)Total Local and Intermediate Sources $ $ $ $5700
23,230,274 22,462,274 22,890,328 (339,946)State Program Revenues5800
Total Revenues5020 38,125,051 40,665,886 39,267,334 (1,398,552)
EXPENDITURES:
Current:24,243,223 24,016,002 23,944,184 299,039 Instruction0011
844,463 863,085 834,378 10,085 Instructional Resources and Media Services0012
244,317 269,317 223,626 20,691 Curriculum and Instructional Staff Development0013
742,810 727,897 721,421 21,389 Instructional Leadership0021
3,016,737 2,939,741 3,000,895 15,842 School Leadership0023
1,240,835 940,901 1,203,094 37,741 Guidance, Counseling and Evaluation Services0031
98,467 96,467 96,023 2,444 Social Work Services0032
406,089 433,967 392,024 14,065 Health Services0033
822,226 812,976 805,872 16,354 Student (Pupil) Transportation0034
1,014,594 924,946 979,939 34,655 Extracurricular Activities0036
1,450,306 1,584,915 1,363,630 86,676 General Administration0041
5,447,336 5,326,071 5,056,551 390,785 Facilities Maintenance and Operations0051
254,974 259,974 243,989 10,985 Security and Monitoring Services0052
121,676 117,676 118,257 3,419 Data Processing Services0053
695,672 805,672 668,839 26,833 Community Services0061
Intergovernmental:20,000 20,000 16,500 3,500 Payments to Juvenile Justice Alternative Ed. Prg.0095
130,000 - 124,842 5,158 Other Intergovernmental Charges0099
Total Expenditures6030 40,139,607 40,793,725 39,794,064 999,661
1100 Excess (Deficiency) of Revenues Over (Under) Expenditures
(2,014,556) (127,839) (526,730) (398,891)
OTHER FINANCING SOURCES (USES): 15,000 15,000 14,513 (487)Sale of Real and Personal Property7912
- - (25,870) (25,870)Transfers Out (Use)8911
Total Other Financing Sources (Uses) 7080 15,000 15,000 (11,357) (26,357)
1200 Net Change in Fund Balances (1,999,556) (112,839) (538,087) (425,248)
0100 Fund Balance - September 1 (Beginning) - 8,171,753 8,171,753 -
3000 Fund Balance - August 31 (Ending) $ (1,999,556) $ 8,058,914 $ 7,633,666 $ (425,248)
48
COMBINING SCHEDULES
49
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING BALANCE SHEETNONMAJOR GOVERNMENTAL FUNDS
AUGUST 31, 2009
Control
Data
Codes
ESEA Title IV
Safe & Drug
Free Schools Basic Program
Improving
ESEA I, A
Formula
IDEA - Part B
204 211 224
ASSETS
175,000 - 53,810 Cash and Cash Equivalents $ $ $1110
- - - Investments - Current1120
- - - Due from Other Governments1240
- - - Due from Other Funds1260
- - - Other Receivables1290
- - - Inventories1300
Total Assets1000 - 175,000 53,810 $ $ $
LIABILITIES AND FUND BALANCES
Liabilities:
- - - Accounts Payable/Bank Overdrafts $ $ $2110
- - - Accrued Wages Payable2160
175,000 - 53,810 Due to Other Funds2170
- - - Deferred Revenues2300
Total Liabilities2000 - 175,000 53,810
Fund Balances:
Reserved For:
- - - Food Service3450
Unreserved and Undesignated:
- - - Reported in Special Revenue Funds3610
Total Fund Balances3000 - - -
4000 Total Liabilities and Fund Balances - 175,000 53,810 $ $ $
50
EXHIBIT H-1 (Cont'd)
IDEA - Part B
Preschool Discretionary
IDEA - Part B
Lunch Program
Breakfast and
National
Grant
Basic
Vocational Ed ESEA II,A
Training and
Recruiting
Title II, D
Education
Technology
IDEA, Pt. B
ARRA
Formula
Title III, A
English Lang.
Acquisition
225 226 240 244 255 262 263 283
- - - - - 115,218 - - $ $ $ $ $ $ $ $
- - - - - 477,221 - -
- 6,353 - - - 45,059 - 7,172
- - - - - - - -
- - - - - 1,582 - -
- - - - - 9,249 - -
- - 648,329 6,353 - - - 7,172 $ $ $ $ $ $ $ $
- 6,353 - - - 66,578 - 7,172 $ $ $ $ $ $ $ $
- - - - - 42,464 - -
- - - - - - - -
- - - - - 9,249 - -
- - 118,291 6,353 - - - 7,172
- - - - - 530,038 - -
- - - - - - - -
- - 530,038 - - - - -
- - 648,329 6,353 - - 7,172 $ $ $ $ $ $ $ $ -
51
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING BALANCE SHEETNONMAJOR GOVERNMENTAL FUNDS
AUGUST 31, 2009
Control
Data
Codes
ESEA I,A
Improving
Basic Program LEP
School
Summer
Incentives
Placement
Advanced
Funds
Capital
Investment
285 289 397 399
ASSETS
- - 1,617 - Cash and Cash Equivalents $ $ $ $1110
- - - - Investments - Current1120
- 7,706 - 3,299 Due from Other Governments1240
- - - - Due from Other Funds1260
- - - - Other Receivables1290
- - - - Inventories1300
Total Assets1000 7,706 - 1,617 3,299 $ $ $ $
LIABILITIES AND FUND BALANCES
Liabilities:
- 7,706 - 3,299 Accounts Payable/Bank Overdrafts $ $ $ $2110
- - - - Accrued Wages Payable2160
- - - - Due to Other Funds2170
- - 1,617 - Deferred Revenues2300
Total Liabilities2000 7,706 - 1,617 3,299
Fund Balances:
Reserved For:
- - - - Food Service3450
Unreserved and Undesignated:
- - - - Reported in Special Revenue Funds3610
Total Fund Balances3000 - - - -
4000 Total Liabilities and Fund Balances 7,706 - 1,617 3,299 $ $ $ $
52
EXHIBIT H-1 (Cont'd)
Optional
Extended Year
Initiative
Success
Student
Allotment
Technology
Services
Child Care
Public School High
School
Allotment
Other State
Special
Revenue Funds
Liberty
After School
Program
Campus
Activity
Funds
401 404 411 412 428 429 461 482
Program
- - - - - - 85,540 48,148 $ $ $ $ $ $ $ $
- - - - - - 226,749 -
- - - 5,047 36,799 - - -
- - - - - - 4,000 -
- - - - - - - -
- - - - - - - -
5,047 36,799 - - - - 316,289 48,148 $ $ $ $ $ $ $ $
- - - 5,047 36,799 - - - $ $ $ $ $ $ $ $
- - - - - - - -
- - - - - - - -
- - - - - - - 25,534
5,047 36,799 - - - - - 25,534
- - - - - - - -
- - - - - - 316,289 22,614
- - - - - - 316,289 22,614
5,047 36,799 - - - 316,289 48,148 $ $ $ $ $ $ $ $ -
53
THIS PAGE LEFT BLANK INTENTIONALLY
54
EXHIBIT H-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING BALANCE SHEETNONMAJOR GOVERNMENTAL FUNDS
AUGUST 31, 2009
Control
Data
Codes
Foundation
GAP
Awards Funds
Governmental
Nonmajor
486 Total
ASSETS
487,451 8,118 Cash and Cash Equivalents $ $1110
703,970 - Investments - Current1120
111,435 - Due from Other Governments1240
4,000 - Due from Other Funds1260
1,582 - Other Receivables1290
9,249 - Inventories1300
Total Assets1000 8,118 1,317,687 $ $
LIABILITIES AND FUND BALANCES
Liabilities:
132,954 - Accounts Payable/Bank Overdrafts $ $2110
42,464 - Accrued Wages Payable2160
228,810 - Due to Other Funds2170
36,400 - Deferred Revenues2300
Total Liabilities2000 - 440,628
Fund Balances:
Reserved For:
530,038 - Food Service3450
Unreserved and Undesignated:
347,021 8,118 Reported in Special Revenue Funds3610
Total Fund Balances3000 8,118 877,059
4000 Total Liabilities and Fund Balances 8,118 1,317,687 $ $
55
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES INFUND BALANCES - NONMAJOR GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
Codes
ESEA Title IV
Safe & Drug
Free Schools Basic Program
Improving
ESEA I, A
Formula
IDEA - Part B
204 211 224
REVENUES: - - - Total Local and Intermediate Sources5700 $ $ $ - - - State Program Revenues5800
885,200 16,432 1,085,378 Federal Program Revenues5900
Total Revenues5020 16,432 885,200 1,085,378
EXPENDITURES:
Current:752,691 100 882,755 Instruction0011
- - - Instructional Resources and Media Services00121,705 - - Curriculum and Instructional Staff Development0013
110,813 - - Instructional Leadership002119,991 - 5,823 School Leadership0023
- - 27,597 Guidance, Counseling and Evaluation Services0031 - - 116,649 Social Work Services0032 - - 52,554 Health Services0033 - - - Student (Pupil) Transportation0034 - - - Food Services0035 - 16,332 - Extracurricular Activities0036 - - - Community Services0061
Total Expenditures6030 16,432 885,200 1,085,378
1200 Net Change in Fund Balance
0100 Fund Balance - September 1 (Beginning)
3000 Fund Balance - August 31 (Ending)
- - -
- - -
$ - $ - $ -
56
EXHIBIT H-2 (Cont'd)
IDEA - Part B
Preschool Discretionary
IDEA - Part B
Lunch Program
Breakfast and
National
Grant
Basic
Vocational Ed
225 226 240 244 283
IDEA, Pt. B
ARRA
Formula
263
Title III, A
English Lang.
Acquisition
262
Title II, D
Education
Technology
255
ESEA II,A
Training and
Recruiting
- - 1,307,950 - - - - - $ $ $ $ $ $ $ $ - - 19,062 - - - - -
1,273 44,667 1,513,238 63,530 7,172 43,608 7,783 240,344
44,667 1,273 2,840,250 63,530 7,172 43,608 7,783 240,344
- 44,667 - 63,530 - 43,608 7,783 240,344 - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - - -
1,273 - - - - - - - - - - - - - - - - - - - - - - - - - 2,796,014 - - - - - - - - - - - - - - - - - 7,172 - - -
44,667 1,273 2,796,014 63,530 7,172 43,608 7,783 240,344
-
-
$ -
-
-
$ -
44,236 -
485,802
$ 530,038
-
$ -
- - - -
- - - -
$ - $ - - $ $ -
57
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES INFUND BALANCES - NONMAJOR GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
Codes
ESEA I,A
Improving
Basic Program LEP
School
Summer
Incentives
Placement
Advanced
Funds
Capital
Investment
285 289 397 399
REVENUES: - - - - Total Local and Intermediate Sources5700 $ $ $ $ - - 1,852 44,580 State Program Revenues5800
4,412 7,706 - - Federal Program Revenues5900
Total Revenues5020 7,706 4,412 1,852 44,580
EXPENDITURES:
Current:4,412 7,706 1,852 44,580 Instruction0011 - - - - Instructional Resources and Media Services0012 - - - - Curriculum and Instructional Staff Development0013 - - - - Instructional Leadership0021 - - - - School Leadership0023 - - - - Guidance, Counseling and Evaluation Services0031 - - - - Social Work Services0032 - - - - Health Services0033 - - - - Student (Pupil) Transportation0034 - - - - Food Services0035 - - - - Extracurricular Activities0036 - - - - Community Services0061
Total Expenditures6030 7,706 4,412 1,852 44,580
1200 Net Change in Fund Balance
0100 Fund Balance - September 1 (Beginning)
3000 Fund Balance - August 31 (Ending)
- - - -
- - - -
$ - $ - $ - $ -
58
EXHIBIT H-2 (Cont'd)
Optional
Extended Year
Program Initiative
Success
Student
Allotment
Technology
Services
Child Care
Public School
401 404 411 412 482
Liberty
After School
Program
461
Campus
Activity
Funds
429
Other State
Special
Revenue Funds
428
High
School
Allotment
- - - 50,000 35,000 766,669 - - $ $ $ $ $ $ $ $167,853 26,563 166,921 - 1,556 - 22 362,639
- - - - - - - -
26,563 167,853 166,921 50,000 36,556 766,669 22 362,639
167,853 26,563 166,921 - 29,301 - - 362,639 - - - - - - 22 - - - - - - - - - - - - - - - - - - - - - - - - -
- - - - - - - - - - - - - - - - - - - - - - - - - - - - 2,422 - - - - - - - - - - - - - - - - 754,460 - - - - - 50,000 - - - -
26,563 167,853 166,921 50,000 31,723 754,460 22 362,639
-
-
$ -
-
-
$ -
-
-
$ -
-
-
$ -
-
-
$ -
-
-
$ -
12,209
304,080
$ 316,289
4,833
17,781
$ 22,614
59
EXHIBIT H-2WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES INFUND BALANCES - NONMAJOR GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
Codes
Foundation
GAP
Awards Funds
Governmental
Nonmajor
486 Total
REVENUES:2,175,761 16,142 Total Local and Intermediate Sources5700 $ $
791,048 - State Program Revenues58003,920,743 - Federal Program Revenues5900
Total Revenues5020 16,142 6,887,552
EXPENDITURES:
Current:2,866,081 18,776 Instruction0011
22 - Instructional Resources and Media Services00121,705 - Curriculum and Instructional Staff Development0013
110,813 - Instructional Leadership002125,814 - School Leadership002327,597 - Guidance, Counseling and Evaluation Services0031
117,922 - Social Work Services003252,554 - Health Services00332,422 - Student (Pupil) Transportation0034
2,796,014 - Food Services0035770,792 - Extracurricular Activities003657,172 - Community Services0061
Total Expenditures6030 18,776 6,828,908
1200 Net Change in Fund Balance
0100 Fund Balance - September 1 (Beginning)
3000 Fund Balance - August 31 (Ending)
(2,634)
10,752
$ 8,118
58,644
818,415
$ 877,059
60
REQUIRED TEXAS EDUCATION AGENCY SCHEDULES
61
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF DELINQUENT TAXES RECEIVABLE
FISCAL YEAR ENDED AUGUST 31, 2009
Last 10 Years Ended
August 31
Tax Rates
Debt ServiceMaintenance Tax Purposes
Value for School
Assessed/Appraised
(1) (2) (3)
VariousVarious 516,006,553 and prior years2000 $
0.1200001.420000 564,856,737 2001
0.1200001.460000 614,205,703 2002
0.1050001.475000 696,798,704 2003
0.1050001.500000 790,158,412 2004
0.1750001.500000 886,233,966 2005
0.2900001.500000 998,804,982 2006
0.3980001.370000 1,158,357,399 2007
0.4260001.040000 1,280,767,190 2008
0.4584001.040000 1,330,129,732 (School year under audit)2009
1000 TOTALS
62
EXHIBIT J-1
9/1/2008
Balance
Beginning
Total Levy
Year's
Current
(20)(10) (50)
Ending
Balance
8/31/2009
(40)
Entire
Year's
Adjustments
(31)
Maintenance
Collections
(32)
Debt Service
Collections
- 140,224 722 (12,169)$ $ $ $ $ 127,236 $ 97
- 31,818 554 (178) 31,039 47
- 47,524 - - 47,524 -
- 36,751 181 179 36,736 13
- 48,490 1,385 - 47,008 97
- 42,827 2,515 (1,586) 38,433 293
- 65,828 10,931 (355) 52,429 2,113
- 155,723 53,256 (13,653) 73,342 15,472
- 274,578 118,947 270 107,179 48,722
19,930,664 - 14,870,161 1,947,397 453,591 6,554,309
$ 1,014,517 $ 1,919,905 $ 15,058,652 $ 19,930,664 $ 843,763 $ 6,621,163
63
EXHIBIT J-2WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF EXPENDITURES FOR COMPUTATIONS OF INDIRECT COST FOR 2010-2011GENERAL AND SPECIAL REVENUE FUNDS
AUGUST 31, 2009
FUNCTION 41 AND RELATED FUNCTION 53 - GENERAL ADMINISTRATION, 99 - APPRAISAL DISTRICT COST
Account
Number Board
School
(702)
Collections
Tax
(703)
Office
Supt's
(701)
21 3 4
(750)
Indirect
Cost
5
(720)
Direct
Cost
6
(other)
Miscellaneous
7
Total
Account
Name
-4,339 297,275 696,505 - 116,531 1,114,650$ $ $ $ $ $ $PAYROLL COSTS611X-6146
-- - 27,062 - - 27,062Leave for Separating
Employees in Fn 41 & 53
6149
-- - - - - -Leave - Separating Employees
not in 41 & 53
6149
-- 82,506 - - - 82,506Legal Services6211
-- - 24,750 - - 24,750Audit Services6212
129,344- - - - - 129,344Tax Appraisal/Collection -
Appraisal in Fn 99
6213
-- 6,972 43,175 - 6,724 56,871Other Professional Services621X
-- - - - - -Tuition and Transfer Payments6220
-- - - 3,000 - 3,000Education Service Centers6230
-- - - 843 - 843Contr. Maint. and Repair6240
-- - - - - -Utilities6250
-- 3,608 11,282 - 12,727 27,617Rentals6260
-- - - - - -Miscellaneous Contr.6290
-- 49 - - - 49Textbooks and Reading6320
-- - - - - -Testing Materials6330
3495,849 4,060 43,255 - 10,189 63,702Other Supplies Materials63XX
653,770 1,938 4,945 - 50 10,768Travel, Subsistence, Stipends6410
-- - - - - -Ins. and Bonding Costs6420
-5,112 - - - - 5,112Election Costs6430
-1,924 16,370 29,687 - 2,651 50,632Miscellaneous Operating6490
-- - - - - -Debt Service6500
-- - - - - -Capital Outlay6600
$TOTAL6000 20,994 129,758 412,778 880,661 3,843 148,872 1,596,906$ $ $ $ $ $
Total expenditures/expenses for General and Special Revenue Funds: 46,622,972
LESS: Deductions of Unallowable Costs
Total Capital Outlay (6600) 44,149(10)
Total Debt & Lease(6500)
Plant Maintenance (Function 51, 6100-6400)
Food (Function 35, 6341 and 6499)
Stipends (6413)
Column 4 (above) - Total Indirect Cost
SubTotal:
Net Allowed Direct Cost
Total Cost of Buildings before Depreciation (1520)
Historical Cost of Building over 50 years old
Amount of Federal Money in Building Cost (Net of #16)
Total Cost of Furniture & Equipment before Depreciation (1530 & 1540)
(8) NOTE A:
-(11)
(12) 5,028,451
(13) 1,268,963
(14) (28,352)
880,661
7,193,872
39,429,100
199,435,279(15)
(16) 122,077,128
(17) -
(18) 7,486,086
$108,434 in Function 53 expenditures are included in this report on administrative costs.
$
$
$
$
$
$
$
(9)
Historical Cost of Furniture & Equipment over 16 years old (19) $ 897,795
Amount of Federal Money in Furniture & Equipment (Net of #19) (20) $ -
FISCAL YEAR
CUMULATIVE
$124,842 in Function 99 expenditures for appraisal district costs are included in this report on administrative costs.
64
EXHIBIT J-3
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
FUND BALANCE AND CASH FLOW CALCULATION WORKSHEET
GENERAL FUND AS OF AUGUST 31, 2009
UNAUDITED
Total General Fund Balance as of 8/31/09 (Exhibit C-1 object 3000 for the General Fund Only)
7,633,666 1 $
Total Reserved Fund Balance (from Exhibit C-1 - total of object 3400s for the General Fund Only)
2 2,830,267 $
Total Designated Fund Balance (from Exhibit C-1 - total of object 3500s for the General Fund Only)
3 -
4 Estimated amount needed to cover fall cash flow deficits in the General Fund (Net of borrowed funds and funds representing deferred revenues.)
4,628,201
5 Estimate of one month's average cash disbursements during the regular school session (9/1/09-5/31/10).
4,022,917
6
Optimum Fund Balance and Cash Flow (Lines 2+3+4+5+6+7+8+9) 12,214,845
11Excess (Deficit) Undesignated Unreserved General Fund Balance (Line 1 minus Line 10)
(4,581,179)$
10
7
8
9
Estimate of delayed payments from state sources (58xx) including August payment delays
-
Estimate of underpayment from state sources equal to variance between Legislative Payment Estimate (LPE) and District Planning Estimate (DPE) or District's calculated earned state aid amount.
733,460
Estimate of delayed payments from federal sources (59xx) -
Estimate of expenditures to be reimbursed to General Fund from Capital Projects Fund (uses of General Fund cash after bond referendum and prior to issuance of bonds)
-
65
EXHIBIT J-4WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL - CHILD NUTRITION PROGRAM
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
CodesOriginal Final
(GAAP BASIS)
(Negative)
Positive or
Final BudgetVariance WithActual Amounts
Budgeted Amounts
REVENUES:1,308,000 1,302,000 1,307,950 (50)Total Local and Intermediate Sources $ $ $ $5700
20,000 20,000 19,062 (938)State Program Revenues5800
1,561,500 1,367,500 1,513,238 (48,262)Federal Program Revenues5900
Total Revenues5020 2,689,500 2,889,500 2,840,250 (49,250)
EXPENDITURES:
Current:4,200 - - 4,200 Instruction0011
2,879,300 2,683,500 2,796,014 83,286 Food Services0035
6,000 6,000 - 6,000 Data Processing Services0053
Total Expenditures6030 2,689,500 2,889,500 2,796,014 93,486
1200 Net Change in Fund Balances - - 44,236 44,236
0100 Fund Balance - September 1 (Beginning) - 485,802 485,802 -
3000 Fund Balance - August 31 (Ending) $ - $ 485,802 $ 530,038 $ 44,236
66
EXHIBIT J-5WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF REVENUES, EXPENDITURES, AND CHANGES IN FUND BALANCE
BUDGET AND ACTUAL - DEBT SERVICE FUND
FOR THE YEAR ENDED AUGUST 31, 2009
Control
Data
CodesOriginal Final
(GAAP BASIS)
(Negative)
Positive or
Final BudgetVariance WithActual Amounts
Budgeted Amounts
REVENUES:6,734,227 6,534,227 6,709,662 (24,565)Total Local and Intermediate Sources $ $ $ $5700
2,790,268 1,694,880 2,790,268 - State Program Revenues5800
Total Revenues5020 8,229,107 9,524,495 9,499,930 (24,565)
EXPENDITURES:
Debt Service:2,714,998 2,714,998 2,860,000 (145,002)Debt Service - Principal on Long Term Debt0071
5,447,136 5,447,136 5,302,133 145,003 Debt Service - Interest on Long Term Debt0072
4,000 4,000 2,154 1,846 Debt Service - Bond Issuance Cost and Fees0073
Total Expenditures6030 8,166,134 8,166,134 8,164,287 1,847
1200 Net Change in Fund Balances 62,973 1,358,361 1,335,643 (22,718)
0100 Fund Balance - September 1 (Beginning) - 2,417,584 2,417,584 -
3000 Fund Balance - August 31 (Ending) $ 62,973 $ 3,775,945 $ 3,753,227 $ (22,718)
67
THIS PAGE LEFT BLANK INTENTIONALLY
68
REPORTS ON INTERNAL CONTROLS, COMPLIANCE
AND FEDERAL AWARDS
69
70
KIRK & RICHARDSON, P. C. Members of the American Institute of Certificate Public Accountants
Tom Kirk, CPA Don Richardson, CPA Cindy Poole, CPA
7559 John T. White Road P O. Box 8342 Fort Worth, Texas 76124-0342
(817) 451-7406 E-mail: [email protected] Fax (817) 451-7597
REPORT ON INTERNAL CONTROL OVER FINANCIAL REPORTING AND ON
COMPLIANCE AND OTHER MATTERS BASED ON AN AUDIT OF FINANCIAL
STATEMENTS PERFORMED IN ACCORDANCE WITH
GOVERNMENT AUDITING STANDARDS
Board of Trustees
White Settlement Independent School District
White Settlement, Texas
Members of the Board of Trustees:
We have audited the accompanying financial statements of the governmental activities,
each major fund, and the aggregate remaining fund information of White Settlement
Independent School District (the “District”) as of and for the year ended August 31, 2009,
which collectively comprise the District’s basic financial statements and have issued our
report thereon dated December 9, 2009. We conducted our audit in accordance with
auditing standards generally accepted in the United States of America and the standards
applicable to financial audits contained in Government Auditing Standards, issued by the
Comptroller General of the United States.
Internal Control Over Financial Reports
In planning and performing our audit, we considered the District's internal control as a
basis for designing our auditing procedures for the purpose of expressing our opinion on
the financial statements, but not for the purpose of expressing an opinion on the
effectiveness of the District’s internal control over financial reporting. Accordingly, we
do not express an opinion on the effectiveness of the District’s internal control over
financial reporting.
A control deficiency exists when the design or operation of a control does not allow
management or employees, in the normal course of performing their assigned functions,
to prevent or detect misstatements on a timely basis. A significant deficiency is a control
deficiency, or a combination of control deficiencies, that adversely affects the District’s
ability to initiate, authorize, record, process, or report financial data reliably in
accordance with generally accepted accounting principles such that there is more than a
remote likelihood that a misstatement of the District’s financial statements that is more
than inconsequential will not be prevented or detected by the District’s internal control.
71
A material weakness is a significant deficiency, or combination of significant
deficiencies, that results in more than a remote likelihood that a material misstatement of
the financial statements will not be prevented or detected by the District’s internal
control.
Our consideration of the internal control over financial reporting was for the limited
purpose described in the first paragraph of this section and would not necessarily identify
all deficiencies in internal control that might be significant deficiencies or material
weaknesses. We did not identify any deficiencies in internal control over financial
reporting that we consider to be material weaknesses, as defined above.
Compliance and Other Matters
As part of obtaining reasonable assurance about whether the District's financial
statements are free of material misstatement, we performed tests of its compliance with
certain provisions of laws, regulations, contracts and grant agreements, noncompliance
with which could have a direct and material effect on the determination of financial
statement amounts. However, providing an opinion on compliance with those provisions
was not an objective of our audit and, accordingly, we do not express such an opinion.
The results of our tests disclosed no instances of noncompliance or other matters that are
required to be reported under Government Auditing Standards.
We noted certain matters that we reported to management of the District in a separate
letter dated December 9, 2009.
This report is intended solely for the information and use of the District’s Board, the
administration, federal awarding agencies and pass-through entities and is not intended to
be used and should not be used by anyone other than those specified parties.
Kirk & Richardson, P.C.
December 9, 2009
72
KIRK & RICHARDSON, P. C. Members of the American Institute of Certificate Public Accountants
Tom Kirk, CPA Don Richardson, CPA Cindy Poole, CPA
7559 John T. White Road P O. Box 8342 Fort Worth, Texas 76124-0342
(817) 451-7406 E-mail: [email protected] Fax (817) 451-7597
REPORT ON COMPLIANCE WITH REQUIREMENTS APPLICABLE TO
EACH MAJOR PROGRAM AND ON INTERNAL CONTROL OVER
COMPLIANCE IN ACCORDANCE WITH OMB CIRCULAR A-133
Board of Trustees
White Settlement Independent School District
White Settlement, Texas
Members of the Board of Trustees:
Compliance
We have audited the compliance of White Settelement Independent School District (the
“District’) with the types of compliance requirements described in the U. S. Office of
Management and Budget (OMB) Circular A-133 Compliance Supplement that are applicable to
each of its major federal programs for the year ended August 31, 2009. The District's major
federal programs are identified in the summary of auditor's results section of the accompanying
schedule of findings and questioned costs. Compliance with the requirements of laws,
regulations, contracts and grants applicable to each of its major federal programs is the
responsibility of the District's management. Our responsibility is to express an opinion on the
District's compliance based on our audit.
We conducted our audit of compliance in accordance with auditing standards generally accepted
in the United States of America; the standards applicable to financial audits contained in
Government Auditing Standards, issued by the Comptroller General of the United States; and
OMB Circular A-133, Audits of States, Local Governments, and Non-Profit Organizations.
Those standards and OMB A-133 require that we plan and perform the audit to obtain reasonable
assurance about whether noncompliance with the types of compliance requirements referred to
above that could have a direct and material effect on a major federal program occurred. An audit
includes examining, on a test basis, evidence about the District's compliance with those
requirements and performing such other procedures as we considered necessary in the
circumstances. We believe that our audit provides a reasonable basis for our opinion. Our audit
does not provide a legal determination on the District's compliance with those requirements.
In our opinion, the District complied, in all material respects, with the requirements referred to
above that are applicable to each of its major federal programs for the year ended August 31,
2009.
73
Internal Control Over Compliance
The management of the District is responsible for establishing and maintaining effective internal
control over compliance with requirements of laws, regulations, contracts and grants applicable
to federal programs. In planning and performing our audit, we considered the District's internal
control over compliance with requirements that could have a direct and material effect on a
major federal program in order to determine our auditing procedures for the purpose of
expressing our opinion on compliance, but not for the purpose of expressing an opinion on the
effectiveness of internal control over compliance. Accordingly, we do not express an opinion on
the effectiveness of the District’s internal control over compliance
A control deficiency in the District’s internal control over compliance exists when the design or
operation of a control does not allow management or employees, in the normal course of
performing their assigned functions, to prevent or detect noncompliance with a type of
compliance requirement of a federal program on a timely basis. A significant deficiency is a
control deficiency, or combination of control deficiencies, that adversely affects the District’s
ability to administer a federal program such that there is more than a remote likelihood that
noncompliance with a type of compliance requirement of federal program that is more than
inconsequential will not be prevented or detected by the entity’s internal control.
A material weakness is a significant deficiency, or a combination of significant deficiencies, that
results in more than a remote likelihood that material noncompliance with a type of compliance
requirement of a federal program will not be prevented or detected by the District’s internal
control.
Our consideration of internal control over compliance was for the limited purpose described in
the first paragraph of this section and would not necessarily identify all deficiencies in internal
control over compliance that we consider to be material weaknesses, as defined above. We did
not identify any deficiencies in internal control over compliance that we consider to be material
weaknesses, as defined above.
This report is intended for the information of the District’s Board, the administration, federal
awarding agencies and pass-through entities and is not intended to be used and should not be
used by anyone other than these specified parties.
Kirk & Richardson, P.C.
December 9, 2009
74
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF FINDINGS AND QUESTIONED COSTS
FOR THE YEAR ENDED AUGUST 31, 2009
Section I - Summary of Auditor’s Results
Financial Statements
Type of auditor’s report issued: Unqualified.
Internal control over financial reporting:
Material weakness(es) identified? _____ yes __x__ no
Significant deficiencies identified that are not
considered to be material weakness?
_____ yes
__x__ none reported
Noncompliance material to financial statements noted? _____ yes __x__ no
Federal Awards
Internal control over major programs:
Material weakness(es) identified? _____ yes __x__ no
Significant deficiencies identified that are not
considered to be material weakness?
_____ yes
__x__ none reported
Type of auditor’s report issued on compliance for major programs: Unqualified
Any audit findings disclosed that are required to be
reported in accordance with Section 510(a) of OMB
Circular A-133?
_____ yes
__x__ no
Identification of major programs:
CFDA Number(s) Name of Federal Program or Cluster
84.027 IDEA – Part B, Formula
84.027 IDEA – Part B, Discretionary
84.389 ESEA – Title I, A – ARRA – Improving Basic Programs
84.391 IDEA, Part B, Formula - ARRA
Dollar threshold used to distinguish between Type A and Type B programs: $300,000.
Auditee qualified as low risk auditee?: Yes
Section II – Financial Statement Findings
N/A - None
Section III – Federal Award Findings and Questioned Costs
N/A – None.
75
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SUMMARY SCHEDULE OF PRIOR YEAR AUDIT FINDINGS
FOR THE YEAR ENDED AUGUST 31, 2009
PRIOR YEAR’S FINDING/NONCOMPLIANCE: None
STATUS OF PRIOR YEAR’S FINDINGS/NONCOMPLIANCE: None required.
76
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
CORRECTIVE ACTION PLAN
FOR THE YEAR ENDED AUGUST 31, 2009
CORRECTIVE ACTION PLAN: None required.
EXHIBIT K-1WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS
FOR THE YEAR ENDED AUGUST 31, 2009
(1)
Federal
Entity Identifying
(4)
NumberCFDA
ExpendituresFederal
Number
(3)(2)
FEDERAL GRANTOR/
PASS-THROUGH GRANTOR/PROGRAM or CLUSTER TITLE
Pass-Through
U.S. DEPARTMENT OF EDUCATION
Passed Through State Department of Education
885,200ESEA, Title I, Part A - Improving Basic Programs 84.010A $09610101220920
1,085,378IDEA - Part B, Formula 84.027 09660001220920066001,273IDEA - Part B, Discretionary 84.027 09660006220920
Total CFDA Number 84.027 1,086,651
63,530Career and Technical - Basic Grant 84.048 0942000622092044,667IDEA - Part B, Preschool 84.173 09661001220920661016,432ESEA Title IV - Safe and Drug-Free Schools 84.186A 096910012209207,783Title II, Part D -Enhancing Ed. Through Technology 84.318X 09630001220920
43,608Title III, Part A - English Language Acquisition 84.365A 09671001220920240,344ESEA, Title II, Part A, Teacher/Principal Training 84.367A 09694501220920
7,706ESEA, Title I, A - ARRA - Improving Basic Programs 84.389 105510012209207,172IDEA, Part B, Formula - ARRA 84.391 105540012209204,412Summer School LEP 84.369A 69550802
Total Passed Through State Department of Education 2,407,505$
TOTAL DEPARTMENT OF EDUCATION 2,407,505$
U.S. DEPARTMENT OF AGRICULTURE
Passed Through the State Department of Agriculture
276,139School Breakfast Program* 10.553 $714009011,085,986National School Lunch Program - Cash Assistance* 10.555 71300901
151,113Commodity Supplemental - Non-Cash Assistance 10.565 220920
Total Passed Through the State Department of Agriculture 1,513,238$
TOTAL DEPARTMENT OF AGRICULTURE 1,513,238$
TOTAL EXPENDITURES OF FEDERAL AWARDS 3,920,743$
*Clustered Programs as required by Compliance Supplement March, 2009
77
78
WHITE SETTLEMENT INDEPENDENT SCHOOL DISTRICT
NOTES TO SCHEDULE OF EXPENDITURES
OF FEDERAL AWARDS
YEAR ENDED AUGUST 31, 2009
1. For all federal programs, the District uses the fund types specified in Texas Education
Agency’s “Financial Accountability System Resource Guide.” Special revenue funds are
used to account for resources restricted to, or designated for, specific purposes by a grantor.
Federal and state financial assistance is generally accounted for in a Special Revenue Fund.
2. The accounting and financial reporting treatment applied to a fund is determined by its
measurement focus. The Governmental Fund types and Expendable Trust Funds, if any, are
accounted for using a current financial resources measurement focus. All Federal grant funds
were accounted for in a Special Revenue Fund that is a Governmental Fund type. With this
measurement focus, only current assets and current liabilities and the fund balance are
included on the balance sheet. Operating statements of these funds present increases and
decreases in net current assets.
The modified accrual basis of accounting is used for the Governmental Fund types, the
Expendable Trust Funds, if any, and Agency Funds. This basis of accounting recognizes
revenues in the accounting period in which they become susceptible to accrual, i.e., both
measurable and available, and expenditures in the accounting period in which the fund
liability is incurred, if measurable, except for unmatured interest on General Long-Term
Debt, which is recognized when the obligations are expected to be liquidated with
expendable available financial resources.
Federal grant funds are considered to be earned to the extent of expenditures made under the
provisions of the grant, and, accordingly, when such funds are received, they are recorded as
deferred expenditures until earned.
3. The period of availability for federal grant funds for the purpose of liquidation of outstanding
obligations made on or before the ending date of the federal project period extended 30 days
beyond the federal project period ending date, in accordance with provisions of Section H,
Period of Availability of Federal Funds, Part 3, OMB Circular A-133 Compliance Statement
– Provisional 6/97.
4. The District participates in numerous Federal grant programs that are governed by various
rules and regulations of the grantor agencies. Costs charged to the respective grant programs
are subject to audit and adjustment by the grantor agencies; therefore, to the extent that the
District has not complied with the rules and regulations governing the grants, if any, refunds
of any money received may be required and the collectability of any related receivable at
August 31, 2009, may be impaired. In the opinion of the District, there are no significant
contingent liabilities relating to compliance with the rules and regulations governing the
respective grants; therefore, no provisions have been recorded in the accompanying financial
statements for such contingencies.
SCHOOLS FIRST QUESTIONNAIRE
White Settlement Independent School District Fiscal Year 2009
Were there any disclosures in the Annual Financial Report and/or other sources of information concerning default on bonded indebtedness obligations?
NoSF2
Did the district receive a clean audit? - Was there an unqualified opinion in the Annual Financial Report?
YesSF4
Did the Annual Financial Report disclose any instances of material weaknesses in internal controls?
NoSF5
Was there any disclosure in the Annual Financial Report of material noncompliance? NoSF9
Total accumulated accretion on capital appreciation bonds included in government-wide financial statements at fiscal year end.
16122199SF10
79