AUDIT REPORT WORTH COUNTY BOARD OF EDUCATION SYLVESTER, GEORGIA YEAR ENDED JUNE 30, 1998 WORTH COUNTY BOARD OF EDUCATION -TABLEOFCONTENTS- SECTION I FINANCIAL INDEPENDENT AUDITOR'S COMBINED REPORT ON GENERAL PURPOSE FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATIONSCHEDULE OF EXPENDITURES OF FEDERAL AWARDS EXHIBITS GENERAL PURPOSE FINANCIAL STATEMENTS COMBINED STATEMENTS - OVERVIEW A COMBINED BALANCE SHEET ALL FUND TYPES AND ACCOUNT GROUP 2 B COMBINED STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES ALL GOVERNMENTAL FUND TYPES 4 C COMBINED STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES - BUDGET AND ACTUAL (NON-GAAP BASIS) GENERAL AND SPECIAL REVENUE FUNDS _ 6 D STATEMENT OF REVENUES, EXPENSES AND CHANGES IN FUND BALANCES FIDUCIARY FUND TYPE NONEXPENDABLE TRUST FUND 7 E STATEMENT OF CASH FLOWS FIDUCIARY FUND TYPE - NONEXPENDABLE TRUST FUND 9 F NOTES TO THE GENERAL PURPOSE FINANCIAL STATEMENTS 10 ADDmONAL FINANCIAL INFORMATION COMBINING STATEMENTS SPECIAL REVENUE FUND G COMBINING BALANCE SHEET 22 H COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES 23 CAPITAL PROJECTS FUND I COMBINING BALANCE SHEET 24 J COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES 25 DEBT SERVICE FUND K COMBINING BALANCE SHEET 26 L COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES 27 WORTH COUNTY BOARD OF EDUCATION - TABLE OF CONTENTS- SECTION I FINANCIAL ADDITIONAL FINANCIAL INFORMATION SCHEDULES 1 SCHEDULE OF REQUIRED SUPPLEMENTARY INFORMATION 28 2 SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS 29 3 SCHEDULE OF STATE REVENUE 31 4 SCHEDULE OF APPROVED LOCAL OPTION SALES TAX PROJECTS 32 5 SCHEDULE OF EXPENDITURES LOTTERY PROGRAMS 33 ANALYSIS OF MINIMUM EXPENDITURE REQUIREMENTS GENERAL FUND - QUALITY BASIC EDUCATION PROGRAMS 6 OVERALL 35 7 BY PROGRAM 36 SECTIONll COMPLIANCE AND INTERNAL CONTROL REPORTS REPORT ON COMPLIANCE AND ON INTERNAL CONTROL OVER FINANCIAL REPORTING BASED ON AN AUDIT OF FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS REPORT ON COMPLIANCE WITH REQUIREMENTS APPLICABLE TO EACH MAJOR PROGRAM AND INTERNAL CONTROL OVER COMPLIANCE IN ACCORDANCE WITH OMB CIRCULAR A-l33 SECTIONID AUDITEE'S RESPONSE TO PRIOR YEAR FINDINGS AND QUESTIONED COSTS SUMMARY SCHEDULE OF PRIOR YEAR FINDINGS AND QUESTIONED COSTS SECTIONN FINDINGS AND QUESTIONED COSTS SCHEDULE OF FINDINGS AND QUESTIONED COSTS SECTION I FINANCIAL RUSSELL W. HINTON STATEAUDITOR (404) 656-2174 DEPARTMENT OF AUDITS AND ACCOUNTS 254 Washington Street, S.w., Suite 214 Atlanta, Georgia 30334-8400 June 9,1999 Honorable Roy E. Barnes, Governor Members of the General Assembly Members of the State Board of Education and Superintendent and Members of the Worth County Board of Education INDEPENDENT AUDITOR'S COMBINED REPORT ON GENERAL PURPOSE FINANCIAL STATEMENTS AND SUPPLEMENTARY INFORMATIONSCHEDULE OF EXPENDITURES OF FEDERAL AWARDS Ladies and Gentlemen: We have audited the accompanying general purpose financial statements of the Worth County Board of Education, as of and for the year ended June 30, 1998, as listed in the table of contents. These general purpose financial statements are the responsibility of the Worth County Board of Education's management. Our responsibility is to express an opinion on these general purpose financial statements based on our audit. We conducted our audit in accordance with generally accepted auditing standards 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. As described in the notes to the general purpose financial statements, the Board's financial statements have been prepared using certain accounting practices and policies which, in our opinion, vary in some respects from generally accepted accounting principles. These variances are described as follows: The general purpose frnancial statements of the Board did not contain a General Fixed Assets Account Group to account for property and equipment owned by the Board which should be included to conform to generally accepted accounting principles, 98ARL-13B * The Board did not report compensated absences within the general purpose financial statements as required by generally accepted accounting principles. * School activity accountsmaintained at the individualschools are not included in the general purpose financial statements. To conform to generallyaccepted accountingprinciples,these accounts should be included in the general purpose fmancial statements. The aggregate effects on the general purpose fmancial statements of these variances or omissions have not been determined, but are believed to be material. In our opinion, except for the effects on the general purpose financial statements of the matters referred to in the preceding paragraph, the general purpose financial statements referred to above present fairly, in all material respects, the fmancialposition of the Worth County Board of Education as of June 30,1998, and the results of its operations and the cash flows of its nonexpendable trust fund for the year then ended, in conformity with generally accepted accounting principles. In accordance with Government Auditing Standards. we have also issued our report dated June 9, 1999, on our consideration of the Worth County Board of Education'sintemal control over financial reporting and our tests of its compliance with certain provisions of laws, regulations, contracts and grants. The year 2000 supplementary information on Schedule "I" is not a required part of the basic financial statements but is supplementaryinformationrequiredby the GovernmentalAccounting Standards Board. We have applied certain limited procedures, which consisted principally of inquiries of management regarding the methods ofmeasurement and presentation of the supplementaryinformation. However we did not audit the information and do not express an opinion on it. In addition, we do not provide assurance that Worth County Board of Education is or will become year 2000 compliant, that the Board's year 2000 remediation efforts will be successful in whole or in part, or that parties with which Worth County Board of Education does business are or will become year 2000 compliant. Our audit wasperformed for thepurpose offorming an opinion on the general purpose financial statements of the Worth County Board of Education taken as a whole. The accompanying combining statements (Exhibits G through L) and the financial schedules (Schedules 2 through 7), which includes the Schedule of Expenditures of Federal Awards as required by U. S. Office of Management and Budget Circular A-133, AuditsofStates. LocalGovernments. andNon-Profit Organizations. are presented for purposes of additional analysis and are not a required part of the general purpose financial statements. Such information hasbeen subjected to the auditing procedures applied in the audit ofthe general purpose financial statements and in our opinion, except for the effects of the matters referredto in the third paragraph, such information is fairly presented in all material respects in relation to the general purpose financial statements taken as a whole. 98ARL-13B A copy of this report has been filed as a permanent record in the office of the State Auditor and made available to the press of the State, as provided for by Official Code of Georgia Annotated Section 50-6-24. Respectfully submitted, ~" QeW.~~ Russell W. Hinton State Auditor RWH:jb 98ARL-13B WORTHCOUNTYBOARDOF EDUCAnON The notesto the general purposefinancial statementsare an integralpart of this statement. -2- EXHIBIT "A" DEBT SERVICE FUND 199,259.08 FIDUCIARY FUND TYPES TRUST FUND 1,442.91 ACCOUNTGROUP GENERAL LONG-TERM DEBT TOTALS (Memorandum Only) JUNE 30,1998 JUNE 30, 1997 $ 2,514,808.18 3,186,016.91 1,674,743.16 2,754,851.47 2,661,146.59 $ 199,259,08 2,360,740,92 1,256.74 14,539.64 199,259.08 2,360,740.92 1,153.38 15,786.94 164,262.60 2495,737.40 199,259.08 $ 1:442.91 2,560,000.00 9,520,199.19 8,544,103.82 $ 2.580.000.00 $ 2.580 000.00 449,944.14 $ 2,315,967,71 7,299,20 119,775.33 88,105.24 2,580,000.00 5,539.091.82 435,264,03 2,164,477,70 3.664.71 71,679.50 13.490,00 2.680.000,00 5388595,94 $ 199.259.08 $ 0.00 $ 199259.08 $ $ 199,259.08 $ 1,000.00 442.91 1.442.91 $ 137,159,00 1021 199,259.08 1,000.00 1,258.74 14,539.64 142.190.66 45,752,85 2,546.26 3437,391.13 3,981107.57 164.262,60 1,000.00 1,153.38 15,786.94 22,363.00 49,400.85 2,881,541.11 3,155,507.88 1,442.91 $ 2.580.000.00 9,520199.19 $ 8.544.103.82 -3- WORTH COUNTY BOARD OF EDUCATION COMBINED STATEMENT OF REVENUES EXPENDITURES AND CHANGES IN FUND BALANCES ALL GOVERNMENTAL FUND TYPES YEAR ENDED JUNE 30 1998 REVENUES State Funds Federal Funds Taxes O1her Funds Total Revenues EXPENDITURES Current Instruction Support Services Pupil Services Improvement of Instructional Services Educational Media Sarvices General Administration School Administration Business Administration Maintenance and Operation of Plant Student Transportation services Central Support Services O1her Support Services Food Services Operation Community services Operations Capital Outlay Debt Service Principal Interest Paying Agent Fees Total Expenditures Excessof Revenues over (under) Expenditures OTHER FINANCING SOURCES IUSES) Operating Transfers In Operating Transfers Out Total O1her Financing Sources (Uses) Excess of Revenues and O1her Financing Sources over (under) Expenditures and O1her Financing Uses FUND BALANCE JULY 1 Food Inventory - Net Change in Period Donated Commodities Purchased Food GENERAL FUND SPECIAL REVENUE FUND $ 16,950,496.63 $ 39,387.36 3,247,011.79 307.081.98 $ 20.543,977.76 $ 805,530.73 2,901,344.26 428,541.16 4,135,416.15 $ 12,989,177.13 $ 1,094,382.56 544,606.74 512,442.03 218,294.52 1,687,358.35 201,723.55 1,430,310.36 1,128,590.17 118,788.87 11,890.74 1,602,703.86 122,346.21 97,083.84 8,604.58 143,477.06 22,597.96 32,469.62 204,193.30 1,758,765.15 48,343.84 $ 19.937.565.02 $ $ 606,412.74 $ 4,040,584.22 94.831.93 $ $ -866,363.21 $ -868,363.21 $ $ -259,950.47 $ 2,097,977.02 6,639.82 6,639.82 101,471.75 682,282.63 103.36 -1,247.30 FUND BALANCE JUNE 30 $ The notes to the general purpose financial statements are an integral part of this statement. -4- 1,838,026.55 $ 782,610.44 EXHIBIT"B" CAPITAL PROJECTS FUND DEBT SERVICE FUND TOTALS (Memorandum Only) YEAR ENDED JUNE30, 1998 JUNE30, 1997 $ 421,988.00 586,666.10 $ 5,009,05 $ 1,013,663.15 $ $ 317,141.26 2,347.05 319,466.31 $ 18,178,015.36 $ 2,940,731.62 4,150,819.15 742,979.24 26,012,545.37 $ 17,190,474.07 2,969,288.64 3,647,572.67 692,696.66 24,500,232.44 $ 14,591,660.99 $ 13,716.079.79 $ 903,153.31 1,216.727,77 641,690.58 521,046.61 361;771.56 1,687,358.35 201,723,55 1,452,906,32 1,161,059,79 118,786,87 216,084.04 1,756,765.15 48,343,64 903,153.31 1,076.518.69 636,255.66 474,666.59 361,154.41 1,475,177,06 232,274,51 1,457,528,75 1,455,152.56 122,014.81 259,229.59 1,786,612.84 60,324.15 1,489,911,76 $ 120,000.00 183,815.00 676.83 120,000.00 183,815.00 676,83 115,000,00 191,395,00 663.05 $ 903,153.31 $ 304.491.83 $ 25.185.794.38 $ 24,930,159.42 $ 110.509.84 $ 14,996.48 $ 826,750.99 $ -"129.926.98 $ 859,723.39 $ 859.723.39 $ 866,363.21 $ -866,363.21 $ 0.00 $ 92,068.57 -92.068.57 0.00 $ 970,233.23 $ 14,996.48 $ 826,750.99 $ -"129,926,98 189,535.36 184,262.60 3,154,057.61 3,561,655.19 103.36 -1.247.30 -1,392.01 3.721.41 $ U59,768.59 $ 1.99,259.08 $ 3,979,664.66 $ 3,154p57.61 -5- WORTH COUNTY BOARD OF EDUCATION COMBINED SIATEMENT OF REVENUES EXPENDITURES AND CHANGES IN FUND BALANCES BUDGET AND ACTUAL - OparatingTransfers In OparatingTransfers OUt 850,000.00 $ $ 432,581.72 $ 1,282,581.72 $ -422 858.33 -422 858.33 87,195.85 Total Other Financing Sources(Uses) 850000.00 $ -422 858.33 $ 432581.72 $ 859723.39 $ 87,195.85 Excess 01Reven.- and Other FinancingSources over (under) Expendituresand Other FinancingUses 850,406.57 $ 142,190.66 $ -22,363.00 $ 970,233.23 $ -1,382,242.50 FUNp BALANCEJULY 1 167,172.38 0.00 22363.00 189,535.38 1 551 777.86 FUND BALANCEJUNE 30 S 1 017577.93 S 142190.66 $ 0.00 $ 1159,768.59 $ 189535.38 See notes to the generalpurpose financial statements. -25- WORTH COUNTY BOARD OF E"DUCATION COMBINING BALANCE SHEET DEBT SERVICE FUND JUNE 30 1998 EXHIBIT"K" Cash and Cash Equivalents Accounts Receivable PROPERTY TAXES FOR BOND DEBT SPECIAL PURPOSE LOCAL OPTION SALES TAX TOTALS JUNE 30, 1998 JUNE 30, 1997 $ 199,259.08 $ 0.00 $ 199,259.08 $ 180,400.30 3,862.30 Total Assets $ 199,259.08 $ 0.00 $ 199,259.08 $~_..:.1:8;4;,2=6=2;.6;0. FUND EQUITY Fund Balances Reserved For Debt Service Unreserved Undesignated $ 199,259.08 0.00 $ $ 0.00 199,259.08 $ 0.00 184,262.60 0.00 Total Fund Equity $ 199,259.08 $ 0.00 $ 199,259.08 $ _ _",:,:;:~~~ See notes to the general purpose financial statements. -26 - WORTH COUNTYBOARDOF EDUCATION COMBININGSTATEMENTOF REVENUES EXPENDITURES AND CHANGESIN FUND BALANCES DEBT SERVICEFUND YEAR ENDEDJUNE 30 1998 EXHIBIT"L" See notesto the generalpurposefinancial statements. -27- WORTH COUNTY BOARD OF EDUCATION SCHEDULE" 1" SCHEDULE OF REOUIRED SUPPLEMENTARYlNFORMATION YEAR 2000 DISCLOSURES YEAR ENDED JUNE 30, 1998 At June 30, 1998,the Worth County Board of Educationhad no outstandingcontractualcommitments for the purpose of making computer systems and other electronic equipment year 2000 compliant. The year 2000 issue is the result of shortcomingsin many electronicdata processingsystemsand other equipment that make operationsbeyondyear 1999troublesome. The year2000 issue is of primaryconcernfor the Board's financial accounting system. The following stages have been identified as necessary to implement a year 2000 compliant systems. Awareness Stage - Encompassesestablishinga budget and project plan for dealing with the year 2000 issue. Assessment Stage - The actual process of identifying all of its systems and individual components of the systems to check for compliance. Remediation Stage - When changes are made to systems and equipment. Validationffesting Stage - The process of ensuring that the changes made to systems and equipment will produce a year 2000 compliant system. It will be necessary for the Board to progress through all four of these stages for each computer and/or electronic system, not alreadyyear 2000 compliant,in orderto assurethat these systemswill not be adversely affected. As ofJune 30, 1998,the financialaccountingsystemwas determinedto be at the Awareness Stage. The Board's financial accounting software (GENESIS) and hardware (Wang VS) are owned by the State (Georgia Department ofEducation). These systemshave been determinedto be criticalto the Board's ability to successfullyconduct operations. As ofJune 30, 1998,the State had not contracted for the remediation of either the Wang VS operating system or the GENESIS accounting software. In the subsequent period, the Georgia Department of Education remediated the Wang VS operating system and the updated operating system was installed at all GENESIS sites as of December 9,.1998. The Georgia Department ofEducation has remediated the GENESIS software and conducted tests at nine pilot sites. The remediated GENESIS softwarehasbeen providedto all boardsofeducationcurrentlyutilizing the GENESIS accounting software. See notes to the general purpose financial statements. - 28- WORTHCOUNTYBOARDOF EDUCATION SCHEDULE OF EXPENDITURES OF FEDERALAWARDS YEARENDEDJUNE30 1998 SCHEDULE"2" FUNDINGAGENCY PROGRAMiGRANT Agriculture, U. S. Departmentof Direct Foodand NutritionProgram SummerSchool Food service Programfor Children 1997 Grant Food DistributionProgram Alternative10CommodityDonations 1998Granl Pass-Throughfrom GeorgiaDepartmentof Education Foodand NutritionProgram Food services SChool Breakfast Program 1998 Grant NationalSchoolLunch Program 1998 Grant Food DistributionProgram(1) Pass Throughfrom Officeof SchoolReadiness Foodand NutritionProgram SummerSchool Food service Programfor Children 1998 Grant Total U. S. Departmentof AgriClJlture Education,U. S. Departmentof Pass-Throughfrom GeorgiaDepartmentof Education Elementaryand SocondaryEducationAct Tille I Grants to Local EducationalAgencies 1997 Summer 1998 Grant 1998 Summer Tille 11 EisenhowerProfessionalDevelopment 1997Granl 1998Gnm1 Tille VI InnovativeEducationProgram Strategies 1998 Grant Goals 2000 State and Local EducationSystemicImprovementGrants 1997 Grant 1998 Grant Individualswith Disabilil1es EducationAct Part B SpecialEducation Flow Through 1998 Grant Preschool 1998 Grant VocationalEducation Basic Grants10States High School Program Basic Grant 1998 Grant Total U. S. Departmentof Education Healthand Humanservices, U. S. Department of PassThroughfrom GeorgiaDepartmentof HumanResources ChildCare SchoolAge Program Contract42793-71537 Contract427-93-81554 safeand DNg.Frae Schools Total U. S. Departmentof Healthand HumanResources CFDA NUMBER PASSTHROUGH ENTITY ID NUMBER FEDERAL REVENUE IN PERIOD EXPENDITURES IN PERIOD 10.559 10.550 10.553 10.555 10.550 10.559 89.434.66 $ 92,458.00 89,434.66 (2) N/A 297,318.44 (2) N/A 818,157.77 1,594,777.91 (3) N/A 7,715.54 7,715.54 NlA 66.837.04 66.837.04 1.371.921.45 $ 1 758.765.15 84.010 84.010 84.010 84.281 84.281 84.298 84.276 84.276 84.027 84.173 84.048 NlA $ 8,561.92 $ NlA 997,860.27 NlA 27,127.99 NlA 6,061.16 NlA 24,922.99 NlA 29,631.27 NlA -5,353.29 NlA 78,468.36 8.561.92 997,860.27 27,127.99 6,061.16 24,922.99 29,631.27 5,353.29 78,458.15 NlA 179,292.32 179,292.32 NlA 30,357.44 30,357.44 NlA 36.178.69 36.178.69 1,423815.70 $ 1.423.805.49 93.037 93.037 84.186 NlA $ 2,574.42 $ NlA 45,769.22 NlA 35.779.31 84122.95 2,574.42 45,769.22 35,779.31 84,122.95 -29- WORTH COUNTYBOARDOF EDUCATION SCHEDULEOF EXPENDITURES OF FEDERALAWARDS YEAR ENDEDJUNE 30 1998 SCHEDULE"2" FUNDINGAGENCY PROGRAM/GRANT CFDA NUMBER Labor. U. S. Department of Pass-Through fromSouthwest Georgia Regional Development Center JobTraining Partnership Act 96-B-97 96-B-98 17.250 17.250 Tolal U. S. Departmentof Labor OtherFederalAssistance Defense. U. S. Department of Direct Departmentof the Army R.O.T.C. Program PASSTHROUGH ENTITY 10 NUMBER N/A N/A FEDERAL REVENUE IN PERIOD EXPENDITURES IN PERIOD 11.670.72 $ 9.813.44 21.484.16 11,670.72 9,813.44 21484.16 39.387.36 (4) TotalFederalFinancial Assistance NlA = Not Available 2.940.731.62 $_..3;.2: 88,17~7~.7~5 Notesto the Schedule of ExPenditures ofFederalAwards (1) The amounls shown tor the Food DistributionProgramrepresenlsIhe Federallyassi9nedvalue of nonmonelary asslstance fordonated commodities received and/orconsumed bythe system during the current fiscal year. (2) Expendtturestor the Alternatives10Commodijy Donationsand the SChool BreakfastProgramwere nol maintained separalely and are includedin the 1998 NationalSChool Lunch Program. (3) Expendtturestor this program indude Stele. and/orOther Funds. Expenditures are notmaintained by fund source. (4) Funds eamed on this program do not require reporting of expendttures. Major Programs are identJfied by an asterisk (") In front of the CFDA number. The Boarddid not provide FederalAssislence to any Subredpienl The accompanyingschedule of expendtturesof Federalawardsindudes the Federalgranl activttyof the Worth County Board of Education and is presentedon the modifiedaeaual basis of accountingwhich is thesamebasisof accounting usedin thepresentation ofthe financial statements torthe governmental funds. See notesto the generalpurpose financial statements. -30- WORTH COUNTYBOARDOF EDUCATION SCHEDULEOF STATE REVENUE YEARENDEDJUNE 30 1998 SCHEDULE"3" AGENCYIFUNDING GRANTS Education, Georgia Department of Quality Basic Education GeneralandCareerEducation Programs Special Education Programs Remedial EducationProgram MediaCenterPrograms StaffDevelopment Programs Indirect Cost Pupil Transportation Regular BusReplacement Middle School IncentiveProgram SpeciallnstruClionalAssistance In-School Suspension Counselors Grades4 and5 Technology Training LocalFairShare Deferred Summer Salaries(Prior Year) Deferred Summer Salaries (CurrantYear) EducationalEqualizationFundingGrant Food services Vocational Education Olhar Stale Programs Ad Valorem Tax Adjustment Alternative Program AI-Risk Summer SchoolProgram Environmental Science Program HealthInsurance Innovative Programs MentorTeacher Program Preschool HendicappedProgram Remedial Summer School Program Teachers' Retirement Lottery Programs Altemetive School Program ExceptionalGrowth-CapitalOutlay InstructionalTechnology AasiativeTechnology Classroom Technology Humsn Resources,Georgia Departmentof Family Connection OfIice of School Readiness Pril-Kindergarlen Program OfIice of Treasury end FIScalservices Public School EmployeesRetirement GOVERNMENTAL FUND TYPES SPECIAL CAPITAL GENERAL REVENUE PROJECTS FUND FUND FUND TOTAL 9,392,635.00 1,410,649.00 378,121.00 392,742.00 120,287.00 2,598,775.00 768,281.00 235,785.00 366,281.00 393,106.00 81,703.00 39,858.00 67,684.00 -1,396,229.00 -1,853,604.00 1,982,887.00 1,155,277.00 99,980.28 101,968.00 124,300.00 17,688.74 500.00 344,702.92 3,077.12 1,692.00 45,885.00 8,115.93 13,142.84 65,428.00 115,576.00 4,132.00 $ 125,469.00 7,519.00 48,859.72 503,975.01 421,988.00 9,392,635.00 1,410,649.00 378,121.00 392,742.00 120,287.00 2,598,775.00 768,281.00 235,785.00 366,281.00 393,106.00 81,703.00 39,858.00 57,684.00 -1,396,229.00 -1,853,604.00 1,982,887.00 1,155,277.00 115,576.00 99,980.28 101,988.00 124,300.00 17,666.74 500.00 344,702.92 3,077.12 1,692.00 45,885.00 8,115.93 13,142.64 4,132.00 421,988.00 125,469.00 7,519.00 46,859.72 503,975.01 65,428.00 16 950 496.63 $ 805,530.73 $ 421988.00 $ 18178,015.36 see notesto the generalpurpose financial statements. -31- WORTH COUNTYBOARDOF EDUCATION SCHEDULEOF APPROVEDLOCAL OPTIONSALESTAX PROJECTS YEAR ENDEDJUNE 30 1998 SCHEDULE"4" ORIGINAL ESTIMATED COST (1) Repaymentof principal and Interest on the outstandingWorth County, (Georgia)School District General ObligationSeries 1990 maturingon January 6, 1998and thereafter $ 3,510,733.75 $ Constructionand equippingof capital outiay projectsfor the Worth County School District consisting of twelve (12) additionalclassroomsand expansionof the music area at Worth County Middle School, six (6) additionalclassroomsand needed renovationsat Sylvester Elementary School and an audltol1um 5,050,000.00 Renovations,additions, expansions. Improvemenls,modificationsand equippingall other existing school facilities of Worth County School District end including Sumner School propertyto, include the acquisitionof all property.boIh real and personal necessarytherefor 1,226.266.25 CURRENT ESTIMATED COST (2) AMOUNT EXPENDED IN CURRENT YEAR (3) 3,510,733.75 $ 304,491.83 $ 5,050,000.00 864,568.72 1,226,266.25 18,564.59 AMOUNT EXPENDED IN PRIOR YEARS 0.00 0.00 $ 9:787,000.00 $ 9.787,000.00 $ 1,207,645.14 $ ~ 0.0~ 0 (1) The Board's original cost estimateas specified In the resolutioncaRing for the Impositionof the Local Option Sales Tax. (2) The Board's current estimate of lotaI cost for each project. Includesall cost from proJecllnception to completion. (3) The _ of Worth Countyapprovedthe Impositionof a 1% sales taxto fund the aboveprojects. Amounts expendedfor these projects may Includesales tax proceeds,state, local propertytaxes sndlor other funds over the life of the project. see notes to the general purposefinancial statements. - 32- WORTH COUNTY BOARD OF EDUCATION SCHEpULE OF EXPENDITURES LOillRY PROGRAMS YEAR ENDED JUNE 30 1998 SCHEDULE "5" EXPENDITURES Current Instruction Support Services PupilServices Improvement of Instructional Services GeneralAdministration Maintenance and Operation of Plant Student Transportation services ALTERNATIVE SCHOOL PROGRAM INSTRUCTIONAL TECHNOLOGY A5SISTIVE CLASSROOM TECHNOLOGY TECHNOLOGY PRE-KINDERGARTEN PROGRAM TOTAL 4,132.00 $ 7,519.00 $ 125,469.00 $ 375,910.07 $ 57,252.57 3,142.81 30,197.46 21,920.84 15551.26 513,030.07 57,252.57 3,142.81 30,197.48 21,920.84 15551.26 Total Expenditures 4132,00 $ 7519.00 $ 125469.00 $ 5~0::l3,,97:.:5:;l.0:.l.' $_....:::6:4:.1:,.0:9:.5:.:0.:1. RECAP: Salariesand Benefits Pre-KIndergarten Program Other Expenditures AltemativeSChool Program Instructional Technology Assistive Technology ~ Technology Pre-Kinderg.rten PrognIm 424,500.98 4,132.00 7,519.00 125,469.00 79,474.03 841095.01 see notes to thegeneral purpose financial statements. WORTH COUNTYBOARDOF EDUCATION ANALYSIS OF MINIMUMEXPENDITURE REQUIREMENTS - OVERALL GENERALFUND- QUALITYBASIC EDUCATION PROGRAMS YEAR ENDEDJUNE 30 1998 SCHEDULE '"6'" Note: (1) Salaryaccruals(July and August 1998DeferredSalaries)reported as expenditures in the GenerelPurposeFinancialStatements are not includedon this analysisin orderto complywith program guidelines. (2) Salaryaccruals(July and August 1997DeferredSalaries)reported es expenclitures in the prior year GeneralPurposeFinancial Statementsare includedon this analysises required by program guidelines. See notesto the generalpurposefinancial statements. - 35 - WORTHCOUNTYBOARDOF EDUCATION ANAlYSIS OF MINIMUMEXPENDITURE REQUIREMENTS _BY PROGRAM GENERAL FUND - QUAlITY BASIC EDUCATION PROGRAMS YEAR ENDED JUNE 30 1998 GENERALAND CAREEREDUCATIONPROGRAMS Kindergarten(") Sub-Tctal- K-3 Grades4-5rJ Gredes6-BrJ Gredese-12r) r) High Schcol Laboretorles r) Voc:atlonal Education Laboratories Total General and CareerEducationPrograms SPECIAL EDUCATIONPROGRAMS RegUlar Programs Category I rJ CategoryllrJ Calegc