Annual Financial Report

Transcription

1 LEA Name : Address : County : th St Oakmont, PA Annual Financial Report Accuracy Certification Statement For Fiscal Year Ending 6/30/2017 Pennsylvania Department of Education & Office of Comptroller Operations PDE-2056: Intermediate Unit PDE-2057: School District, AVTS/CTC, Charter School, and Special Program Jointure AUN Number : LEA Type : Allegheny SD CERTIFICATION: By signing this page I agree that the electronic data submitted is a complete and accurate statement of the financial operations and status of the local education agency for the fiscal year. It has been prepared in accordance with generally accepted accounting principles and established Commonwealth of PA reporting guidelines. Chief School Administrator Signature Date Board Secretary Signature Date Tammy Good (412) Ext :4020 Contact Person tgood@rsd.k12.pa.us Contact Person Address Contact Person Telephone Number (412) Contact Person Fax Number Printed 12/5/ :46:24 AM Page 1

2 Audit Certification Annual Financial Report: For Fiscal Year Ending 6/30/2017 (Pursuant to PA School Code Section 218(b)) LEA Name : AUN Number : County : Allegheny Audit Certification Due: 12/31/2017 This certification is applicable to the Annual Financial Report data submitted through the Consolidated Financial Reporting System on: Date Auditing Firm: Auditor Contact Name: Auditor Phone: Auditor CERTIFICATION: By signing this page I agree that the financial statements of the school have been properly audited as noted above pursuant to Article XXIV, and in the auditor's professional opinion, the Annual Financial Report (PDE-2057) submitted on the date referenced is materially consistent with the audited financial statements. Chief School Administrator Board Secretary Signature Date Signature Date Tammy Good (412) Ext :4020 Contact Person tgood@rsd.k12.pa.us Contact Person Address Contact Person Telephone Number (412) Contact Person Fax Number Printed 12/5/ :46:25 AM Page 2

3 Page 3

4 Annual Financial Report - 06/30/2017 Fiscal Year End Validations Printed 12/5/ :46:56 AM Page - 1 of 1 Val Number Description Justification REG: Interfund Trans-Out must equal REG Interfund Trans-In plus REP Interfund Trans In minus REP Interfund Trans-Out. (REG 5200 = REG REP REP 5200) Reference amts do not include any incoming transfers of the Fid. Funds. Include Fid. Fund incoming transfer info in the justification. Correct or enter a justification. The transfers includes a $6,200 general fund transfer to the student activities fund Transfers Out (REG 5200): $851, (REG 9300) + (REP 9300) - (REP 5200) : $845, There is an entry in function object "Other". Please explain what constitutes "Other". Expenditure , Fund 10: $4, District's Membership Share and Debt Service Share with Eastern Area Special Schools Joint Committee SESS Legal and Accounting Services: SESS Schedule amounts for Special Education vary from prior year by 40% or more. Correct the data or enter a justification. A large amount of legal fees for IEP's and Parental Issues in prior year. Less payout on these types of legal needs in SESS Schedule 2350: $13, Prior Year SESS Schedule 2350: $50, Page 4

5 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Balance Sheet - Governmental Funds (NAG) Printed 12/5/ :46:26 AM Page - 1 of 4 Amounts Expressed in Whole Dollars General Fund (10) Public Purpose Trust (27) Other Compt Approved (28) Athletic / Activity (29) Capital Reserve (690, 1850) (31) Assets And Deferred Outflows Of Resources Assets 0100 Cash and Cash Equivalents 1,097, Investments 3,956, Taxes Receivable 1,943, Due From Other Funds 1, Due From Other Governments 1,054, State Revenue Receivable 0143 Federal Revenue Receivable 0145 Other Intergovernmental Revenue Receivable 0146 Due from Primary Government 0147 Due from Component Unit 0150 Other Receivables 1, Inventories 0180 Prepaid Expenses (Expenditures) 210, Other Current Assets 3,846 Total Assets $8,269, Deferred Outflows of Resources Total Assets And Deferred Outflows Of Resources $8,269,193 Page 5

6 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Balance Sheet - Governmental Funds (NAG) Amounts Expressed in Whole Dollars Capital Reserve (1431) (32) Assets And Deferred Outflows Of Resources Assets Other Capital Projects Fund (39) Debt Service (40) Permanent (90) Total Governmental Funds 0100 Cash and Cash Equivalents 705,321 1,803, Investments 3,956, Taxes Receivable 1,943, Due From Other Funds 1, Due From Other Governments 1,054, State Revenue Receivable 0143 Federal Revenue Receivable 0145 Other Intergovernmental Revenue Receivable 0146 Due from Primary Government 0147 Due from Component Unit 0150 Other Receivables 1, Inventories Printed 12/5/ :46:26 AM 0180 Prepaid Expenses (Expenditures) 210, Other Current Assets 3,846 Total Assets $705,321 $8,974, Deferred Outflows of Resources Page - 2 of 4 Total Assets And Deferred Outflows Of Resources $705,321 $8,974,514 Page 6

7 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Balance Sheet - Governmental Funds (NAG) Printed 12/5/ :46:26 AM Page - 3 of 4 Amounts Expressed in Whole Dollars General Fund (10) Public Purpose Trust (27) Other Compt Approved (28) Athletic / Activity (29) Capital Reserve (690, 1850) (31) Liabilities And Deferred Inflows Of Resources And Fund Balances Liabilities 0400 Due to Other Funds 0411 Due to Other Governments 0412 Due to Primary Government 0413 Due to Component Unit 0420 Accounts Payable 330, Contracts Payable 0440 Current Portion of Long-Term Debt 0450 Short-Term Payables 0461 Accrued Salaries and Benefits 2,165, Payroll Deductions and Withholding 1, Unearned Revenues 0490 Other Current Liabilities Total Liabilities $2,497, Deferred Inflows of Resources 1,607,735 Fund Balances 0810 Nonspendable Fund Balance 210, Restricted Fund Balance 0830 Committed Fund Balance 1,012, Assigned Fund Balance 189, Unassigned Fund Balance 2,751,474 Total Fund Balances $4,164,373 Total Liabilities, Deferred Inflows Of Resources And Fund Balances $8,269,193 Page 7

8 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Balance Sheet - Governmental Funds (NAG) Amounts Expressed in Whole Dollars Capital Reserve (1431) (32) Liabilities And Deferred Inflows Of Resources And Fund Balances Liabilities 0400 Due to Other Funds 0411 Due to Other Governments 0412 Due to Primary Government 0413 Due to Component Unit Other Capital Projects Fund (39) Debt Service (40) Permanent (90) Total Governmental Funds 0420 Accounts Payable 183, , Contracts Payable 0440 Current Portion of Long-Term Debt 0450 Short-Term Payables 0461 Accrued Salaries and Benefits 2,165, Payroll Deductions and Withholding 1, Unearned Revenues 0490 Other Current Liabilities Total Liabilities $183,240 $2,680, Deferred Inflows of Resources 1,607,735 Fund Balances Printed 12/5/ :46:26 AM Page - 4 of Nonspendable Fund Balance 210, Restricted Fund Balance 522, , Committed Fund Balance 1,012, Assigned Fund Balance 189, Unassigned Fund Balance 2,751,474 Total Fund Balances $522,081 $4,686,454 Total Liabilities, Deferred Inflows Of Resources And Fund Balances $705,321 $8,974,514 Page 8

9 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenditures, and Changes in Fund Balances - Governmental Funds (REG) Printed 12/5/ :46:27 AM Page - 1 of 4 Amounts Expressed in Whole Dollars General Fund (10) Public Purpose Trust (27) Other Compt Approved (28) Athletic / Activity (29) Capital Reserve (690, 1850) (31) Revenues 6000 Revenue from Local Sources 15,427, Revenue from State Sources 6,679, Revenue from Federal Sources 329,408 Total Revenues $22,436,618 Expenditures 1000 Instruction 11,688, Support Services 7,710, Operation of Non-Instructional Services 701, Facilities Acquisition, Construction and Improvement Services 225, Debt Service 1,272, Refund of Prior Year Revenues / Receipts 64,175 Total Expenditures $21,663,958 Excess (Deficiency) Of Revenues Over Expenditures $772,660 Other Financing Sources (Uses) 9110 Face Value of Bonds Issued 9120 Proceeds from Refunding of Bonds 9130 Bond Premiums 9200 Proceeds from Extended-Term Financing 9300 Interfund Transfers - IN Sale of or Compensation for Loss of Fixed Assets 9710 Transfers from Component Units 9720 Transfers from Primary Governments 9910 Other Financing Sources Not Listed in the 9000 Series 9990 Insurance Recoveries 5120 Debt Service Refunded Bonds 5150 Bond Discounts 5200 Interfund Transfers Out 851, Transfers Out to Component Units/Primary Governments Total Other Financing Sources (Uses) ($850,798) Page 9

10 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenditures, and Changes in Fund Balances - Governmental Funds (REG) Printed 12/5/ :46:27 AM Revenues Amounts Expressed in Whole Dollars Capital Reserve (1431) (32) Other Capital Projects Fund (39) Debt Service (40) Permanent (90) Total Governmental Funds 6000 Revenue from Local Sources 1,808 15,429, Revenue from State Sources 6,679, Revenue from Federal Sources 329,408 Total Revenues $1,808 $22,438,426 Expenditures 1000 Instruction 11,688, Support Services 7,710, Operation of Non-Instructional Services 701, Facilities Acquisition, Construction and Improvement Services 304, , Debt Service 1,272, Refund of Prior Year Revenues / Receipts 64,175 Total Expenditures $304,727 $21,968,685 Excess (Deficiency) Of Revenues Over Expenditures ($302,919) $469,741 Other Financing Sources (Uses) 9110 Face Value of Bonds Issued 9120 Proceeds from Refunding of Bonds 9130 Bond Premiums 9200 Proceeds from Extended-Term Financing 9300 Interfund Transfers - IN 825, , Sale of or Compensation for Loss of Fixed Assets 9710 Transfers from Component Units 9720 Transfers from Primary Governments 9910 Other Financing Sources Not Listed in the 9000 Series 9990 Insurance Recoveries 5120 Debt Service Refunded Bonds 5150 Bond Discounts 5200 Interfund Transfers Out , Transfers Out to Component Units/Primary Governments Page - 2 of 4 Total Other Financing Sources (Uses) $825,000 ($402) ($26,200) Page 10

11 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenditures, and Changes in Fund Balances - Governmental Funds (REG) Printed 12/5/ :46:27 AM Page - 3 of 4 Amounts Expressed in Whole Dollars General Fund (10) Public Purpose Trust (27) Other Compt Approved (28) Athletic / Activity (29) Capital Reserve (690, 1850) (31) Special And Extraordinary Items 9920 Special Items Gains 9930 Extraordinary Items Gains 5520 Special Items Losses 5530 Extraordinary Items Losses Net Change In Fund Balances ($78,138) Fund Balance 0001 Fund Balance - Beginning of Fiscal Year 4,242,507 Fund Balance - End Of Year $4,164,369 Page 11

12 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenditures, and Changes in Fund Balances - Governmental Funds (REG) Printed 12/5/ :46:27 AM Page - 4 of 4 Amounts Expressed in Whole Dollars Capital Reserve (1431) (32) Other Capital Projects Fund (39) Debt Service (40) Permanent (90) Total Governmental Funds Special And Extraordinary Items 9920 Special Items Gains 9930 Extraordinary Items Gains 5520 Special Items Losses 5530 Extraordinary Items Losses Net Change In Fund Balances $522,081 ($402) $443,541 Fund Balance 0001 Fund Balance - Beginning of Fiscal Year 402 4,242,909 Fund Balance - End Of Year $522,081 $4,686,450 Page 12

13 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Proprietary Funds (NAP) Printed 12/5/ :46:28 AM Page - 1 of 2 Amounts Expressed in Whole Dollars Assets And Deferred Outflows Of Resources Current Assets Food Service (51) Child Care Operations (52) Other Enterprise (58) 0100 Cash and Cash Equivalents 26,573 26, Investments 0130 Due From Other Funds 0141 Due From Other Governments 30,803 30, State Revenue Receivable 0143 Federal Revenue Receivable 0146 Due from Primary Government 0147 Due from Component Unit 0150 Other Receivables 0170 Inventories 14,983 14, Prepaid Expenses (Expenditures) 0190 Other Current Assets Total Current Assets $72,359 $72,359 Noncurrent Assets 0211 Land 0212 Site Improvements (Net) 0220 Buildings and Building Improvements (Net) 60,536 60, Machinery, Equipment and Furniture (Net) 0250 Construction in Progress 0260 Long Term Prepayments 0290 Other Noncurrent Assets Total Noncurrent Assets $60,536 $60, Deferred Outflows of Resources Total Assets And Deferred Outflows Of Resources $132,895 $132,895 TOTAL Internal Service (60) Page 13

14 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Proprietary Funds (NAP) Printed 12/5/ :46:28 AM Page - 2 of 2 Amounts Expressed in Whole Dollars Liabilities And Deferred Inflows Of Resources And Net Position Current Liabilities Food Service (51) Child Care Operations (52) Other Enterprise (58) 0400 Due to Other Funds 1,227 1, Due to Other Governments 0413 Due to Component Unit 0420 Accounts Payable 11,623 11, Contracts Payable 0440 Current Portion of Long-Term Debt 0450 Short-Term Payables 0461 Accrued Salaries and Benefits 0462 Payroll Deductions and Withholding 0480 Unearned Revenues 7,187 7, Other Current Liabilities Total Current Liabilities $20,037 $20,037 Noncurrent Liabilities 0510 Bonds Payable 0520 Extended-Term Financing Agreements Payable 0530 Lease-Purchase Obligations 0540 Accumulated Compensated Absences 0550 Authority Lease Obligations 0560 Other Post-Employment Benefits (OPEB) 0570 Net Pension Liability 0599 Other Noncurrent Liabilities Total Noncurrent Liabilities Total Liabilities $20,037 $20, Deferred Inflows of Resources Net Position 0791 Net Investment in Capital Assets 60,536 60, Restricted Net Position ( ) 0799 Unrestricted Net Position 52,322 52,322 Total Net Position $112,858 $112,858 Total Liabilities And Deferred Inflows Of Resources And Net Position $132,895 $132,895 TOTAL Internal Service (60) Page 14

15 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenses, and Changes in Fund Net Position - Proprietary Funds (REP) Printed 12/5/ :46:29 AM Page - 1 of 2 Operating Revenues Amounts Expressed in Whole Dollars Food Service (51) Child Care Operations (52) Other Enterprise (58) 6600 Food Service Revenue 316, , Charges for Services 0072 Other Operating Revenue Total Operating Revenues $316,696 $316,696 Operating Expenses 100 Personnel Services Salaries 200 Personnel Services Employee Benefits 300 Purchased Professional and Technical Services 400 Purchased Property Services 500 Other Purchased Services 575, , Supplies 42,857 42, Depreciation 8,464 8, Dues and Fees Miscellaneous Expenditures 2,708 2,708 Total Operating Expenses $629,686 $629,686 Operating Income (Loss) ($312,990) ($312,990) Non Operating Revenues (Expenses) 6500 Earnings on Investments Contributions and Donations from Private Sources 6930 Gains or Losses on Sale of Fixed Assets 6991 Refunds of a Prior Year Expenditure 7000 Revenue from State Sources 14,199 14, Revenue from Federal Sources 258, , Claims and Judgments Against the LEA 830 Interest TOTAL Non Operating Revenues (Expenses) $272,462 $272,462 TOTAL Internal Service (60) Income (Loss) Before Contributions And Transfers ($40,528) ($40,528) Page 15

16 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Revenues, Expenses, and Changes in Fund Net Position - Proprietary Funds (REP) Printed 12/5/ :46:29 AM Page - 2 of 2 Amounts Expressed in Whole Dollars Contributions, Transfers, and Special and Extraordinary Items 5200 Interfund Transfers Out 5300 Transfers Out to Component Units/Primary Governments 5520 Special Items Losses 5530 Extraordinary Items Losses Food Service (51) Child Care Operations (52) Other Enterprise (58) 9300 Interfund Transfers - IN 20,000 20, Capital Contributions 9700 Transfers IN From Component Units/Primary Governments 9920 Special Items Gains 9930 Extraordinary Items Gains TOTAL Internal Service (60) Change In Net Position ($20,528) ($20,528) 0002 Net Position - Beginning of Fiscal Year 133, , Accounting Changes / Residual Equity Transfers Net Position - End Of Year $112,858 $112,858 Page 16

17 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Cash Flows - Proprietary Funds (CFP) Printed 12/5/ :46:31 AM Page - 1 of 3 Amounts Expressed in Whole Dollars Cash Flows From Operating Activities Food Service (51) Child Care Operations (52) Other Enterprise (58) 0011 Cash Receipts From Users 316, , Cash Receipts From Assessments Made to Other Funds 0013 Cash Receipts From Earnings on Investments 0014 Cash Receipts From Other Operating Revenue 0015 Cash Payments To Employees For Services 0016 Cash Payments For Insurance Claims 0017 Cash Payments To Suppliers For Goods and Services 575, , Cash Payments For Other Operating Expenses 3,353 3,353 Net Cash Provided By (Used For) Operating Activities ($262,867) ($262,867) TOTAL Internal Service(60) Cash Flows From Non-Capital Financing Activities 0021 Receipts From Local Sources Receipts From State Sources ,090 14, Receipts From Federal Sources , , Notes and Loans Received (Repaid) 0025 Interest Paid on Notes/Loans Operating Transfers In (Out)/Residual Equity Trans 0027 Operating Transfers In (Out) Primary Government / Comp Unit 20,000 20, Receipts From Refund of Prior Year Expenditures Special and Extraordinary Gains (losses) Net Cash Prov By (Used for) Non-Capital Financing Activities $246,306 $246,306 Cash Flows From Capital and Related Financing Activities 0031 Payments For Fac Acq, Const, and Imp Gain / (Loss) on Sale of Fixed Assets Proceeds From Extended Term Financing Principal Paid on Financing Agreements 0035 Interest Paid on Financing Agreements (Inc) Dec in Contributed Capital Net Cash Prov By (Used for) Capital and Related Financing Activities Cash Flows From Investing Activities 0041 Earnings on Investments Purchase of Inv Securities / Deposits to Inv Pools 0043 Receipts From Investment Pool Withdrawals 0044 Proceeds from Sale and Maturity of Inv Securities 0045 Loans Received (Paid) Net Cash Prov By (Used for) Investing Activities $32 $32 Page 17

18 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Cash Flows - Proprietary Funds (CFP) Printed 12/5/ :46:31 AM Page - 2 of 3 Food Service (51) Child Care Operations (52) Other Enterprise (58) Net Increase (Decrease) in Cash Flows (16,529) (16,529) 0004 Cash and Cash Equivalents Beginning of Year 43,102 43,102 Cash and Cash Equivalents at Year End $26,573 $26,573 TOTAL Internal Service (60) Reconciliation of Operating Income (Loss) To Net Cash Provided by (Used For) Operating Activities 0005 Operating Income (Loss) per REP (312,990) (312,990) Adjustments 0051 Depreciation and Net Amortization 8,464 8, Provision for Uncollectible Accounts 0053 Other Adjustments 42,857 42,857 Effect of Changes in Assets, Liabilities, Deferred Outflows and Deferred Inflows 0054 (Inc) Dec In Accounts Receivable ( ) 4,694 4, Advances to Other Funds (0160) 0056 (Inc) Dec in Inventories (0170) (2,024) (2,024) 0057 (Inc) Dec in Prepaid Expenses (0180) 0058 (Inc) Dec in Other Current or Noncurrent Assets 0064 Deferred Outflows (0910) 0059 Inc (Dec) in Accounts Payable ( ) 1,233 1, Inc (Dec) in Accrued Salaries/Benefits (0461) 0065 Inc (Dec) in Net Pension Liabilities (0570) 0066 Inc (Dec) in Other Postemp Benefit Oblig (0560) 0061 Inc (Dec) in Payroll Deductions/Withholding (0462) 0062 Inc (Dec) in Unearned Revenue (0480) (5,101) (5,101) 0063 Inc (Dec) in Other Current or Noncurrent Liabilities 0067 Deferred Inflows (0950) Total Adjustments $50,123 $50,123 Cash Provided By (Used for) Total ($262,867) ($262,867) Page 18

19 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Cash Flows - Proprietary Funds (CFP) Printed 12/5/ :46:31 AM Page - 3 of 3 COMBINED STATEMENT OF CASH FLOWS SCHEDULE OF NONCASH INVESTING, CAPITAL, AND FINANCING ACTIVITIES Explanation of Transaction and Balance Sheet Effect Total Amount Page 19

20 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Fiduciary Funds (NAF) Printed 12/5/ :46:32 AM Page - 1 of 4 Amounts Expressed in Whole Dollars Assets And Deferred Outflows Of Resources Assets Private Purpose Trust (71) Investment Trust (72) Pension Trust (73) 0100 Cash and Cash Equivalents 83,420 32, Investments 0130 Due From Other Funds 0147 Due from Component Unit 0150 Other Receivables 0170 Inventories 0180 Prepaid Expenses (Expenditures) 0190 Other Current Assets 0220 Buildings and Building Improvements (Net) 0230 Machinery, Equipment and Furniture (Net) Total Assets $83,420 $32, Deferred Outflows of Resources Total Assets And Deferred Outflows Of Resources $83,420 $32,919 Activity (81) Page 20

21 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Fiduciary Funds (NAF) Printed 12/5/ :46:32 AM Page - 2 of 4 Amounts Expressed in Whole Dollars Assets And Deferred Outflows Of Resources Assets Other Agency (89) Discrete Component Units (98) Discrete Component Units (99) Total Fiduciary Funds 0100 Cash and Cash Equivalents 116, Investments 0130 Due From Other Funds 0147 Due from Component Unit 0150 Other Receivables 0170 Inventories 0180 Prepaid Expenses (Expenditures) 0190 Other Current Assets 0220 Buildings and Building Improvements (Net) 0230 Machinery, Equipment and Furniture (Net) Total Assets $116, Deferred Outflows of Resources Total Assets And Deferred Outflows Of Resources $116,339 Page 21

22 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Fiduciary Funds (NAF) Printed 12/5/ :46:32 AM Page - 3 of 4 Amounts Expressed in Whole Dollars Private Purpose Trust (71) Investment Trust (72) Pension Trust (73) Activity (81) Liabilities, Deferred Inflows Of Resources And Net Position Liabilities 0400 Due to Other Funds 0411 Due to Other Governments 0412 Due to Primary Government 0413 Due to Component Unit 0420 Accounts Payable 1, Contracts Payable 0450 Short-Term Payables 0461 Accrued Salaries and Benefits 0462 Payroll Deductions and Withholding 0480 Unearned Revenues 0490 Other Current Liabilities 31,695 Total Liabilities $32, Deferred Inflows of Resources Net Position 0791 Net Investment in Capital Assets 0009 Restricted Net Position ( ) 83, Unrestricted Net Position Total Net Position $83,420 Total Liabilities, Deferred Inflows Of Resources And Net Position $83,420 $32,919 Page 22

23 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Net Position - Fiduciary Funds (NAF) Printed 12/5/ :46:32 AM Page - 4 of 4 Amounts Expressed in Whole Dollars Other Agency (89) Discrete Component Units (98) Discrete Component Units (99) Total Fiduciary Funds Liabilities, Deferred Inflows Of Resources And Net Position Liabilities 0400 Due to Other Funds 0411 Due to Other Governments 0412 Due to Primary Government 0413 Due to Component Unit 0420 Accounts Payable 1, Contracts Payable 0450 Short-Term Payables 0461 Accrued Salaries and Benefits 0462 Payroll Deductions and Withholding 0480 Unearned Revenues 0490 Other Current Liabilities 31,695 Total Liabilities $32, Deferred Inflows of Resources Net Position 0791 Net Investment in Capital Assets 0009 Restricted Net Position ( ) 83, Unrestricted Net Position Total Net Position $83,420 Total Liabilities, Deferred Inflows Of Resources And Net Position $116,339 Page 23

24 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Statement of Changes in Net Position - Fiduciary Funds (CNAF) Printed 12/5/ :46:32 AM Page - 1 of 1 Additions Amounts Expressed in Whole Dollars 0091 Gifts and Contributions Private Purpose Trust (71) Investment Trust (72) Pension Trust (73) Discrete Component Units (98) Discrete Component Units (99) Total Fiduciary Funds 0092 Other Additions Deductions 0093 Scholarships Awarded 8,000 8, Other Deductions Change In Net Position ($7,370) ($7,370) 0006 Net Position Beginning of Fiscal Year 90,790 90, Net Position Held in Trust for Pension Benefits Net Position - End of Fiscal Year $83,420 $83,420 Page 24

25 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Detail of General Fund Revenues and Other Financing Sources - (REV) Printed 12/5/ :46:33 AM Page - 1 of 4 Revenue Reported In Current Year Current Year Tax Accrual Prior Year Tax Accrual Taxes Collected In Current Year Revenue from Local Sources 6111 Current Real Estate Taxes 12,447, ,447, Public Utility Realty Taxes 16, , Current Act 511 Local Services Taxes 23, , Current Act 511 Earned Income Taxes 1,146, ,146, Current Act 511 Real Estate Transfer Taxes 224, , Delinquent Real Estate Taxes 1,035, ,035, Delinquent Act 511 Earned Income Taxes 249, , Earnings on Investments 17, Revenues from LEA Activities 27, Federal Revenue Received from Other Pennsylvania Public LEAs Federal IDEA Revenue Received as Pass Through 181, Rentals 8, Contributions and Donations from Private Sources 16, Regular Day School Tuition 1, Refunds of a Prior Year Expenditure 17, Other Revenues Not Specified Above 11, TOTAL Revenue from Local Sources $15,427, $15,144, Page 25

26 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Detail of General Fund Revenues and Other Financing Sources - (REV) Printed 12/5/ :46:33 AM Page - 2 of 4 Revenue from State Sources Revenue Reported In Current Year 7110 Basic Education Funding 3,008, Special Education funds for School-Aged Pupils 664, Pupil Transportation Subsidy 173, Nonpublic and Charter School Pupil Transportation Subsidy 18, Rental and Sinking Fund Payments / Building Reimbursement Subsidy 567, Health Services (Medical, Dental, Nurse, Act 25) 21, State Property Tax Reduction Allocation 356, Ready to Learn Block Grant 126, State Share of Social Security and Medicare Taxes 342, State Share of Retirement Contributions 1,403, TOTAL Revenue from State Sources $6,679, Page 26

27 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Detail of General Fund Revenues and Other Financing Sources - (REV) Printed 12/5/ :46:33 AM Page - 3 of 4 Revenue from Federal Sources Revenue Reported In Current Year 8514 NCLB, Title I - Improving the Academic Achievement of the Disadvantaged 221, NCLB, Title II - Preparing, Training and Recruiting High Quality Teachers and Principals 52, NCLB, Title III - Language Instruction for Limited English Proficient and Immigrant Students School-Based Access Medicaid Reimbursement Program (SBAP) Reimbursements (Access) 53, Medical Assistance Reimbursement for Administrative Claiming (Quarterly) Program 1, TOTAL Revenue from Federal Sources $329, Page 27

28 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Detail of General Fund Revenues and Other Financing Sources - (REV) Printed 12/5/ :46:33 AM Page - 4 of 4 Other Financing Sources Revenue Reported In Current Year 9320 Special Revenue Fund Transfers TOTAL Other Financing Sources $ TOTAL FROM ALL SOURCES $22,437, $15,144, Page 28

29 PDE-2057 Annual Financial Report - 06/30/2017 Fiscal Year End Summary of General Fund Revenues and Other Financing Sources - (REVS) Printed 12/5/ :46:34 AM Page - 1 of 1 Revenue from Local Sources 15,427, Revenue from State Sources 6,679, Revenue from Federal Sources 329, Other Financing Sources TOTAL FROM ALL SOURCES $22,437, Page 29

30 Printed 12/5/ :46:35 AM Page - 1 of Instruction Total 100 Personnel Services Salaries 100 Personnel Services Salaries 6,214, Total Personnel Services Salaries $6,214, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 1,310, Social Security Contributions 460, PSERS Retirement Contributions 1,885, Unemployment Compensation Workers Compensation 57, Other Post-Employment Benefits (OPEB) 79, Total Personnel Services Employee Benefits $3,793, Purchased Professional and Technical Services 322 Professional Educational Services Ius 178, Other Professional Services 6, Technical Services Other Purchased Professional and Technical Services 15, Total Purchased Professional and Technical Services $200, Purchased Property Services 430 Repairs and Maintenance Services 8, Total Purchased Property Services $8, Other Purchased Services 510 Student Transportation Services 69, Tuition To Pennsylvania Charter Schools 321, Tuition To Career and Technology Centers 203, Tuition To Approved Private Schools (APS) and PA Chartered Schools for the Deaf and Blind 120, Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 322, Tuition Other 141, Travel 12, IU Payment By Withholding for Institutionalized Children s Programs Special Classes Total Other Purchased Services $1,192, Supplies 610 General Supplies 161, Books and Periodicals 53, Total Supplies $215, Property 752 Capital Equipment Original and Additional 23, Capitalized Equipment - Replacement Total Property $24, Other Objects 810 Dues and Fees 8, Miscellaneous Expenditures 29, Page 30

31 Printed 12/5/ :46:35 AM Page - 2 of Instruction Total Total Other Objects $38, Total 1000 Instruction $11,688, Page 31

32 Printed 12/5/ :46:35 AM Page - 3 of Regular Programs Elementary / Secondary Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 2,614, ,257, , ,115, Total Personnel Services Salaries $2,614, $2,257, $243, $5,115, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 572, , , ,062, Social Security Contributions 205, , , , PSERS Retirement Contributions 855, , , ,556, Unemployment Compensation Workers Compensation 24, , , , Other Post-Employment Benefits (OPEB) 79, , Total Personnel Services Employee Benefits $1,659, $1,386, $80, $3,125, Purchased Professional and Technical Services 330 Other Professional Services 1, , Technical Services Other Purchased Professional and Technical Services 10, , , Total Purchased Professional and Technical Services $10, $7, $17, Purchased Property Services 430 Repairs and Maintenance Services 2, , , Total Purchased Property Services $2, $5, $8, Other Purchased Services 510 Student Transportation Services 12, , , Tuition To Pennsylvania Charter Schools 163, , , Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 17, , Travel , , Total Other Purchased Services $176, $199, $375, Supplies 610 General Supplies 83, , , Books and Periodicals 27, , , Total Supplies $110, $87, $197, Property 752 Capital Equipment Original and Additional 5, , , Total Property $5, $13, $18, Other Objects 810 Dues and Fees 4, , , Miscellaneous Expenditures 2, , , Total Other Objects $6, $30, $37, Total 1100 Regular Programs Elementary / Secondary $4,585, $3,986, $324, $8,896, Page 32

33 Printed 12/5/ :46:35 AM Page - 4 of Regular Programs Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 2,614, ,257, , ,115, Total Personnel Services Salaries $2,614, $2,257, $243, $5,115, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 572, , , ,062, Social Security Contributions 205, , , , PSERS Retirement Contributions 855, , , ,556, Unemployment Compensation Workers Compensation 24, , , , Other Post-Employment Benefits (OPEB) 79, , Total Personnel Services Employee Benefits $1,659, $1,386, $80, $3,125, Purchased Professional and Technical Services 330 Other Professional Services 1, , Technical Services Other Purchased Professional and Technical Services 10, , , Total Purchased Professional and Technical Services $10, $7, $17, Purchased Property Services 430 Repairs and Maintenance Services 2, , , Total Purchased Property Services $2, $5, $8, Other Purchased Services 510 Student Transportation Services 12, , , Tuition To Pennsylvania Charter Schools 163, , , Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 17, , Travel , , Total Other Purchased Services $176, $199, $375, Supplies 610 General Supplies 83, , , Books and Periodicals 27, , , Total Supplies $110, $87, $197, Property 752 Capital Equipment Original and Additional 5, , , Total Property $5, $13, $18, Other Objects 810 Dues and Fees 4, , , Miscellaneous Expenditures 2, , , Total Other Objects $6, $30, $37, Total 1110 Regular Programs $4,585, $3,986, $324, $8,896, Page 33

34 Printed 12/5/ :46:35 AM Page - 5 of Special Programs Elementary / Secondary Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 424, , , , Total Personnel Services Salaries $424, $332, $149, $906, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 98, , , , Social Security Contributions 32, , , PSERS Retirement Contributions 126, , , Workers Compensation 4, , , Total Personnel Services Employee Benefits $262, $257, $31, $551, Purchased Professional and Technical Services 322 Professional Educational Services Ius 81, , , Other Professional Services 3, , , Total Purchased Professional and Technical Services $85, $98, $183, Other Purchased Services 510 Student Transportation Services 1, , , Tuition To Approved Private Schools (APS) and PA Chartered Schools for the Deaf and Blind 120, , Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 149, , , Tuition Other 6, , , Travel 2, , IU Payment By Withholding for Institutionalized Children s Programs Special Classes Total Other Purchased Services $160, $447, $607, Supplies 610 General Supplies 2, , , Books and Periodicals 1, , Total Supplies $3, $3, $6, Property 752 Capital Equipment Original and Additional 2, , Total Property $2, $2, Other Objects 810 Dues and Fees 1, , Total Other Objects $1, $1, Total 1200 Special Programs Elementary / Secondary $936, $1,142, $181, $2,260, Page 34

35 Printed 12/5/ :46:35 AM Page - 6 of Sensory Support Elementary Secondary Federal Total 300 Purchased Professional and Technical Services 322 Professional Educational Services Ius 22, , , Total Purchased Professional and Technical Services $22, $37, $59, Total 1220 Sensory Support $22, $37, $59, Page 35

36 Printed 12/5/ :46:35 AM Page - 7 of Emotional Support Elementary Secondary Federal Total 300 Purchased Professional and Technical Services 322 Professional Educational Services Ius 50, , , Other Professional Services 1, , Total Purchased Professional and Technical Services $50, $20, $71, Other Purchased Services 510 Student Transportation Services 9, , Tuition To Approved Private Schools (APS) and PA Chartered Schools for the Deaf and Blind 10, , Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 149, , , Tuition Other 131, , Total Other Purchased Services $149, $232, $382, Supplies 640 Books and Periodicals Total Supplies $ $ Property 752 Capital Equipment Original and Additional Total Property $ $ Total 1230 Emotional Support $200, $254, $454, Page 36

37 Printed 12/5/ :46:35 AM Page - 8 of Academic Support Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 424, , , , Total Personnel Services Salaries $424, $332, $149, $906, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 98, , , , Social Security Contributions 32, , , PSERS Retirement Contributions 126, , , Workers Compensation 4, , , Total Personnel Services Employee Benefits $262, $257, $31, $551, Purchased Professional and Technical Services 322 Professional Educational Services Ius 9, , , Other Professional Services 3, , Total Purchased Professional and Technical Services $12, $40, $52, Other Purchased Services 510 Student Transportation Services , Travel 2, , Total Other Purchased Services $3, $ $3, Supplies 610 General Supplies 2, , , Books and Periodicals , Total Supplies $3, $3, $6, Property 752 Capital Equipment Original and Additional 2, , Total Property $2, $2, Other Objects 810 Dues and Fees 1, , Total Other Objects $1, $1, Total 1240 Academic Support $706, $637, $181, $1,524, Page 37

38 Printed 12/5/ :46:35 AM Page - 9 of Learning Support Public Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 348, , , , Total Personnel Services Salaries $348, $259, $149, $757, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 82, , , , Social Security Contributions 27, , , PSERS Retirement Contributions 104, , , Workers Compensation 3, , , Total Personnel Services Employee Benefits $217, $216, $31, $466, Purchased Professional and Technical Services 322 Professional Educational Services Ius 9, , , Total Purchased Professional and Technical Services $9, $40, $49, Other Purchased Services 580 Travel 2, , Total Other Purchased Services $2, $2, Supplies 610 General Supplies 1, , Books and Periodicals Total Supplies $2, $ $2, Property 752 Capital Equipment Original and Additional 1, , Total Property $1, $1, Other Objects 810 Dues and Fees 1, , Total Other Objects $1, $1, Total 1241 Learning Support Public $580, $519, $181, $1,280, Page 38

39 Printed 12/5/ :46:35 AM Page - 10 of Gifted Support Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 75, , , Total Personnel Services Salaries $75, $73, $148, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 15, , , Social Security Contributions 5, , , PSERS Retirement Contributions 22, , , Workers Compensation , Total Personnel Services Employee Benefits $44, $40, $85, Purchased Professional and Technical Services 330 Other Professional Services 3, , Total Purchased Professional and Technical Services $3, $3, Other Purchased Services 510 Student Transportation Services , Total Other Purchased Services $ $ $1, Supplies 610 General Supplies , , Books and Periodicals Total Supplies $1, $2, $3, Property 752 Capital Equipment Original and Additional Total Property $ $ Total 1243 Gifted Support $125, $118, $243, Page 39

40 Printed 12/5/ :46:35 AM Page - 11 of Multi-Handicapped Support Elementary Secondary Federal Total 500 Other Purchased Services 510 Student Transportation Services 31, , Tuition To Approved Private Schools (APS) and PA Chartered Schools for the Deaf and Blind 3, , Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 71, , Total Other Purchased Services $107, $107, Total 1270 Multi-Handicapped Support $107, $107, Page 40

41 Printed 12/5/ :46:35 AM Page - 12 of Early Intervention Support Elementary Secondary Federal Total 500 Other Purchased Services 510 Student Transportation Services Tuition Other 6, , Total Other Purchased Services $7, $7, Total 1280 Early Intervention Support $7, $7, Page 41

42 Printed 12/5/ :46:35 AM Page - 13 of Special Programs - Other Support Elementary Secondary Federal Total 500 Other Purchased Services 567 Tuition To Approved Private Schools (APS) and PA Chartered Schools for the Deaf and Blind 106, , IU Payment By Withholding for Institutionalized Children s Programs Special Classes Total Other Purchased Services $ $106, $107, Total 1290 Special Programs - Other Support $ $106, $107, Page 42

43 Printed 12/5/ :46:35 AM Page - 14 of Vocational Education Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 189, , Total Personnel Services Salaries $189, $189, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 41, , Social Security Contributions 14, , PSERS Retirement Contributions 57, , Workers Compensation 1, , Total Personnel Services Employee Benefits $114, $114, Other Purchased Services 564 Tuition To Career and Technology Centers 203, , Total Other Purchased Services $203, $203, Supplies 610 General Supplies 10, , Books and Periodicals Total Supplies $11, $11, Property 752 Capital Equipment Original and Additional 2, , Capitalized Equipment - Replacement Total Property $3, $3, Total 1300 Vocational Education $521, $521, Page 43

44 Printed 12/5/ :46:35 AM Page - 15 of Other Instructional Programs Elementary / Secondary Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 1, , Total Personnel Services Salaries $1, $1, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 1, , Social Security Contributions PSERS Retirement Contributions Workers Compensation Total Personnel Services Employee Benefits $2, $2, Other Purchased Services 568 Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 1, , Tuition Other 4, , Total Other Purchased Services $5, $5, Total 1400 Other Instructional Programs Elementary / Secondary $9, $9, Page 44

45 Printed 12/5/ :46:35 AM Page - 16 of Homebound Instruction Elementary Secondary Federal Total 100 Personnel Services Salaries 100 Personnel Services Salaries 1, , Total Personnel Services Salaries $1, $1, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 1, , Social Security Contributions PSERS Retirement Contributions Workers Compensation Total Personnel Services Employee Benefits $2, $2, Total 1430 Homebound Instruction $3, $3, Page 45

46 Printed 12/5/ :46:35 AM Page - 17 of Alternative Regular Education Programs Elementary Secondary Federal Total 500 Other Purchased Services 568 Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 1, , Tuition Other 4, , Total Other Purchased Services $5, $5, Total 1440 Alternative Regular Education Programs $5, $5, Page 46

47 Printed 12/5/ :46:35 AM Page - 18 of Adjudicated / Court-Placed Programs Elementary Secondary Federal Total 500 Other Purchased Services 568 Tuition To Private Residential Rehabilitative Institutions (PRRI) [In-State] and Detention Centers 1, , Total Other Purchased Services $1, $1, Total 1441 Adjudicated / Court-Placed Programs $1, $1, Page 47

48 Printed 12/5/ :46:35 AM Page - 19 of Alternative Education Programs Elementary Secondary Federal Total 500 Other Purchased Services 569 Tuition Other 4, , Total Other Purchased Services $4, $4, Total 1442 Alternative Education Programs $4, $4, Page 48

49 Printed 12/5/ :46:37 AM Page - 1 of Support Services Total 100 Personnel Services Salaries 100 Personnel Services Salaries 3,020, Total Personnel Services Salaries $3,020, Personnel Services Employee Benefits 210 Group Insurance Contracted Provider 676, Social Security Contributions 220, PSERS Retirement Contributions 884, Tuition Reimbursement 45, Workers Compensation 30, Other Retirement Plans 3, All Other Employee Benefits (1.13) Total Personnel Services Employee Benefits $1,860, Purchased Professional and Technical Services 330 Other Professional Services 563, Other Purchased Professional and Technical Services 11, Total Purchased Professional and Technical Services $575, Purchased Property Services 410 Cleaning Services 93, Utility Services 19, Repairs and Maintenance Services 69, Rentals Extermination Services 1, Total Purchased Property Services $184, Other Purchased Services 513 Contracted Carriers 880, Student Transportation Services From the IU Insurance General 1, General Property and Liability Insurance 65, Communications 63, Advertising Related to Federal Grant Awards 28, Printing and Binding Travel 9, IU Payments By Withholding 18, Total Other Purchased Services $1,066, Supplies 610 General Supplies 150, Energy 352, Books and Periodicals 219, Total Supplies $722, Property 752 Capital Equipment Original and Additional 31, Capitalized Technology Hardware and Equipment Original 215, Capitalized Equipment - Replacement Page 49