-> r.. L! ~ ., ....., ~. •. , ... ~ . • .. r:a F=' i ~' f C1 V ~: I• ~: L-:1-t F2 (:: k~ i'•I Fd t~l l_ Fa E~' F ' F~~ E=i ~ ~ F 1 L_ .~~ .:~ , :L C: ~: 4= ~ 4'_s •~ i .~ rl ~ I ~ .~. ~e { { 4< 1 ~J `r i { 4.~ it if 4.1 I ~J 4', ~ ~~ 4:~ ili I~~ 4'.' ~ ~ J. _~? ~ ~ y {..i'..i 4~ Y~~ E{i 4.! l• .i. 4a T ~ ~~! CM1 t~ t'. IrJ };~ ::: ::: i { U tY1 ffi 1 ~ 1 J. 4:? Y'1 E•? ~" "t . Ca 6'J :i. i 1 Ei: 4::: 4:i Y'i 4:: Ci %. ~.i ' ' (_. Ci IiV ((I :1. - C': c, F_4r•';. {_En~nimo~_ESly approved tay ~ vote ofi 4-~-~, th-~f_~ I;4~{~r L~ 4•? r'. •L- r'• r~ 1 ~~~ _~ - r-~ ~~ i M Ga 1 l:i i ~ 1'; r i ~ •. ~ i::- i .., ~ ~i 1 'f E.~ c.l r.~ i~4 i'4 i~ ~:?~ ~..4 4:1 E l 1- F~ -~ - - 9 ~ . . COMMISSIONERS' COURT AGENDA REQUEST PLEASE FURNISH ONE ORIGINAL AND NINE COPIES OF THIS REQUEST AND DOCUMENTS TO BE REVIEWED BY THE COURT. MADE BY: Fred Henneke OFFICE: County Jude MEETING DATE: September 13, 1999 TIME PREFERRED: SUBJECT: (PLEASE BE SPECIFIC) Consider and discuss approval of the Kerr Central Appraisal District 2000 Budget. EXECUTIVE SESSION REQUESTED: (PLEASE STATE REASON) NAME OF PERSON ADDRESSING THE COURT: ESTIMATED LENGTH OF PRESENTATION: IF PERSONNEL MATTER -NAME OF EMPLOYEE: County Judge Time for submitting this request for Court to assure that the matter is posted in accordance with Title 5, Chapter 551 and 552, Government Code, is as follows: Meeting scheduled for Mondays: THIS REQUEST RECEIVED BY: THIS REQUEST RECEIVED ON: All Agenda Requests will be screened by the County Judge's Office to determine if adequate information has been prepared for the Court's formal consideration and action at time of Court Meetings. Your cooperation will be appreciated and contribute towards you request being addressed at the earliest opportunity. See Agenda Request Rules Adopted by Commissioners' Court. 5:00 P.M. previous Tuesday. Kerr Central Appraisal District 1836 Junction Highway P.O. Box 1885 Kerrville, Texas 78029-1885 Phone (830) 895-5223 Fax (830) 895-5227 August 18, 1999 Judge Fred Henneke Kerr County Judge Kerr County Commisioner's Court 700 Main St Kerrville, TX 78028 RE: Kerr Central Appraisal District 2000 Budget The Kerr Central Appraisal District Board of Directors adopted the proposed Kerr CAD Budget at a meeting on August 11, 1999 without change. Attached is a copy of the above referenced budget and the preliminary proportionate allocation of the budget. The total budget amount is $501,849. Within 30 days your entity can by resolution, vote to approve or disapprove this budget, or take no action on the budget. Unless a majority of the entities disapprove the budget by the deadline, it will go into effect January 1, 2000. Also included for your information is a copy of the District's 1998 Financial Audit that was prepared by Pressler, Thompson, and Company. If you should have any questions or wish that land/or a member of the Board of Directors, appear at your entity meeting, please do not hesitate to contact me. Sincerely; ~~ ~%~%~~ David D. Oehler, RPA Chief Appraiser 2000 Adopted Budget Kerr Central Appraisal District 1836 Junction Highway P.O. Box 1885 Kerrville, TX 78029-1885 (830) 895-5223 David D. Oehler, RPA Chief Appraiser Page 2 Expenditures Per Line Item Line Item 5006 Salaries ........................................................ 5010 Employer Portion of Retirement ................... 5012 Employer Portion of Medicare Tax ............... 5015 Employee Medical Insurance ....................... 5016 Texas Employment Commission .................. 5030 Appraisal Review Board ............................... 5035 Travel and Mileage ...................................... 5040 Annual Audit ................................................ 5045 Mapping Expense ........................................ 5055 Debt Service -Building ................................ 5060 Deed Copies ................................................ 5070 Leased Equipment ....................................... 5075 Telephone .................................................... 5080 Utilities ........................................................ 5085 Grounds and Building Maintenance ............. 5090 Consultant -Appraisal ................................., 5100 Consultant -Legal ........................................ 5105 Liability/Worker ~ s Compensation ............... 5110 Publishing/Publications ............................... 5136 Professional Dues ....................................... 5120 SchoolslEmployee Education ..................... 5130 Postage ....................................................... 5135 Printing ....................................................... 5140 Office Supplies ............................................ 5145 Furniture and Fixtures ................................. 5150 Board of Directors ....................................... 5155 Equipment Maintenance ............................. 5170 Building Reserve ......................................... 5180 Computer Lease -The Software Group...... 5180 Imaging and Video ...................................... TOTAL ............................................... 2000 Discussion .......... $ 247,000.00 .......... $ 17,640.00 ..........$ 3,582.00 .......... $ 24,600.00 .......... $ 1,500.00 .......... $ 10,500.00 .......... $ 21,000.00 .......... $ 3,000.00 .......... $ 4,000.00 .......... $ 23,370.00 ........... $ 4,000.00 ........... $ 3,000.00 ........... $ 6,870.00 ...........$ 4,500.00 ........... $ 4,900.00 ........... $ 12,500.00 ........... $ 9,000.00 ........... $ 5,000.00 ...........$ 3,000.00 ,..........$ 1,700.00 ........... $ 6,050.00 ........... $ 19,500.00 ......,....$ 7,000.00 ........... $ 5,250.00 ..,........$ 750.00 ........... $ 200.00 ........... $ 4,500.00 ...........$ 3,500.00 ........... $ 26,713.00 ............~ 17.724.00 ............................................$ 501,849.00 2000 Adopted Budget $~~ 199 Page 3 Expenditures Per Line Item Comparison Line Item 2000 1999 Diff 5006 Salaries $247,000 $233,500 $13,500 5010 Employer Portion of Retirement $17,640 $16,700 $940 5012 Employer Portion of Medicare Tax $3,582 $3,400 $182 5015 Employee Medical Insurance $24,600 $21,500 $3,100 5016 Texas Employment Commission $1,500 $1,500 $0 5030 Appraisal Review Board $10,500 $10,500 $0 5035 Travel and Mileage $21,000 $21,000 $0 5040 Annual Audit $3,000 $3,000 $0 5045 Mapping Expense $4,000 $6,500 -$2,500 5055 Debt Service -Building $23,370 $23,370 $0 5060 Deed Copies $4,000 $4,000 $0 5070 Leased Equipment $3,000 $3,000 $0 5075 Telephone $6,870 $6,870 $0 5080 Utilities $4,500 $4,500 $0 5085 Grounds and Building Maintenance $4,900 $4,800 $100 5090 Consultant -Appraisal $12,500 $12,000 $500 5100 Consultant -Legal $9,000 $9,000 $0 5105 Liability/Worker's Compensation $5,000 $5,000 $0 5110 Publishing/Publications $3,000 $1,550 $1,450 5136 Professional Dues $1,700 $1,700 $0 5120 Schools/Employee Education $6,050 $6,450 -$400 5130 Postage $19,500 $21,000 -$1,500 5135 Printing $7,000 $4,000 $3,000 5140 Office Supplies $5,250 $5,250 $0 5145 Furniture and Fixtures $750 $750 $0 5150 Board of Directors $200 $200 $0 5155 Equipment Maint. and Reserve $0 $4,500 -$4,500 5170 Building Reserve $3,500 $3,500 $0 5180 Computer System $26,713 $42,889 -$16,176 5180 Document Imaging and Video $17,724 $17,724 $0 TOTAL $501,849 $499,653 $2,196 2000 Adopted Budget 8/1199 Page 4 5006-Salaries and Positions: 1999 Budgeted 2000 Proposed Chief Appraiser $41,000 $ 43,250 Senior Appraiser $29,000 $ 29,500 Office Manager $27,500 $ 29,000 Field Appraiser IV $23,500 $ 25,000 Field Appraiser II $20,000 $ 22,500 Field Appraiser II $20,000 $ 21,500 Abstractor $19,500 $ 19,500 GIS Technician $22,500 $ 25,000 Clerical $15,250 $16,500 Clerical 15 250 15 250 TOTAL $233,500 $247,000 The proposed 2000 line item for salaries is an increase of $13,500 or (+5.78) over the 1999 line item. Kerr CAD has maintained the same number of employees for the preceding 10 years and it is expected that at least one position will have to be added next year. Kerr CAD lost several employees last year due to not being competitive in the salary marketplace. Therefore in an effort to keep a trained, knowledgeable staff, several salary increases are included. 5010 - Employer s Retirement: Kerr CAD has an independent employee retirement through Plan Data. All employees are required to participate in this plan. Kerr CAD and the employee each place 7% of the employee's salary into this plan. Details of this line item are as follows: Total 2000 Proposed Salaries $ 247,000.00 KCAD Matching Percentage x 0.07 KCAD Contribution $ 17,290.00 Administration Fee ~ 350.00 TOTAL $ 17,640.00 The $17,640 amount is an increase of $940 over the 1999 amount. 5012 - Employer Medicare/Social Security: Kerr CAD is responsible for the Medicare tax on each of the employee's wages. This rate is equal to 1.45 percent of the first $125,000 paid to each employee per year. 2000 Adopted Budget 81199 Page 5 Details of this item are as follows: Total 2000 Proposed Salaries $ 247,000.00 Medicare Rate x 0.0145 TOTAL $ 3,582 This item is a $182 increase over the 1999 amount of $3,400. 5015 -Employee Medical Insurance: Kerr CAD provides health insurance to its employees through the Texas Association of Counties. These premiums increased to approximately $205 per month per employee. This is the amount budgeted for 2000. Details of this expenditure follow: KCAD Contribution Per Month $205.00 Number of Employees x 10 Total Monthly Contribution $2,050.00 Number of Months x 12 TOTAL $24,600.00 This line item is a $3,100 increase over the 1999 budgeted amount. 5016 -Texas Employment Commission: Kerr CAD is responsible for the payment of each employee's unemployment tax through the Texas Workforce Commission. This tax is a percentage of the first $9,000 of the employee's quarterly salary. These rates change annually and are based on the number of employees hired and fired during the previous year. Kerr CAD has received a rating and the estimate remains the same as 1999, at $1,500. 5030 -Appraisal Review Board: Kerr CAD is responsible for the Appraisal Review Board members stipend. This reimbursement covers the members time, travel, and other related costs to serving on the board. The amount requested remains the same as the 1999 amount. 2000 Adopted Budget $~> > X99 Reimbursement per Member $2,000.00 Number of Members x 5 TOTAL $10,000.00 Education + 500.00 TOTAL $10,500.00 5035 -Travel and Mileage: Page 6 Kerr CAD is responsible for and required bylaw to physically inspect all properties located within Kerr County. In 1999, the district leased vehicles fora 24 month period. This line item covers the vehicle lease payments, fuel, maintenance and other travel expense. This item remains the same at $21,000. 5040 -Annual Audit: Section 6.063 of the Property Tax Code requires that the district have an annual audit by a Certified Public Accountant. This amount remains the same at $3,000. 5045 -Mapping Expense: The district has made parcel mapping a priority, having mapped the district's roads, abstracts, subdivisions, school district boundaries, and approximately 65% of the ownership parcels in the county. This dramatic progress has taken place over the previous 2'/Z years utilizing very conservative expenditures. The line item is a decrease of $2,500 over the 1999 amount. The amount requested is $4,000. 5055 -Debt Service - Buildin_g: KCAD has monthly building payments totaling $23,370 per year. This amount has remained the same for 2000. 5060 -Deed Copies: To maintain current and correct property ownership records, Kerr CAD is required to purchase copies of real property deeds from the Kerr County Clerk. This item remains the same at $4,000. 2000 Adopted Budget 8/11/99 Page 7 5070 -Leased Equipment: In 1998, the district leased a copy machine from the General Services Commission state contract for $165 per month. This lease totals $1,980 per year. The district teases a Pitney Bowes Postage Meter. This lease is $636 per year. KCAD also leases an off-site storage unit. This unit is used for record archival purposes. The lease is $156 per year. The amount requested is $3,000 5075 -Telephone: This item includes basic telephone equipment lease and service, long distance service, cellular telephone service, and Internet subscription. This item remains the same at $6,870 5080 -Utilities: The District's utility expense covers city water and electricity. The amount requested for 2000 remains the same at $4,500. 5085 -Building and Grounds Maintenance: Building and grounds maintenance includes trash pickup, building cleaning, lawn care, and pest control. The details of this maintenance follows: Expense /Month /Year Trash Pickup $41.67 $500.00 Building Cleaning $150.00 $1,800.00 Outside Maintenance $183.00 $2,200.00 Pest Control $25.00 $300.00 Termite Inspection 100.00 TOTAL $4,900 This item includes a slight increase of $100 over the 1999 amount. 2000 Adopted Budget 8~1 ~~99 Page 8 5090 -Consultant -Appraisal Kerr CAD contracts for the appraisals on utilities, minerals, pipelines, and industrial properties to the industrial appraisal firm, Capitol Appraisal. The 2000 requested amount remains the same at $12,500 5100 -Consultant -Legal KCAD maintains a contract with the law office of Peter Low. As of June 28, 1999, the district has two pending lawsuits over 1996 values. This line item remains the same at $9,000. 5105 -Liability and Workers Compensation: This line item covers workers compensation, general liability, automotive liability, errors and omissions, and real and personal property insurance. This insurance is through the Texas Municipal League Intergovernmental Risk Pool (TML). The 2000 proposed amount of $5,000 remains the same as the 1999 budgeted amount. 5110 -Publishing and Publications: This line item includes required newspaper advertisements, property asset listings, and appraisal guides This line item is a $1,450 increase over the 1999 amount for a total requested of $3,000. 5136 -Dues: This line item.is devoted to the registration of the district and employees with different state agencies and trade organizations. The registration with the Board of Tax Professional Examiners is required by law. Affiliation with the Texas Association of Appraisal Districts allows KCAD to enroll in state classes for reduced tuition and keeps the district informed of changing rules and laws. The Society of Farm Managers and Rural Appraisers is a nationally respected appraisal association. A detailed description of this line item follows: Board of Tax Professional Examiners Texas Association of Appraisal Districts Society of Farm Managers and Rural Appraisers Texas Association of Assessing Officers Visa Charge Membership TOTAL $ 480.00 $ 600.00 $ 520.00 $ 65.00 35.00 $1,700.00 2000 Adopted Budget 8/11199 The 2000 amount requested for Dues remains the same as 1999 at $1,700. 5120 -Schools and Employee Education: Page 9 According to Section 5.04, of the Property Tax Code, an appraisal district shall reimburse an employee for all actual and necessary expenses, tuition, other fees and costs of materials incurred in attending, with the chief appraiser's approval, a course or training program conducted or approved by the Board of Tax Professional Examiners. This item is a $400 decrease over the 1999 amount, for a total of $6,050. 5130 -Postage: In 1999, Kerr CAD began using an outside mailing firm to print and mail the required appraisal notices. This saves the district some postage. This is reflected in the decrease in this item of $1,500 over 1999. The amount requested is $19,500 5135 - Printin_g: This line item includes expenses such as printing of Notices of Appraised Value, Appraisal Cards, Appraisal Rolls and envelopes. This item has an increase of $3,000 over 1999, for a total of $7,000. 5140 -Office Supplies: This line item includes all miscellaneous office supplies used in the district. These items include paper, writing utensils, film, toner cartridges, and other supplies. The amount requested for 2000 of $5,250 is the same as 1999. 5145 -Furniture and Fixtures: New furniture purchases have been kept to a minimum. The amount requested for this line item of $750, is the same as 1999. 5150 - Board of Directors: This line item is utilized to purchase director manuals and reference material for the Board of Directors. A portion of this line item is also utilized to purchase awards of appreciation to outgoing board members and name plaques. The line item remains at $200. 2000 Adopted Budget $~~ ~ ~g9 Page 10 5155 - Equipment Mainfenance: This item includes the maintenance of PC computers, networks, postage and copy machines. For 1999, Kerr CAD is designating $4,500 of its self-generated income from property record card sales, computer generated lists, map sales, and bank interest towards this line item. Therefore, $4,500 will be deducted from the Cash Allocated Budget allocated to the entities. This line item amount remains the same at $4,500. 5170 -Building Reserve: A building reserve of $3,500 per year was established when KCAD purchased the current building. This fund is reserved and cannot be utilized for any purpose other than replacement or repair to major items regarding our facilities. 5180(a) -Computer Lease -The Software Group: This line item is for the district computer system. This system is the lifeblood of the district. Every property account is recorded, updated, and appraised through this system. Along term debt on the computer equipment will be paid in full 12-31-99, therefore allowing this line item to be reduced by $16,176 over the 1999 amount. A detailed summary of this line item is as follows: Hardware Maintenance $ 1,765 System Software Support $ 600 Application Software Support 24 348 TOTAL $26,713 5180(b) - Document lmaginq and Video Capture: This line item includes document scanning and retrieval hardware, software and support. This item remains the same at $17,724. Annual Payment - 48 months IBM Disk Maintenance Application Software Support $14,284 $ 840 2 600 TOTAL For Imaging $17,724 2000 Adopted Budget 8111/99 Page 11 Estimated Entity Allocation 2000 Adopted Budget 8/11/99 N N~ 0 0 t0 et ~ N O O Q~ O~ O O CO t O ~ ~- O ~ N O N O r N N tC> CU r N ~l9 O OG Y7 N O CO fN fH fR C'7 fR fA O ~ ~ N ti ~ N Cf N Z r O Vl 00 O C'7 of N N 111 OO r ~ 4~ N ~ ~ ~ ~ N ~ O ~ ~ O A t R 4 A R 4 A 4 ~ k ~oN ~' ~ N F- a w~ -- O N J ~ J a o r Q 1-- F- Z W 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 0 T CO N O O N O O M M r d' CD M N ~ 0 0 0 0 0 0 O O Ln CA CO CO N O O ~ d O H O 1~ O O O N O O CV O ~' O Cn .- O ~ O O J r r r C d C) d a N cfl cfl O N O O) M O O M O Cn 0 1~ O O O O O O O c0 O .--- ~ O cfl O C[7 rt ~ 1~ c0 O) O~ O V O O O O O O C7) (M CO O I~ O 'ct M CO O M ~t c'M 07 (' i a0 M CO ~ ~ ~ M 00 OO N ~C7 O c0 O O O 1~ O O GO Oi O O O O~ ~ ~ O O O ~ CA M ~ ~ ~ O CO ~ CO '~ N 07 CO O N ~ .-- ~ O 00 ~ ~ 07 O ~ O O M V' M cD t~ to O M N~ N N d' Oa r N~ CD ~ tR 'G 7+ (T ~ U'1 N 64 d> f!9 1` 69 Ef! O Cn f~ 1~ M M O ~ r O E9 G9 In 1(7 w ~ EA CT to m CD Q7 N V t~ 00 In 69 b9 69 64 ~ N ~' d9 N ~+A tR A J ~ In d9 69 G9 d~ G9 : Mme' ' i + N W O O O O O O O O O O O O O O O O CD d O ~['~ 0 0 0 0 0 0 0 0 0 0 0 0 0 0 ~' CONO ~OOONO0000COO1~~ ~ Cn M d' O O O I~ O O O O O N to O~ ~ M N lt7 t() ~ M ~ t17 OO 00 CD O N O x N In O M .- ~ ~- O ~ ~ ~ N .- CD M O O ~ 0 0 0 0 0 0 0 0 0 0 r" ~ O O 1-- ER EH 64 EA EA to d9 64 b9 ER to b9 64 d9 69 EA Cf~ OO Q1 Q~ r N N M O ~ N C O O O O O M ~ O F- f) ti ~ C O ~ ~ ~ O O O C I~ b9 O O c O o O r~i tss ~ N U ~ a~ N d d L O O O O) O M a0 to N Ln M cfl c0 O C . N CD N M O Q) CA Ln O O l[7 00 'C f~ M M~ O M N M N N O~~~ ~ O) N_ to M y I` O d' Cf~ O M N O N M N M O rt M~ N CO V M N N N CO I~ f~ O i~ N O S M Z 'C rY M ct N ~ ~ M O N Q7 N 0 ~' V' d d '~ N N ~ En 69 E!i N ER I~ N ~ lL') r lL'Y lIJ '~_:. ~ ~A Q1 N O 00 69 69 O OO OO _ f!-T 64 fR ~ ~ d9 y _ x bT 69 EA d} em U f . rn rn a~ T . . f- O . ~ V O~ N W N d (, U ~ CJ ~,. 0 +.+ o O ~t v in O v Q c W ~~ W m Q V N~ •~ N O J O) O LL N -o ° R ~ ~ ~ °' w a`~ ~ c Z w ~ ~ o ~° ~ m° ? ~ c ~° O Q 3 N ~ O ~ o ~ y.+ ~ ~ 7 ~"~ t6 c*6 ~ ~. w cv ~ O t6 V j ~ .~ ° N m ~ fn rn > .O- a~ O 2 Cn ~ O W ~Y O O ~ ~~ ~~~ ~ y O ca O F - • J m Y LL a H > .,~', L Z N O O D U :.O R '? c`U : ~~ -OO m O Q o ~ ~ ~ ~~ m ~ m cYa ~ a~i > ~ m a~ n a~i ~ ~ ~ O o a~ W `~ ~ Z N W _ _ U U Y Y 2 S Y ~ O c n U° 2 Y O 2 Q F- N. J Y~ n m W O O a0 7 C0 m a 0 Q 0 0 0 N KERR CENTRAL APPRAISAL DISTRICT AUDIT REPORT DECEMBER 31, 1998 PRESSLER~ THOMPSON AND COMPANY A PROFESSIONAL CORPORATION CERTIFIED PUBLIC ACCOUNTANTS KERRVILLE, TEXAS 78028 KERR CE(YTRAL APPRAISAL DISTRICT AUDIT REPORT DECEMBER 3l, 1998 KERB CENTRAL APPRAISAL DISTRICT TABLE OF CONTENTS DECEMBER 31, 1998 Independent Auditor's Report General Purpose financial Statements: Balance Sheet Statement of Revenues, Expenditures and Changes in Fund Balance -General Fund Statement of Revenues, Expenditures - Budget and Actual -General Fund Notes to the Financial Statements Overall Compliance and Internal Control Section Independent Auditor's Report on Internal Control Structure Independent Auditor's Report on Compliance Schedule of Findings and Questioned Costs 2 4 7 16 18 19 PRESSLER~ rI~iOMPSON AND COMPANY A PROFESSIONAL CORPORATION CERTIFIED PUBLIC ACCOUNTANTS William F. Thompson, C.P.A. 320 SIDNEY BAKER STREET Ernst H. Druebert, Jr., C.P.A. KERRVILLE, TEXAS 78028 Telephone (830) 257-7241 Jerry N. Oliver, C.P.A. Fax (830) 896-4041 Charles A. Forbes, Jr_, C.P.A. Douglas H. Sundberg, C.P.A. INDEPENDENT AUDITOR'S REPORT Board of Directors Kerr Central Appraisal District Kerrville, Texas We have audited the accompanying general purpose financial statements of the Kerr Central Appraisal District as of and for the year ended December 31, 1998. These financial statements are the responsibility of the board's management. Our responsibility is to express an opinion on these financial statements based on our audit. Except as discussed in the following paragraph, we conducted our audit in accordance with generally accepted auditing standards. 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. Governmental Accounting Standards Board Technical Bulletin 98-I, Disclosures about Year 2000 Issues, requires disclosure of certain matters regarding the year 2000 issue. Kerr Central Appraisal District has included such disclosures in Note K. Because of the unprecedented nature of the year 2000 issue, its effects and the success of related remediation efforts will not be fully determinable until the year 2000 and thereafter. Accordingly, insufficient audit evidence exists to support Kerr Central Appraisal District disclosures with respect to the year 2000 issue made in Note K. Further, we do not provide assurance that Kerr Central Appraisal District is or will be year 2000 ready, that Kerr Central Appraisal District's year 2000 remediation efforts will be successful in whole or in part, or that parties with which Kerr Central Appraisal District does business will be year 2000 ready. In our opinion, except for the effect of such adjustments, if any, as might have been determined to be necessary had we been able to examine evidence regarding year 2000 disclosures, the general purpose financial statements referred to above present fairly, in all material respects, the financial position of the Kerr Central Appraisal District as of December 31, 1998 and the results of its operations for the year then ended in conformity with generally accepted accounting principles. In accordance with Government Auditing Standards, we have also issued a report dated May l9, 1999, on our consideration of Kerr Central Appraisal District internal control structure and a report dated May 19, 1999, on its compliance with laws and regulations. PRESSLER, THOMPSON AND COMPA Y A PROFESSIONAL CORPORATION May 19, 1999 KERR CENTRAL APPRAISAL DISTRICT BALANCE SHEET December 31, 1998 ALL FUNDS AND ACCOUNTS GROUPS ASSETS Cash Accounts Receivable Land, Buildings and Improvements Furniture and Equipment Amount To Be Provided Total Assets LIABILITIES AND FUND EQUITY Liabilities: Accounts Payable Due to Tax Entities Long Term Debt -Current Portion Lease Payable -Current Portion Long Term Debt - Non-Current Non-Current Lease Total Liabilities Fund Equity: Investment in General Fixed Assets Fund Balances Undesignated Designated Total Fund Equity Total Liabilities and Fund Equity GENERAL GENERAL GENERAL FUND FIXED ASSETS LONG TERM DEBT $ 128,129 234,145 228,491 214,726 $ 128,129 $ 462,636 $ 214, 726 $ 4,648 21,731 7,874 24, 363 165,274 17,215 26,379 214,726 462,636 88,438 13,312 101,750 462,636 $ 128,129 $ 462.636 $ 214, 726 The notes to the financial statements are an integral part of this statement. 2 TOTALS MEMORANDUM ONLY) $ 128,129 $ 107,033 - 1,927 234,145 234,145 228,491 223,181 214,726 246,885 $ 805,491 $ 813,171 $ 4,648 $ 2,268 21,731 15,958 7,874 7,745 24,363 24,219 165,274 172,626 17,215 42,295 241,105 265,111 462,636 457,326 88,438 79,452 564,386 548,060 $ 805,491 $ 813,171 3 KERR CENTRAL APPRAISAL DISTRICT STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE GENERAL FUND FOR THE YEAR ENDED DECEMBER 31, 1998 1998 1997 Revenues: Appraisal Service $ 451,035 $ 449,260 Interest 4,533 3,780 Tower Lease 2,400 2,400 Other 4,453 4,517 Total Revenues 462,421 459,957 Expenditures: Salaries 223,454 199,207 Insurance, Retirement and Taxes 43,268 33,847 Appraisal Review Board 7,650 8,044 Travel and Auto Allowance 12,865 14,041 Audit and Accounting 3,100 3,100 Mapping System 1,259 8,665 Deeds 1,230 1,647 Building Reserve Expense 1,470 1,364 Equipment Lease 1,978 3,694 Telephone and Utilities 10,616 14,336 Consulting and Legal 19,900 16,845 Liability Insurance 3,038 3,779 Publishing 2,697 2,058 Dues 725 748 Schools and Seminars 5,451 5,800 Postage 10,162 4,891 Printing 5,734 3,816 Supplies 8,961 5,799 Capital Expenditures 4,138 19,088 Board Expenses - 318 Building and Grounds Maintenance 4,437 5,181 Equipment Maintenance 1,888 1,921 TSG Computer Lease and Expense 20,863 20,901 Debt Service Payments 50,748 50,748 Total Expenditures 445,632 429,838 Total Revenues Over (Under) Expenditures 16,789 30,119 Fund Balance -January 1, 90,734 76,573 Refunds Due Entities (5,773) (15,958) Fund Balance -December 31, $ 101,750 $ 90,734 The notes to the financial statements are an integral part of this statement. 4 KERR CENTRAL APPRAISAL DISTRICT STATEMENT OF REVENUES ANO EXPENDITURES BUDGET AND ACTUAL -GENERAL FUND FOR THE YEAR ENDED DECEMBER 31, 1998 Revenues: Appraisal Services $ Interest Tower Lease Other BUDGET 451,035 2,400 VARIANCE- FAVORABLE 1998 (UNFAVORABLE) Total Revenues $ 451,035 4, 533 2,400 4,453 $ - 4, 533 4,453 8,986 453,435 462,421 Expenditures: Salaries 225,000 223,454 1,546 Insurance, Retirement and Taxes 39,615 43,268 (3,653) Appraisal Review Board 7,500 7,650 (150) Travel and Auto Allowance 18,600 12,865 5,735 Audit and Accounting 3,600 3,100 500 Mapping 3,500 1,259 2,241 Deed Copies 2,000 1,230 770 Building Repairs and Improvements 3,500 1,470 2,030 Equipment Lease 3,065 1,978 1 087 Telephone and Utilities 9,575 10,616 (1,041) Consulting and Legal 20,500 19,900 600 Liability Insurance 5,000 3,038 1,962 Publishing 1, 550 2,697 (1,147) Dues 1,700 725 975 Schools and Seminars 4,700 5,451 (751) Postage 13, 700 10,162 3,538 Printing 3,500 5,734 (2,234) Supplies 5,250 8,961 (3,711) Capital Expenditures 750 4,138 (3,388) Board Expenses 200 - 200 Building and Grounds Maintenance 4,060 4,437 (377) Equipment Maintenance 4,235 1,888 2,347 TSG Computer Lease and Expense 21,587 20,863 724 Debt Service Payments 50,748 50,748 - Total Expenditures 453,435 445,632 7,803 Total Revenues Over (Under) Expenditures $ - 16 789 $ 16 789 Fund Balance, Beginning of Year 90,734 Refunds Due to Entities (5,773) Fund Balance, End of Year - $ 101,750 The notes to the financial statements are an integral part of this statement. 5 This page intentionally left blank. KERR CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER31, 1998 Note A - Summary of Significant Accounting Policies The accounting policies of the Kerr Central Appraisal District conform to generally accepted accounting principles as applicable to governments. The following is a summary of the more significant policies: I. Fund Accounting The accounts of the Kerr Central Appraisal District are organized on the basis of funds or account groups, 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, fund equity, revenues and expenditures or expenses, as appropriate. Government resources are allocated to and for individual funds based upon the purposes for which they are to be spent and the means by which spending activities are controlled. All governmental fund types are accounted for on a spending "financial flow" measurement focus. This means that only current assets and current liabilities are generally included on their balance sheets. Their reported fund balance (net current assets) is considered a measure of "available spendable resources". Governmental fund operating statements present increases (revenues and other financing sources) and decreases (expenditures and other financing uses) in net current assets. Accordingly, they are said to present a summary of sources and uses of "available spendable resources" during a period. There was only one governmental fund used during the current fiscal year as follows: Govemmental Fund Type -General Fund The General Fund is the general operating fund of the Kerr Central Appraisal District. [t is used to account for all financial resources except those required to be accounted for in another fund. 2. General Fixed Asset Group of Accounts Property, plant and equipment used in governmental fund type operations are accounted for in the General Fixed Assets Account Group, rather than in governmental funds. No depreciation has been provided on such property, plant and equipment. All property, plant and equipment are valued at historical cost or estimated historical cost if actual historical cost is not available. Donated property, plant and equipment are valued at their estimated fair value on the date donated. The account groups are not "funds". They are concerned only with the measurement of financial position. They are not involved with measurement results of operations. The Kerr Central Appraisal District has adopted a policy not capitalizing capital expenditures below $ 100. 3. General Loner Term Debt Group of Accounts Long term liabilities financed from governmental fund types are accounted for in the General Long Term Debt Account Group, not in the governmental fund. 7 KERR CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 1998 (Continued) 4. Basis of Accounting Basis of accounting refers to when revenues and expenditures or expenses are recognized in the accounts and reported in the financial statements. Basis of accounting relates to the timing of the measurements made, regardless of the measurement focus applied. All governmental funds are accounted for using the modified accrual basis of accounting. Their revenues are recognized when they become measurable and available as net current assets. Expenditures are generally recognized under the modified accrual basis of accounting when the related fund liability is incurred. Exceptions to this general rule include: (I) accumulated unpaid vacation, sick pay, and (2) principal and interest on general long-term debt which is recognized when due. 5. Cash_and Investments Cash and investments are recorded at cost. Currently, the available cash is invested in short term money market accounts with a local bank issued under FD[C coverage for $100,000. Excess balances are collateralized with securities by the pledging financial institution in the Appraisal District's name. 6. Budgets and Budgetary Accounting The Kerr Central Appraisal District follows these procedures in establishing the budgetary data reflected in the financial statements: a. Formal budgetary integration is employed as a management control device during the year for the general fund. b. The Kerr Central Appraisal District Board of Directors approves total budget appropriations only. Any revisions that alter the total appropriations of any fund must be approved by the Board of Directors. Therefore, the level of budgetary responsibility is by total appropriations. c. Unused appropriations for all the above annually budgeted funds lapse at the end of year and excess budgeted funds must be returned to the taxing entities unless approved by the taxing authorities supporting the Kerr Central Appraisal District budget. d. The budget amounts shown in the financial statements are the final authorized amounts as revised during the year. 7. Total Columns on Balance Sheet Total columns on the Balance Sheet are captioned "memorandum only" to indicate that they are presented only to facilitate financial analysis. Data in these columns does not present financial position, results of operations, or changes in financial position in conformity with generally accepted accounting principles. Neither is such data comparable to a consolidation. KERR CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 1998 (Continued) Note B - Capital Exoenditures Current year additions were for computer equipment. SUMMARY OF CAPITAL TRANSACTIONS Beginning Ending Balance Additions Deletions Balance Equipment $ 223,181 $ 5,310 $ 0 $ 228,491 Buildings 234,145 234,145 $ 442,288 $ 5,310 $ 0 $ 462,635 Note C - Accounts Payable and Due to Tax Entities This represents unpaid invoices on services rendered or items purchased which applied to the fiscal year under audit. Additionally, excess revenue over budgeted expenditures must be refunded to the taxing entities after considering board designated reserves for building repairs and improvements. This refund is allocated in the same ratio as the budget for the respective year. Total payable at year end 1997, $15,958, remained as a payable in 1998 as this amount was used to reduce the allocations receivable from the taxing entities in 1999. The payable to tax entities for 1998 is $5,773, resulting in a total payable at the end of 1998 of $21,731. Due to Tax Entities - 12/31/97 $ 15,958 Excess Revenue Over Expenditures 16,789 Net Unexpended Building Reserve (2,030) Non Budget Receipts, Interest and Miscellaneous 8,986) 1998 Amount Payable to Entities 5,773 Total Due to Tax Entities - 12/31/98 $ 21,731 Note D - Long Term Debt Beginning Balance Office Building 15 Year Term; 9.0% $1,947 monthly payment $ (80,371 Principal New Retirement Ending Financing Payment Balance $ $ 7,223 $ 173,148 9 KERB CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 1998 (Continued) Note D - Loner Term Debt (Continued) The estimated annual principal and interest requirements for ~ years to retire general long term debt recorded as of December 31, 1998 are as follows: Year Ended December 31, Principal Interest Total 1999 $ 7,874 $ 15,492 $ 23,366 2000 8,624 14,742 23,366 200 l 9,446 13,920 23,366 2002 10,346 13,020 23,366 2003 l I ,33 I 12,03 23,366 Balance to Maturity 125,527 $ 173,148 $ 69,209 $ t 16,830 Note E - Long Term Leases Lease I As of December 12, 1995, Kerr Central Appraisal District entered into a deferred payment obligation with Capital City Leasing, [nc. Austin, Texas, to effectively finance the purchase of a new appraisal computer system. IBM provides the hardware with software provided by The Software Group for appraisal services applications. A down payment of $8,000 was made in December, 199 to be followed by forty-seven (47) equal payments of $1,181 per month. Total amount of payments to be made equals $6,749 plus $6,758 interest totaling $63,07 if payments continue over the four (4) year term. The effective interest rate included is 5.30% as of December 3l, 1998. An early purchase option exists based on a predetermined schedule, with sixty (60) days notice to the Lessor. This lease/purchase will be fully paid during 1999. Legally, per the Appraisal District's attorney, the lease is a governmental purpose obligation and constitutes a legal, valid and binding deferred payment obligation of the Lessee, enforceable in accordance with its terms and does not constitute a debt of lessee under the laws of the State of Texas. Lease II As of May 23, 1997, Kerr Central Appraisal District entered into a deferred payment obligation with Capital City Leasing, Inc. Austin, Texas, to effectively finance the purchase of computer imaging hardware and software. l0 KERR CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 1998 (Continued) Note E - Long Term Leases (Continued) A down payment of $8,500 was made in May, 1997, to be followed by forty-seven (47) equal payments of $1,100.49 per month. Total amount of payments to be made equals $60,223, if payments continue over the four (4) year term. The effective interest rate included is 6.44%. An early purchase option exists based on a predetermined schedule, with sixty (60) days notice to the Lessor. Legally, per the Appraisal District's attorney, the lease is a governmental purpose obligation and constitutes a legal, valid and binding deferred payment obligation of the Lessee, enforceable in accordance with its terms and does not constitute a debt of lessee under the laws of the State of Texas. A summary of the principal lease payments and payoff balances are as follows: Pay Off Payments Balance Lease I Lease I I Total Lease I [ 1999 $ 12,653 $ 11,710 $ 24,363 $ 17,047 2000 12,486 12,486 4,;60 200 l 4,729 4.729 Total $ 12,653 $ 28,925 $ 41,578 Note F - Emaloyee Pension Plan The Appraisal District has restated their pension plan as a volume submitter money purchase pension plan and trust established under [RS Code Section 40l(a) administered by Plan Data, Inc. Beginning January 1, 1991, the Board of Directors amended the plan to provide for pretax contributions as allowed by IRS Code Section 414(h). Additional changes were made to eligibility, contributions and vesting rules as follows: Eligibility -Employees not covered by social security must be immediately eligible to participate in the plan, having no age or service requirement. Contributions - Employees not covered by social security must have a combined contribution rate from both employer and employees of at least 7.0% of the employees gross wages. Prior to 1990, all employee contributions were made on an "after tax" basis. Forfeitures -Forfeitures are created when a participant terminates employment before becoming fully "vested" in the benefit plan. Beginning 1992, the employer portions of non- vested benefits forfeited will be added to the remaining participants' accounts. KERR CENTRAL APPRAISAL DISTRICT NOTES TO TH E FINANCIAL STATEMENTS DECEMBER31, 1998 (Continued) Note F - Employee Pension Plan (Continued Vesting -When an employee receives a right to the employer's provided contributions, he has earned a "vested" interest in the pension account. Currently, full time employees ears at percentage increases prorata beginning after two (2) year service up to eleven (I t) y which time the employee is fully vested. However, under new tax law, parttime, seasonal and temporary employees must be 100% vested if the Distract does not elect to cover them under the social security and Medicare system. The Appraisal District's contribution to the plan, including administration costs, was $16,1 l2 in 1998 and $13,83 I in 1997. Note G - Fringe Benefit Plan The Appraisal District has a medical insurance plan with Blue Cro e/m ums, a1eldroximatelys$t172 as a PPO type coverage. The District pays for the employees p PP per employee, with family coverage available at the employee's cost. The District's Ian s voluntary andsallofullt me employees part c~pated as of year end 1998 were $22,506. The p Note H - Litigation The appraisal District is the defendant in several lawsuits filed against it due to property valuations. According to the District's legal counsel, the suits seek to reduce the appraisal values prepared by the District. The plaintiffs are not seeking monetary damages against the District except for recovery of attorney's fees if they are successful. Note I - Fund Balance In addition to normal operations, the annual budget includes an amount designated for improvements on direct building expenditures to maintain the value of the real estate. Any unexpended funds related to building improvements are transferred to the board designated fund balance at year end. The current year building improvements were less than the $3.00 allocation and increased the building reserve by $2,030. 12 KERB CENTRAL APPRAISAL DISTRICT NOTES TO THE FINANCIAL STATEMENTS DECEMBER 31, 1998 (Continued) Note 1 - Fund Balance (Continued) Board Unreserved Combined Designated- Fund Fund Building Balance Balances Balances - January Ol, 1998 $ 11,282 $ 79,42 $ 90,7;4 1997 -Operations 16,789 16,789 Buildings Reserve Funds Available 1998 Net 2,030 (2,030) Refunds Due to Entities (j,773) Balances -December 3 I, 1998 $ 13,312 $ 88.438 $ 101,70 Note J - Commitments fn early 1999, the Kerr Central Appraisal District solicited bids for the leasing of four vehicles to be used by the District's employees in their appraisal duties throughout the county. These leases are for two year terms and will be accounted for as operating expenses. Note K - Fiscal Year 2000 [sues The year 2000 issue is the result of shortcomings in many electronic data processing systems and other electronic equipment that may adversely affect the Appraisal District's operations as early as fiscal year 1999. The Appraisal District in taking inventory of computer systems and other electronic equipment that may be affected by the year 2000 issue and that are necessary to conducting Appraisal District operations and has identified such systems as being financial reporting, payroll and the appraisal/mapping system. Kerr Central Appraisal District utilizes appraisal/mapping software from The Software Group. The vendor has indicated they have accessed the software and are ready for the year 2000. Financial reporting and payroll Functions are performed using QuickBooks 6.0. The District has plans to upgrade to QuickBooks 99 to ensure compliance with year 2000 issues. Note L - Reclassification Certain amounts in the prior year column have been reclassified to be more comparable with the current year- l3 This page intentionally left blank. to OVERALL COMPLIANCE AND INTERNAL CONTROL SECTION I~ William F.Thompson, C.P.A. Ernst H. Druebert, Jr., C.P.A. Jerry N. Oliver, C.P.A. Charles A. Forbes, Jr., C.P.A. Douglas H. Sundberg, C.P.A. PRESSLERr Z~IOMPSON AND COMPANY A PROFESSIONAL CORPORATION CERTIFIED PUBLIC ACCOUNTANTS 320 SIDNEY BAKER STREET KERRVILLE, TEXAS 78028 P.O. Box 590 Telephone (830) 257-7241 Fax (830) 896-4041 INDEPENDENT AUDITOR'S REPORT ON INTERNAL CONTROL STRUCTURE BASED ON AN AUDIT OF GENERAL PURPOSE FINANCIAL STATEMENTS PERFORMED IN ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS Board of Directors Kerr Central Appraisal District Kerrville, Texas We have audited the general purpose financial statements of Kerr Central Appraisal District, as of and for the year ended December 31, 1998, and have issued our report thereon dated May 19, 1999. We conducted our audit in accordance with generally accepted auditing standards and 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 whether the general purpose financial statements are free of material misstatement. The management of Kerr Central Appraisal District is responsible for establishing and maintaining an internal control structure. (n fulfilling this responsibility, estimates and judgments by management are required to assess the expected benefits and related costs of internal control structure policies and procedures. The objectives of an internal control structure are to provide management with reasonable, but not absolute, assurance that assets are safeguarded against loss from unauthorized use or disposition, and that transactions are executed in accordance with management's authorization and recorded properly to permit the preparation of general purpose financial statements in accordance with generally accepted accounting principles. Because of inherent limitation in any internal control structure, errors or irregularities may nevertheless occur and not be detected. Also, projection of any evaluation of the structure to future periods is subject to the risk that procedures may become inadequate because of changes in conditions or that the effectiveness of the design and operation of policies and procedures may deteriorate. In planning and performing our audit of the general purpose financial statements of Kerr Central Appraisal District for the year ended December 31, 1998, we obtained an understanding of the internal control structure. With respect to the internal control structure, we obtained an understanding of the design of relevant policies and procedures and whether they have been place in operation, and we assessed control risk in order to determine our auditing procedures for the purpose of expressing our opinion on the general purpose financial statements and not to provide an opinion on the internal control structure. Accordingly, we do not express such an opinion. Our consideration of the internal control structure would not necessarily disclose all matters in the internal control structure that might be material weaknesses under standards established by the American institute of Certified Public Accountants. A material weakness is a condition in which the design or operation of one or more of the internal control structure elements does not reduce to a relatively low level the risk that errors and irregularities in amounts that would be material in relation to the general purpose financial statements being audited may occur and not be detected within a timely period by employees in the normal course of performing their assigned functions. We noted no matters involving the internal control structure and its operation that we consider to be material weaknesses as defined above. 16 However, we noted certain matters involving tl~e internal control structure and its operation that we have reported to the management of Kerr Central Appraisal District in a separate letter dated May 19, 1999. This report is intended for the information of management and the Board of Directors. However, this report is a matter of public record and its distribution is not limited. %~~ ~ PRESSLER, THOMPSON AND COMPA Y A PROFESSIONAL CORPORATION May 19, 1999 17 PRESSLER~ TrIOMPSON AND COMPANY A PROFESSIONAL CORPORATION CERTIFIED PUBLIC ACCOUNTANTS William F. Thompson, C.P.A. 320 SIDNEY HAKER STREET Ernst H. Druebert, Jr., C.P.A. KERRVILLE, TEXAS 78028 P•o• eox s9o Jerry N. Oliver, C.P.A. Telephone (830) 257-7241 Charles A. Forbes, Jr., C.P.A. Fax (830) 896-4041 Douglas H. Sundberg, C.P.A. INDEPENDENT AUDITOR'S REPORT ON COMPLIANCE BASED ON AN AUDIT OF GENERAL PURPOSE FINANCIAL STATEMENTS PERFORMED [N ACCORDANCE WITH GOVERNMENT AUDITING STANDARDS Board of Directors Kerr Central Appraisal District Kerrville, Texas We have audited the general purpose financial statements of Kerr Central Appraisal District, as of and for the year ended December ; I, 1998, and have issued our report thereon dated May 19, 1999. We conducted our audit in accordance with generally accepted auditing standards and 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 whether the genera! purpose financial statements are free of material misstatement. Compliance with laws, regulations, contracts, and grants applicable to the Appraisal District, is the responsibility of Kerr Central Appraisal District management. As part of obtaining reasonable assurance about whether the financial statements are free of material misstatement, we performed tests of Kerr Central Appraisal District compliance with certain provision of laws, regulations, contracts, and grants. However, the objective of our audit of the general purpose financial statements was not to provide an opinion on overall compliance with such provisions. Accordingly, we do not express such an opinion. The results of our tests disclosed no instances of noncompliance that are required to be reported under Government Auditing Standards. This report is intended for the information of management and the Board of Directors. However, this report is a matter of public record and its distribution is not limited. PRESSLE , THO/~~A~COM~ NY A PROFESSIONAL CORPORATION May 19, 1999 18 KERR CENTRAL APPRAISAL DISTRICT SCHEDULE OF FINDINGS AND QUESTIONED COSTS DECEMBER 31, 1998 Program/Grant Findin~/Noncompliance Questioned Costs None 19