KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
Annual Financial Report
for the Fiscal Year Ended June 30, 2009
8700 South Kyrene Road • Tempe, Arizona 85284-2197
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
TEMPE, ARIZONA
ANNUAL FINANCIAL REPORTFOR THE FISCAL YEAR ENDED JUNE 30, 2009
Issued by:Business and Finance Department
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
TABLE OF CONTENTS
FINANCIAL SECTION
INDEPENDENT AUDITORS' REPORT
MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)(Reqllired Supplementary Information)
BASIC FINANCIAL STATEMENTS
Government-Wide Financial Statements:
Statement of Net Assets
Statement of Activities
Fund Financial Statements:
Balance Sheet - Governmental Funds
Reconciliation of the Balance Sheet -Governmental Funds to the Statement of Net Assets
Statemel1t of Revel1ues, Expenditures and Changes in Fund Balances Governmental Funds
Reconciliation of the Statement of Revenues, Expenditures al1dChanges in Fund Balances - Governmental Funds to theStatement of Activities
Statement of Net Assets - Proprietary Funds
Statenlent of Revel1ues, Expenses and Changes in Fund Net AssetsProprietary Funds
Statemel1t of Cash Flows - Proprietary Funds
Statement of Fiduciary Assets and Liabilities
Notes to Financial Statements
1
5
18
19
22
25
26
28
29
30
31
32
33
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
TABLE OF CONTENTS (Cont'd)
FINANCIAL SECTION (Cont'd)
BASIC FINANCIAL STATEMENTS (Concl'd)
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES INFUNDBALANCES-BUDGETANDACTUAL(Required Supplementary Information)
General Fund
Note to Required Supplementary Information
COMBINING AND INDIVIDUAL FUND FINANCIAL STATEMENTS ANDSCHEDULES
Other Major Governmental Funds Schedule of Revenues, Expenditures andChanges in Fund Balances - Budget and Actual:
Debt Service Fund
Bond Building Fund
Non-Major Governmental Funds:
Combining Balance Sheet - All Non-Major Governmental FundsBy Fund Type
Combining Statement of Revenues, Expenditures and Changes inFund Balances - All Non~Major Goyernmental Funds - By Fund Type
Non-Major Special Revenue Funds:
Combining Balance Sheet
Combining Statement of Revenues, Expenditures andChanges in Fund Balances
Combining Schedule of Revenues, Expenditures andChanges in Fund Balances - Budget and Actual
Non-Major Capital Projects Fllnds:
Combining Balance Sheet
52
53
58
59
62
63
68
76
84
110
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
TABLE OF CONTENTS (Cont'd)
FINANCIAL SECTION (Concl'd)
COMBINING AND INDIVIDUAL FUND FINANCIAL STATEMENTS ANDSCHEDULES (Concl'd)
Combining Statement of Revenues, Expenditures and Changes inFund Balances
Combining Schedule of Revenues, Expenditures and Changes inFtlnd Balances - Budget and Actual
Internal Service Funds:
Combining Statement of Net Assets
Combining Statement of Revenues, Expenses and Changes inFund Net Assets
Combining Statement of Cash Flows
Agency Funds:
Conlbining Statement of Fiduciary Assets and Liabilities
Combining Statement of Changes in Fiduciary Assets and Liabilities
STATISTICAL SECTION
Financial Trends:
Net Assets by Component
Expenses, Program Revenues, and Net (Expense)/Revenue
General Revenues and Total Changes in Net Assets
Fund Balances -Governmental Ftmds
Governmental Funds Revenues
112
114
122
123
124
126
127
131
132
134
136
137
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
TABLE OF CONTENTS (Concl'd)
STATISTICAL SECTION (Concl'd)
Governmental Fllnds Expendiulres and Debt Service Ratio
Other Financing Sources and Uses and Net Changes in FundBalances - Governmental Funds
Revenue Capacity:
Assessed Value and Estimated Actual Value of Taxable Property
Direct and Overlapping Property Tax Rates
Principal Property Taxpayers
Property Tax Levies and Collections
Debt Capacity:
Outstanding Debt by Type
Direct and Overlapping Governmental Activities Debt
Legal Debt Margin Information
Demographic and Economic Information:
County-Wide Demographic and Economic Statistics
Principal Employers
Operating Information:
Full-Time Equivalent District Employees by Type
Operating Statistics
Capital Assets Information
138
140
141
142
143
144
145
146
147
148
149
150
152
153
(This page intentionally left blank)
FINANCIAL SECTION
(This page intentionally left blank)
HEINFELD, MEECH & CO., P.C.CERTIFIED PUBLIC ACCOUNTANTS
INDEPENDENT AUDITORS' REPORT
10120 N. Oracle RoadTucson, Arizona 85704
Tel (520) 742-2611Fax (520) 742-2718
Governing BoardKyrene Elementary School District No. 28
We have audited the accompanying financial statements of the governmental activities, each majorfund, and the aggregate remaining fund informatioll oftIle Kyrene Elementary School District No. 28(District) as ofand for the year ended June 30, 2009, which collectively comprise the District's basicfinancial statements, as listed in the table of contents. These financial statements are theresponsibility of the District's management. Our responsibility is to express opinions on thesefinancial statements based on our audit.
We conducted our audit in accordance with auditing standards generally accepted in the UnitedStates ofAmerica and the standards applicable to financial audits contained ill Government AuditingStandards, issued by the Comptroller General ofthe Ullited States. Those standards require that weplan and perform the audit to obtain reasonable assurance about whether the financial statements arefree ofmaterial misstatement. An audit includes examining, on a test basis, evidence supporting theamounts and disclosures in the financial statements. An audit also includes assessing the aCCOl111tingprinciples used and significant estimates made by management, as well as evaluatillg the overallbasic finallcial statement presentatioll. We believe tllat our audit provides a reasonable basis for ouropinions.
In our opinion, the financial statements referred to above present fairly, in all material respects, therespective financial position of the governmental activities, each major fund, and the aggregateremaining fund information for the Kyrene Elementary School District No. 28, as ofJllne 30, 2009,and the respective changes in financial position and cash flows, where applicable, thereoffor the yearthen· ended in conformity with accounting principles generally accepted in the United States ofAmerica.
In accordallce witll Government Auditing Standards, we 11ave also issued our report datedDecember 14,2009,011 our consideration of Kyrene Elementary School District No. 28's internalcontrol over finallcial reporting and on our tests of its compliance witll certain provisions of laws,regulations, contracts, and grant agreements and other matters. The purpose of that report is todescribe the scope of our testing of internal control over financial reporting and compliance and theresults ofthat testing, and not to provide an opinion on the internal control over financial reporting oron compliance. That report is an integral part ofan audit performed in accordance with GovernmentAuditing Standards and should be considered in assessing the results of our audit.
TUCSON • PHOENIX • FLAGSTAFFwww.heinfeldmeech.com
The management's discussion and analysis on pages 5 through 14 and the budgetary comparisoninformation on pages 52 and 53 are not a required part of the basic financial statements but aresupplementary information required bythe Governmental Accollnting Standards Board. We haveapplied certain limited procedures, which consisted principally of inquiries of management,regarding the methods ofmeasurement al1d presentation ofthe required supplementary information.However, we did not audit the informatiol1 and express no opinion on it.
Our audit was conducted for the purpose of forming opinions on the financial statements thatcollectively comprise the District's basic financial statements. The accompanying supplementaryinformation such as the combil1ing and individual fund financial statements and schedules, andstatistical section are presented for purposes ofadditional analysis and are not a required part ofthebasic final1cial statements. The combining and individual fund financial statements and scheduleshave been subjected to the auditing procedures applied in the audit ofthe basic financial statementsand, in our opinion, are fairly stated in all material respects in relation to the basic financialstatements taken as a whole. The statistical section has not been subjected to the auditing proceduresapplied in the audit of the basic financial statements and, accordingly, we express no opinion on it.
ItWnftlo1. fll1Ju d{1HEINFELD, MEECH & CO., P.C.Certified Public Accountants
December 14,2009
Page 2
Page 3
MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)(Required Supplementary Information)
Page 4
(This page intentionally left blank)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
As management ofthe Kyrene Elementary School District No. 28 (District), we offer readers oftheDistrict's financial statements this narrative overview and analysis of the financial activities of theDistrict for the fiscal year ended June 30, 2009.
FINANCIAL HIGHLIGHTS
• The District's total net assets of governmental activities il1creased $1.4 million whichrepresents a one percent il1crease from the prior fiscal year.
• General revenues accounted for $137.7 million in revenue, or 86 percent ofall current fiscalyear revenues. Program specific revenues in the form ofcharges for services and grants andcontributiol1S accounted for $22.5 million or 14 percent oftotal current fiscal year revenues.
• The District had approximately $158.9 nlillion in expenses related to governmental activities,a decrease of 2 percent from the prior fiscal year.
• Among major funds, the General Fund had $94.7 million in current fiscal year revenues,which primarily consisted ofstate aid and property taxes, and $99.9 million in expenditures.The General Fund's fund balance decrease from $8.9 million at the prior fiscal year end to$4.9 million at the end of the current fiscal year was primarily due to the lltilization of fundbalance to flInd current year expenditures primarily as a result ofthe deferral ofa portion ofthe May state equalization payment by the state until fiscal year 2009-10.
Page 5
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
OVERVIEW OF FINANCIAL STATEMENTS
This discussion and analysis are intended to serve as an introduction to the District's basic financialstatements. The District's basic financial statements comprise three components: 1) governmentwide financial statements, 2) fund financial statements, and 3) notes to the finallcial statements. Thisreport also contains other supplementary information in addition to the basic financial statemelltsthemselves.
Government-wide financial statements. The government-wide financial statenlents are desiglledto provide readers with a broad overview ofthe District's finances, in a manner similar to a privatesector business. The accrual basis of accounting is used for the government-wide financialstatements.
The statement ofnet assets presents information on all ofthe District's assets and liabilities, with thedifference between the two reported as llet assets. Over time, increases or decreases in net assetsmay serve as a useful indicator of whether the financial position of the District is improving ordeteriorating.
The statement of activities presents information sllowing how tIle District's net assets changedduring the most recent fiscal year. All changes in net assets are reported as soon as the underlyingevent giving rise to the change OCCtlrS, regardless ofthe timing ofrelated cash flows. Thus, revenuesand expenses are reported in this statement for some items that will only result in cash flows infuture fiscal periods (e.g., uncollected taxes and earned but unused compensated absences).
The government-wide financial statements outline functions of the District that are principallysupported by property taxes and intergovernmental revenues. TIle governmental activities of theDistrict include instruction, support services, operation and maintenance ofplant services, studenttransportation services, operation of non-instructional services, and interest on long-term debt.
Fund financial statements. A fund is a grouping ofrelated accounts that is used to maintain controlover resources that have been segregated for specific activities or objectives. TIle District uses fundaccounting to ensure and demonstrate compliance with finance-related legal requirements. All ofthefunds ofthe District call be divided into three categories: governmental funds, proprietary funds, andfiduciary funds.
Governmental funds. Governmental funds are used to account for essentially the sanlefunctions reported as governmental activities in the government-wide financial statements.However, unlike the government-wide financial statements, governmental fund financialstatements use the modified accrual basis of accounting and focus on near-term inflows ofspendable resources, as well as on balances of spendable resources available at the end of thefiscal year. Such information may be useful in evaluating the District's near-term financingrequirements.
Page 6
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
OVERVIEW OF FINANCIAL STATEMENTS (Concl'd)
Because the focus ofgovernmental funds is narrower than that ofthe government-wide financialstatements, it is useful to compare the information presented for governmental funds with similarinformation presented for governmental activities in the government-wide financial statements.By doing so, readers nlay better understand the long-term impact of the District's near-termfinancing decisions. Both the governmental fund balance sheet and the governmental fundstatement of revenues, expenditures and changes in fund balances provide a reconciliation tofacilitate this comparisoll between governnlental fUllds and governmental activities.
Information is presented separately in the governmental fund balance sheet and in thegovernmental fund statement of revenues, expenditures and changes in fund balances for theGeneral, Debt Service, and Bond Building Funds, all ofwhich are COllsidered to be major funds.Data from the other governmental funds are combined into a single, aggregated presentation.Individual fund data for each of these non-major governmental funds is provided in the form ofcombining statements and schedules.
Proprietary funds. The District maintains one type of proprietary fUlld. The internal servicefunds are accounting devices used to accumulate and allocate costs internally among theDistrict's various functions. The internal service funds include (1) the Employee Benefit TrustFund which provides employee health insurance, (2) the District Services Fund which accountsfor the operation ofDistrict functions that provide goods or services to other District departmentson a cost reimbursement basis and (3) the Intergovernmental Agreements Fund which accountsfor financial activities related to agreements with other govenlffients where the District is thefiscal agent. Because these activities predominately benefit governmental functions, they havebeen included within governmental activities in the government-wide financial statements.
The interllal service funds are combined into a single, aggregated presentation in tIle proprietaryfund financial statements.
Fiduciary funds. Fiduciary funds are used to account for resources held for the benefit ofparties outside the District. Fiduciary funds are not reflected in the governnlellt-wide finallcialstatements because the resources of those funds are not available to support the District's ownprograms. Due to their custodial nature, fiduciary funds do not have a measurement focus.
Notes to the financial statements. The notes provide additional information that is essential to afull understanding of the data provided in the government-wide and fund financial statements. Thellotes to the financial statements can be found immediately following the basic financial statements.
Other information. In addition to the basic financial statements and accompanying notes, thisreport alsopresellts certain required supplementary information concerning the District's budgetprocess. The District adopts an annual expenditure budget for all governnlental funds. A scheduleof revenues, expenditures and changes in fund balances - budget and actual has been provided forthe General Fund as required supplementary information.
Page 7
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
GOVERNMENT-WIDE FINANCIAL ANALYSIS
Net assets may serve over time as a useful indicator ofa government's financial position. In the caseof the District, assets exceeded liabilities by $164.8 million at the current fiscal year end.
The largest portion of the District's net assets (76 percent) reflects its investment in capital assets(e.g., land and improvements, buildings and improvements, vehicles, furniture and equipment andconstruction in progress), less any related debt used to acquire those assets that is still outstanding.The District uses these capital assets to provide services to its students; consequently, these assets arenot available for future spendil1g. Although the District's investment in its capital assets is reportednet of related debt, it should be noted that the resources needed to repay this debt must be providedfrom otl1er SOllrces, since the capital assets themselves cannot be used to liqllidate these liabilities. Inaddition, a portion of the District's l1et assets (7 percent) is restricted by statute for the specifiedpurposes of debt service repayment and capital outlay investment.
The following table presents a summary ofthe District's net assets for the fiscal years ended June 30,2009 and June 30, 2008.
Page 8
Current assetsCapital assets, net
Total assets, net
Current and other liabilitiesLong-term liabilities
Total liabilities
Net assets:Invested in capital assets, net of
related debtRestrictedUnrestricted
Total net assets
As ofJune 30, 2009
$ 107,308,346215,924,624323,232,970
16,715,019141,730,345158,445,364
124,571,38710,994,71529,221,504
$ 164,787,606
As ofJune 30, 2008$ 107,155,177
197,626,355304,781,532
14,123,395127,221,092141,344,487
115,964,87212,721,44434,750,729
$ 163,437,045
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
GOVERNMENT-WIDE FINANCIAL ANALYSIS (Cont'd)
At the end of the current fiscal year the District reported positive balances in all tl1fee categories ofnet assets. The same situation held true for the prior fiscal year.
The District's financial position is the product of several financial transactiollS including the netresult ofactivities, the acquisition and payment ofdebt, the acquisition and disposal ofcapital assets,and the depreciation ofcapital assets. The following are significant current year transactions that hadan impact on the Statement of Net Assets.
• The principal retirement of$5.2 million of bonds alld $5.2 nlillion of bond premiunl.• The additioll of $28.2 nlillion in capital assets scllool improvements and purchases of
vehicles, furniture and equipment.• The disposal of $1.6 million of vehicles and equipment.• The issuance of $25.0 million in school improvement bonds.
Changes in net assets. The District's total revenues for the current fiscal year were $160.2 million.The total cost of all programs and services was $158.9 million. The followillg table presents asummary of the changes in net assets for the fiscal years ended June 30, 2009 and June 30,2008.
Fiscal Year Fiscal YearEnded Ended
June 30, 2009 June 30, 2008Revenues:
Program revenues:Charges for services $ 11,534,725 $ 11,179,152Operating grants and contributions 10,939,698 10,029,200Capital grants and contributions 62,349 84,254
General revenues:Property taxes 70,890,564 75,941,090Investment income 2,375,045 2,976,014Unrestricted state aid 64,405,267 71,319,402Total revenues 160,207,648 171,529,112
Expenses:Instruction 91,090,275 92,030,365Support services - students and staff 13,987,599 13,857,293Support services - administration 12,103,661 11,630,797Operation and maintenance of plant services 11,844,110 15,532,685Student transportation services 6,729,587 5,984,997Operation of non-instructional services 10,186,264 10,955,819Interest on long-term debt 12,915,591 11,372,066
Total expenses 158,857,087 161,364,022Change in net assets $ 1,350,561 $ 10,165,090
Page 9
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
GOVERNMENT-WIDE FINANCIAL ANALYSIS (Cont'd)
Fiscal Year 2008-09 Expenses
8%
Fiscal Year 2007-08 Expenses
7%
58% 56%
I]] Instruction
[lJ Support services - administration
E!l Student transportation services
rII Interes t on long-term debt
iii Support services - students and staff
• Operation and maintenance ofplant services
~ Operation ofnon-instructional services
The following are significant current year transactions that had an impact on the change in netassets.
• State aid revenues decreased $6.9 million primarily due to a reduction in the Classroon1 Sitefunding as a result of a decrease in the per pupil allocation amount pursuant to A.R.S.§15-473(B).
• The decrease of $3.7n1illion in operation and maintenance of plant services was primarilydue to a reduction in the amount of prepaid liability and health il1surance premiumsconsumed in the currel1t fiscal year in comparisol1 to the prior fiscal year.
The following table presents the cost of the seven n1ajor District fUl1ctionai activities: instruction,support services - students and staff, support services - administration, operation and maintenance ofplant services, student transportation services, operation ofnon-instructional services and interest onlong-term debt. The table also shows each function's net cost (total cost less charges for servicesgenerated by the activities and intergovernmental aid provided for specific programs). The net costshows the financial burden that was placed on the State and District's taxpayers by each of thesefunctions.
Page 10
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
GOVERNMENT-WIDE FINANCIAL ANALYSIS (Concl'd)
IllstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional servicesInterest on long-term debt
Total
Year Ended June 30, 2009Total Net (Expense)/
Expenses Revenue$ 91,090,275 $ 79,499,333
13,987,599 12,814,67512,103,661 12,057,94711,844,110 10,533,0036,729,587 6,595,100
10,186,264 1,904,66612,915,591 12,915,591
$158,857,087 $ 136,320,315
Year Ended June 30, 2008Total Net (Expense)/
Expenses Revenue$ 92,030,365 $ 81,268,126
13,857,293 12,727,41011,630,797 11,559,41015,532,685 14,158,2595,984,997 5,881,944
10,955,819 3,104,20111,372,066 11,372,066
$161,364,022 $ 140,071,416
• The cost of all governmental activities this year was $158.9 million.
• Federal and State governments and charges for services subsidized certain programs withgrants and contributions and other local revenues of $22.5 million.
• Net cost of governmental activities of $136.3 million was financed by general revenues,which are made up of primarily property taxes of $70.9 million and state aid of $64.4nlillion. Investment earnings accounted for $2.4 million of funding.
FINANCIAL ANALYSIS OF THE DISTRICT'S FUNDS
As noted earlier, the District uses fund accounting to ensure and denl0nstrate compliance witllfinance-related legal requirements.
Governmental funds. The focus ofthe District's governmental funds is to provide information onnear-term inflows, outflows, and balances of spendable resources. Such illfornlation is useful illassessing the District's financing requirements. 111 particular, unreserved fund balance may serve asa useful measure of the District's net resources available for spending at the end of the fiscal year.
The financial performance of the District as a whole is reflected in its governmental funds. As theDistrict completed the year, its governmental funds reported a combined fund balance of $70.2million, a decrease of $9.3 million primarily due to the utilization of fund balance to fund currentyear expenditures.
Page 11
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
FINANCIAL ANALYSIS OF THE DISTRICT'S FUNDS (Concl'd)
The General Fund is the principal operating fund of the District. The decrease in fund balance of$4.0 million to $4.9 million as of fiscal year end was a result of the lltilization of fund balance tofund Cllrrent year expenditures due to the deferral ofa portion ofthe Maystate equalization paymentby the state until fiscal year 2009-10. General Fund revenues decreased $7.3 million as a result ofthe deferral ofthe state equalization payment and a reduction in property tax revenues resulting froma decrease in the tax rate. General Fund expenditures decreased $614,555.
The Debt Service Fund had $20.8 million in current fiscal year revenues and $23.0 million inexpenditures. The Debt Service Fund's fund balance decreased from $3.2 million as ofprior fiscalyear end to $1.9 million as of the current fiscal year end.
The Bond Building Fund had $944,518 in revenues and $27.7 million in expenditures. The BondBuilding Fund reported a decrease ill fund balance to $37.8 million due to the utilization of fundbalance to fund expenditures for various construction projects.
Proprietary funds. Net assets ofthe Internal Service Funds at the end ofthe fiscal year amounted to$7.3 million. Operating revenues of$13.5 million exceeded operating expenses of$12.0 million.
BUDGETARY HIGHLIGHTS
Over the course of the year, the District revised the General Fllnd annual expenditure budget for areduction in the state base support level funding and a reduction in student count. The differencebetween the origillal budget and the final amended budget was a.$l.7 million decrease, or 2 percent.
Significant variances for the final amended budget and actual revenues resulted from the District notbeing required by the State ofArizona to prepare a revenue budget. A schedule showing the originaland final budget amounts compared to the District's actual financial activity for the General Fund isprovided in this report as required supplementary information. There were no significant variancesbetween the final amended budget and actual expenditllres.
Page 12
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
CAPITAL ASSETS AND DEBT ADMINISTRATION
Capital Assets. As of June 30, 2009, the District had invested $33.1 million in capital assets,including school buildings, athletic facilities, buses and other vehicles, computers, and otherequipment. This amount represents a net increase prior to depreciation of $26.6 million fronl theprior fiscal year, primarily due to various construction projects for building improvements. Totaldepreciation expense for the current fiscal year was $9.5 million.
The following schedule presents a summary of capital asset balances for the fiscal years endedJune 30, 2009 and June 30, 2008.
Capital assets - non-depreciableCapital assets - depreciable, net
Total
As ofJune 30, 2009$ 49,605,380
166,319,244$ 215,924,624
As ofJune 30, 2008$ 29,362,706
168,263,649$ 197,626,355
The estimated cost to complete current construction projects is $10.9 million.
Additional information on the District's capital assets can be found in Note 5.
Debt Administration. At year end, the District had $136.7 million in long-term debt outstanding,$9.8 million due witllin one year. This represents a net increase of$14.8 millioll due to the issuanceof $25.0 million ill scll001 improvement bonds.
The District's general obligation bonds are subject to two limits; the Constitutional debt limit (totaldebt limit) on all general obligation bonds (up to 15 percent of the total secondary assessedvaluation) and the statutory debt limit on Class B bonds (the greater of 5 percent of the totalsecondary assessed valuation or $1,500 per student). The Cllrrent total debt limitation for the Districtis $434.2 million and the Class B debt limit is $144.7 million, which are more than the District'stotal outstallding general obligation and Class B debt, respectively.
Additional information on the District's long-term debt can be found in Notes 6 through 8.
Page 13
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28MANAGEMENT'S DISCUSSION AND ANALYSIS (MD&A)
YEAR ENDED JUNE 30, 2009
ECONOMIC FACTORS AND NEXT YEAR'S BUDGET AND RATES
Many factors were considered by the District's administration during the process of developing thefiscal year 2009-10 budget. Among them:
• Fiscal year 2008-09 budget balance carry forward (estimated $3.3 million).• District student population (estimated decrease of 175 in average daily membership).• Increases in salary schedules.• 2% increase in revenue from the legislatllre.• Educational growth movement.• Program needs for new and continuing signature schools.
Also considered in the development of the budget is the local economy and inflation of thesurrounding area.
Budgeted expenditures in the General Fund decreased 2 percent to $102.1 million in fiscal year2009-10. Increased payroll and employee benefit costs is the prin1ary reason for the increase. Stateaid and property taxes are expected to be the primary funding sources. No new programs were addedto the 2009-10 budget.
CONTACTING THE DISTRICT'S FINANCIAL MANAGEMENT
This financial report is designed to provide our citizens, taxpayers, and investors and creditors with ageneral overview of the District's finances and to demonstrate the District's accountability for theresources it receives. Ifyou have questions about this report or need additional il1formation, contacttl1e Business and Finance Department; Kyrene Elementary School District No. 28; 8700 SouthKyrene Road; Tempe, Arizona 85284-2197.
Page 14
Page 15
BASIC FINANCIAL STATEMENTS
Page 16
(This page intentionally left blank)
Page 17
GOVERNMENT-WIDE FINANCIAL STATEMENTS
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF NET ASSETS
JUNE 30, 2009
GovernmentalActivities
ASSETSCurrent assets:
Cash and investments
Deposits held by others
Property taxes receivable
Accounts receivable
Due from governmental entities
Prepaid items
Inventory, at cost
Total current assets
Noncurrent assets:
Land
Land improvements
Buildings and improvements
Vehicles, furniture and equipment
Construction in progress
Accumulated depreciation
Total noncurrent assets
Total assets
LIABILITIESCurrent liabilities:
Accounts payable
Construction contracts payable
Claims payable
Compensated absences payable
Accrued interest payable
Unearned revenues
Obligations under capital leases
Bonds payable
Bond premium payable
Total current liabilities
Noncurrent liabilities:
Deferred charges
Non-current portion of long-term obligations
Total non-current liabilities
Total liabilities
NET ASSETSInvested in capital assets, net of related debt
Restricted for:
Debt service
Capital outlay
Unrestricted
Total net assets
$
$
85,197,694
55,000
3,443,888'118,329
16,331,895
1,448,065
713,475
107,308,346
26,061,982
28,169,477
233,796,387
19,405,443
23,543,398
(115,052,063)
215,924,624
323,232,970
1,219,320
7,541,656
1,713,790
350,000
5,722,260
157,069
50,255
5,035,000
4,727,980
26,517,330
260,924
131,667,110
131,928,034
158,445,364
124,571,387
2,212,598
8,782,117
29,221,504
164,787,606
The notes to the financial statements are an integral part of this statement.
Page 18
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF ACTIVITIESYEAR ENDED JUNE 30, 2009
Net (Expense)Revenue
and ChangesProgram Revenues in Net Assets
Operating CapitalCharges for Grants and Grants and Governmental
FunctionslPrograms Expenses Services Contributions Contributions ActivitiesGovernmental activities:
Instruction $ 91,090,275 $ 6,019,615 $ 6,921,496 $ 62,349 $ (78,086,815)Support services - students and staff 13,987,599 1,479,119 (12,508,480)Support services - administration 12,103,661 61,640 (12,042,021 )Operation and maintenance of plant services 11,844,110 917,234 448,728 (10,478,148)Student transportation services 6,729,587 181,338 (6,548,249)Operation of non-instructional services 10,186,264 4,597,876 1,847,377 (3,741,011)Interest on long-term debt 12,915,591 (12,915,591)
Total governmental activities $158,857,087 $ 11,534,725 $ 10,939,698 $ 62,349 (136,320,315)
Page 19
General revenues:Taxes:
Property taxes, levied for general purposesProperty taxes, levied for debt serviceProperty taxes, levied for capital outlay
Investment incomeUnrestricted state aid
Total general revenues
Changes in net assets
Net assets, beginning of year
Net assets, end of year
The notes to the financial statements are an integral part of this statement.
42,537,45820,482,691
7,870,4152,375,045
64,405,267137,670,876
1,350,561
163,437,045
$164,787,606
Page 20
(This page intentionally left blank)
Page 21
FUND FINANCIAL STATEMENTS
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28BALANCE SHEET-GOVERNMENTAL FUNDS
JUNE 30, 2009
General Debt Service Bond BuildingASSETSCash and investments $ $ 13,997,066 $ 45,303,010Property taxes receivable 2,752,625 461,492Accounts receivableDue from governmental entities 13,037,351Due from other fundsPrepaid items 1,448,065Inventory, at cost 623,883
Total assets $ 17,861,924 $ 14,458,558 $ 45,303,010
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ 532,994 $ $Construction contracts payable 7,541,656Due to other funds 6,422,120Deferred revenues 6,023,778 352,319Bonds payable 4,465,000Bond premium payable 2,058,700Bond interest payable 5,722,260
Total liabilities 12,978,892 12,598,279 7,541,656
Fund balances:Reserved for prepaid items 1,448,065Reserved for inventory 623,883Unreserved:
Undesignated 2,811,084 1,860,279 37,761,354Unreserved reported in:
Special revenue fundsCapital projects fundsTotal fund balances 4,883,032 1,860,279 37,761,354
Total liabilities and fund balances $ 17,861,924 $ 14,458,558 $ 45,303,010
The notes to the financial statements are an integral part of this statement.
Page 22
Non-Major TotalGovernmental Governmental
Funds Funds
$ 17,042,755 $ 76,342,831229,771 3,443,888
46,004 46,0043,260,217 16,297,5689,805,213 9,805,213
1,448,06589,592 713,475
$ 30,473,552 $ 108,097,044
$ 659,635 $ 1,192,6297,541,656
3,403,477 9,825,597668,571 7,044,668
4,465,0002,058,7005,722,260
4,731,683 37,850,510
1,448,06589,592 713,475
42,432,717
17,145,181 17,145,1818,507,096 8,507,096
25,741,869 70,246,534
$ 30,473,552 $ 108,097,044
Page 23
Page 24
(This page intentionally left blank)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28RECONCILIATION OF THE BALANCE SHEET - GOVERNMENTAL FUNDS
TO THE STATEMENT OF NET ASSETSJUNE 30, 2009
Total governmental fund balances $ 70,246,534
Amounts reported for governmental activities in the Statement ofNet Assets are different because:
Capital assets are not current financial resources and,therefore, are not reported in the governmental funds.
Governmental capital assets $ 330,423,436Less accumulated depreciation (114,696,651) 215,726,785
Some revenues will not be available to pay for current periodexpenditures and, therefore, are deferred in the governmental funds.
Property taxes 3,078,173Intergovernmental 3,809,426 6,887,599
Deferred items related to the net cost of issuance of bondsare amortized over the life of the associated bond issue in thegovernment-wide statements but not reported in the governmental funds. (260,924)
The Internal Service Funds are used by management to chargethe costs of district services, intergovernmental agreementsand employee benefits to the individual funds. The assetsand liabilities of the Internal Service Funds are included ingovernmental activities in the Statement of Net Assets. 7,298,384
Long-term liabilities are not due and payable in the currentperiod and, therefore, are not reported in the governmental funds.
Compensated absences payable (5,174,098)Bonds payable (120,945,000)Bond premium payable (8,991,674) (135,110,772)
Net assets of governmental activities $ 164,787,606
The notes to the financial statements are an integral part of this statement.
Page 25
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
GOVERNMENTAL FUNDSYEAR ENDED JUNE 30, 2009
General Debt Service Bond BuildingRevenues:
Other local $ 173,725 $ 342,748 $ 944,518Property taxes 40,381,704 20,425,259State aid and grants 54,147,234Federal aid, grants and reimbursements
Total revenues 94,702,663 20,768,007 944,518
Expenditures:Current -
Instruction 63,947,266Support services - students and staff 9,868,389Support services - administration 9,157,567Operation and maintenance of plant services 11,851,780Student transportation services 4,530,700Operation of non-instructional services 76,972
Capital outlay 27,394,553Debt service -
Claims and judgments 482,452Interest and fiscal charges 12,925,563Principal retirement 10,078,756Bond issuance costs 334,953Total expenditures 99,915,126 23,004,319 27,729,506
Excess (deficiency) of revenues over expenditures (5,212,463) (2,236,312) (26,784,988)
Other financing sources (uses):Transfer in 944,518Transfer out (944,518)Issuance of school improvement bonds 25,000,000Premium on sale of bonds 334,953
Total other financing sources (uses) 944,518 24,390,435
Changes in fund balances (5,212,463) (1,291,794) (2,394,553)
Fund balances, beginning of year 8,910,360 3,152,073 40,155,907
(Decrease) in reserve for inventory (262,930)Increase in reserve for prepaid items 1,448,065
Fund balances, end of year $ 4,883,032 $ 1,860,279 $ 37,761,354
The notes to the financial statements are an integral part of this statement.
Page 26
Non-Major TotalGovernmental Governmental
Funds Funds
$ 13,792,975 $ 15,253,9667,812,034 68,618,9979,225,876 63,373,1107,182,360 7,182,360
38,013,245 154,428,433
13,560,442 77,507,7083,351,319 13,219,708
861,883 10,019,450852,593 12,704,373830,206 5,360,906
9,783,366 9,860,33810,340,221 37,734,774
482,45212,925,56310,078,756
334,95339,580,030 190,228,981
(1,566,785) (35,800,548)
217,325 1,161,843(217,325) (1,161,843)
25,000,000334,953
25,334,953
(1,566,785) (10,465,595)
27,330,603 79,548,943
(21,949) (284,879)1,448,065
$ 25,741,869 $ 70,246,534
Page 27
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES AND CHANGES
IN FUND BALANCES - GOVERNMENTAL FlTNDS TO THE STATEMENT OF ACTIVITIESJUNE 30, 2009
Net changes in fund balances - total governmental funds $ (9,302,409)
Amounts reported for governmental activities in the Statement of Activities are
different because:
Governmental funds report the portion of capital outlay for capitalized assetsas expenditures. However, in the Statement of Activities, the costs of those assets areallocated over their estimated useful lives as depreciation expense.
Expenditures for capitalized assets $ 27,995,669Less current year depreciation (9,521,000) 18,474,669
Some revenues in the Statement of Activities that do not providecurrent financial resources are not reported as revenues in the fund,s.
Property taxes 2,271,567Intergovernmental 3,335,109Microsoft settlement (48,722) 5,557,954
Repayment of long-term debt are expenditures in the governmental funds,but the repayment reduces long-term liabilities in the Statement of Net Assets.
Bond principal retirement 5,065,000Bond premium retirement 5,013,756 10,078,756
Issuance of long-term debt provides current financial resourcesto governmental funds, but the issuance increases long-term liabilities inthe Statement of Net Assets. (25,000,000)
Governmental funds report the effect of issuance costs, premium, discounts, andsinlilar items when debt is first issued, whereas these amounts are deferred andamortized in the Statement of Activities. 334,953
Some expenses reported in the Statement of Activities do not require the use ofcurrent financial resources and, therefore, are not reported as expenditures ingovernmental funds.
Loss on disposal of capital assets (374,239)Judgments 482,452Amortization of deferred items (324,981)Compensated absences (252,848) (469,616)
Internal Service Funds are used by management to charge the costs of districtservices, intergovernmental agreements, and employee benefits to the individualfunds. The changes in net assets of the Internal Service Funds is reported withgovernmental activities in the Statement of Activities. 1,676,254
Change in net assets in governmental activities $ 1,350,561
The notes to the financial statements are an integral part of this statement.
Page 28
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF NET ASSETS
PROPRIETARY FUNDSJUNE 30, 2009
GovernmentalActivities:
Internal ServiceFunds
ASSETSCurrent assets:
Cash and investments $ 8,854,863Deposits held by others 55,000Accounts receivable 72,325Due from governmental entities 34,327Due from other funds 35,256
Total current assets 9,051,771
Noncurrent assets:Vehicles, furniture and equipment 553,251Accumulated depreciation (355,412)
Total noncurrent assets 197,839Total assets 9,249,610
LIABILITIESCurrent liabilities:
Accounts payable 26,691Claims payable 1,713,790Due to other funds 14,872Obligations under capital leases 50,255
Total current liabilities 1,805,608
Noncurrent liabilities:
Non-current portion of long-termobligations 145,618Total non-current liabilities 145,618
Total liabilities 1,951,226
NET ASSETSInvested in capital assets, net of related debt 1,966Unrestricted 7,296,418
Total net assets $ 7,298,384
The notes to the financial statements are an integral part of this statement.
Page 29
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETS
PROPRIETARY FUNDSFOR THE YEAR ENDED JUNE 30, 2009
GovernmentalActivities:
Internal ServiceFunds
Operating revenues:Contributions $ 12,417,015Charges for services 1,081,528
Total operating revenues 13,498,543
Operating expenses:Depreciation 11,456Claims 8,803,366Premiunls 1,284,276Administrative fees 870,181Cost of services 1,023,335
Total operating expenses 11,992,614
Operating income 1,505,929
Nonoperating revenues (expenses):Investment income 221,261
Total nonoperating revenues(expenses) 221,261
Income before capital contributions andtransfers 1,727,190
Transfer (50,936)
Changes in net assets 1,676,254
Total net assets, beginning of year 5,622,130
Total net assets, end of year $ 7,298,384
The notes to the financial statements are an integral part of this statement.
Page 30
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
STATEMENT OF CASH FLOWS - PROPRIETARY FUNDS
FOR THE YEAR ENDED JUNE 30, 2009
Governmental
Activities: Internal
Service Funds
Increase in Cash and Cash Equivalents
Cash flows fronl operating activities:
Cash received for services
Cash received from contributions
Cash payments for claims
Cash payments to suppliers for goods and services
$ 1,222,435
12,484,376
(8,713,664)
(3,210,686)
Net cash provided by operating activities 1,782,461
Cash flows from capital and related financing activities:
Acquisition of capital assets
Obliations under capital leases
Principal paid on long-term debt
209,295
(209,295)
(13,422)
Net cash used for capital and related financing activities (13,422)
Cash flows from noncapital financing activities:
Transfers to other funds (50,936)
Net cash used for noncapital financing activities (50,936)
Cash flows from investing activities:
Proceeds from sale of investments
Investment income
301,782
221,261
Net cash provided by investing activities 523,043
Net increase in cash and cash equivalents 2,241,146
Cash and cash equivalents, beginning of year 6,613,717
8,854,863$=========
Cash and cash equivalents, end of year
Reconciliation of Operating Inconle to Net Cash Used for Operating Activities
Operating income
Adjustments to reconcile operating loss to net cash used for operating activities:
$ 1,505,929
Depreciation expense 11,456
Changes in assets and liabilities:
Increase in accounts receivable
Decrease in due from govemnlental entities
Increase in due from other funds
Decrease in accounts payable
Decrease in due to other funds
Increase in claims payable
67,001
32,455108,812
(2,502)
(30,392)
89,702
Total adjustments 276,532
1,782,461$=======:::::::::===
Net cash provided by operating activities
Page 31The notes to the financial statements are an integral part of this statement.
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28STATEMENT OF FIDUCIARY ASSETS AND LIABILITIES
JUNE 30, 2009
AgencyASSETSCash and investments $ 1,186,162
Total assets $ 1,186,162
LIABILITIESDeposits held for others 911,401Due to student groups 274,761
Total liabilities $ 1,186,162
The notes to the financial statements are an integral part of this statement.
Page 32
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
The financial statements of the Kyrene Elementary School District No. 28 (District) have beenprepared in conformity with aCCOll1lting principles generally accepted in the United States ofAmerica as applied to government units. The Governmelltal Accounting Stalldards Board(GASB) is the accepted standard-setting body for establishing governnlental accounting alldfinancial reporting principles.
The more significant of the District's accounting policies are described below.
A. Reporting Entity
The Governing Board is organized under Section 15-321 of tIle Arizona Revised Statutes(A.R.S.). Management of the District is illdependellt of other state or local governments. TheCounty Treasurer collects taxes for the District, but exercises no cOlltrol over itsexpenses/expenditures.
The membership ofthe Governing Board consists of five members elected by the public. Underexisting statutes, the Governing Board's duties and powers include, but are not limited to, theacquisition, maintenance and disposition of scllool property; tIle development and adoption ofaschool program; and the establishment, organization and operation of schools.
The Board also has broad financial responsibilities, including the approval ofthe annual budget,and the establishment of a system of accounting and budgetary controls.
The financial reportillg entity consists of a primary government and its component units. Acomponent unit is a legally separate entity that nlust be included in the reporting entity inconformity with generally accepted accounting principles. The District is a prinlary governmentbecause it is a special-purpose government that has a separately elected governing body, is legallyseparate, and is fiscally independent ofother state or local governments. Furthermore, there areno component units combined with the District for financial statement presentation purposes, andthe District is not included in any other governmental reporting entity. Consequently, theDistrict's financial statements include only the funds ofthose organizational entities for which itselected governing board is financially accountable. The District's major operations includeeducation, student transportation, construction and maintenance of District facilities, and foodservices.
Page 33
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
B. Government-Wide and Fund Financial Statements
The government-wide financial statements (i.e., the statement of net assets and the statement ofactivities) present financial information about the District as a whole. The reported informationincludes all of the nonfiduciary activities of the District and its component unit. For the mostpart, tIle effect of internal activity has been removed from these statements. Tllese statements areto distillguish between the goverl1ffiental and busilless-type activities of the District.Governmental activities normally are supported by taxes and intergovernmental revenues, and arereported separately from business-type activities, which rely to a significant extent on fees andcharges for support. The District does not have any business-type activities.
The statement of activities demollstrates the degree to which the direct expenses of a givenfunction or segment are offset by program revenues. Direct expenses are those that are clearlyidentifiable with a specific function or segment. Program revenues include 1) charges tocustomers or applicants who purchase, use, or directly benefit from goods, services, or privilegesprovided by a given function or segment and 2) grants and contributions that are restricted tomeeting the operational or capital requirements of a particular function or segment. Taxes,unrestricted State and County aid, and other items not included among program revenues arereported instead as gelleral revenues.
Separate finallcial statements are provided for governmental funds, the proprietary funds and thefiduciary funds, even though the latter are excluded from the government-wide finallcialstatements. Major individual governmental funds are reported as separate columns in the fundfinancial statements.
C. Measurement Focus, Basis of Accounting, and Financial Statement Presentation
Government-Wide Financial Statements - The government-wide financial statements arereported using the economic resources measurement focus and the accrual basis of accounting.Revenues are recorded when earned and expenses are recorded when a liability is incurred,regardless of the timing of related cash flows. Property taxes are recognized as revenues in tIleyear for which they are levied. Grants and similar items are recognized as revenue as soon as alleligibility requirements imposed by the grantor or provider have been met. As a general rule, theeffect of internal activity has been eliminated from the government-wide financial statements;however, the effects of interfund services provided and used between functions are reported asexpenses and program revenues at amoullt approximating their external excllange value.
Page 34
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
Fund Financial Statements - Governmental fund financial statements are reported using thecurrent financial resources measurement focus and the modified accrual basis of accounting.Revenues are recognized as soon as they are both measurable and available. Revenues areconsidered to be available when they are collectible within the ClIrrent period or soon enoughthereafterto pay liabilities ofthe current period. For this purpose, the District considers revenuesto be available if they are collected withi11 60 days of the end of the current fiscal period.Expenditures generally are recorded when a liability is incurred, as under accrual accou11ting.However, debt service resources are provided during the current year for payment of long-termdebt pri11cipal and interest due early in the followi11g year (110t to exceed one month) and,therefore, the expenditures and related liabilities have been recognized. Compensated absencesare recorded only when payment is due.
Property taxes, State and County aid, and investment income associated with the current fiscalperiod are all considered to be susceptible to accrual and have been recognized as revenues ofthecurrent fiscal period. Food services and miscellaneous revenues are not susceptible to accrualbecause generally they are not measurable until received in cash. Grants and similar awards arerecognized as revenue as soon as all eligibility requirements imposed by tIle grantor or providerhave been met. Deferred revenues arise when resources are received by the District before it haslegal claim to them, as when grant monies are received prior to meeting all eligibilityrequirements imposed by the provider.
Delinquent property taxes have been recorded as deferred revenue. Receivables that will not becollected within the available period have also been reported as deferred revenue on thegovernmental fund financial statements.
When both restricted and llnrestricted resources are available for use, it is the District's policy touse restricted resources first, then llnrestricted resources as they are needed.
The focus ofgovernmental flInd financial statements is 011 major funds rather than reporting fundsby type. Each major fund is presented in a separate colllnln. Non-major funds are aggregated andpresented in a single column. The Internal Service Funds are combined and the totals arepresented in a single colllnln on the face of the proprietary fund statements. Fiduciary flInds arereported by fund type.
Page 35
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1- SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
The District reports the following major governmental funds:
General Fllnd - The General Fllnd is the District's primary operating fund. It accounts for allresources used to finance District maintenance and operation except those required to beaccounted for in other funds. It is described as the Maintenance and Operatioll Fund byA.R.S.
Debt Service Fund - TIle Debt Service Fund accounts for tIle accunlulation ofresources for,and the payment of, long-term debt principal, interest and related costs.
Bond Building Fund - The Bond Building Fund accounts for proceeds from District bondissues that are expended on the acquisition or lease of sites, construction or renovation ofschool buildings, improving school grounds, or purchasing pupil transportation vehicles.
Additionally, the District reports the following fund types:
Proprietary Funds - The Proprietary Funds are Internal Service Funds that account foractivities related to (1) the operation ofDistrict functions that provide goods alld services toother District departments on a cost reimbursement basis, (2) activities related to agreementswith other governments where the District is the fiscal agent, alld (3) the District's selfinsurance program.
Fiduciary Funds - The Fiduciary Funds are Agency Funds which account for resources heldby the District on behalfofothers and include the Student Activities, Sure Pay Account, andUnemployment Insurance Clearing Funds. The Student Activities Fund accounts for moniesraised by students to finance student cllLbs and organizations. The Sure Pay Accountaccounts for employee payroll deposits temporarily held by the District until distributed andthe Unemployment InSllrance Clearing Fund accounts for unremitted unemploymentinsurance payments temporarily held by the District as an agent.
The Proprietary Fund financial statements are reported using the economic resourcesnleaSllrement focus and are presented in a single column.
Proprietary funds distinguish operating revenues and expenses from nonoperating items.Operating revellues and expenses generally result from providing services and producing anddelivering goods in connection with a proprietary fund's principal ongoing operatiolls. Theprincipal operating revenues of the District's internal service funds are charges for llealtll
Page 36
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
benefits and charges to District departments for goods and services. Operating expenses forinternal service funds include the cost of goods and services and administrative expenses. Allrevenues and expenses not meeting this definition are reported as nonoperating revenues andexpenses.
The Agency Ftlnds are custodial in nature and do not have a measurement focus. The AgencyFunds are reported by fUlld type.
D. Cash and Investmellts
For purposes ofthe Statement ofCash Flows, the District considers all highly liquid investmentswith a maturity of three months or less when purchased to be cash equivalents. Cash and cashequivalellts at year end were cash and illvestments held by the County TreaStlrer.
A.R.S. require tIle District to deposit certain cash with the County Treasurer. That cash is pooledfor investment purposes, except for cash ofthe Debt Service and Bond Building Funds that maybe invested separately. Interest earned fronl investments purchased with pooled monies isallocated to each of the District's funds based on their average balances. As required by statute,interest earnings ofthe Bond Building Fund are recorded initially in that nlnd, but then transferredto the Debt Service Fund. All investments are stated at fair value.
E. Investment Income
Investnlent income is conlposed of interest, dividends, and net changes in the fair value ofapplicable investments. Investment inconle is illcluded in other local revenue in the governmentalfund financial statements and ill nonoperating revenues in the proprietary fund financialstatenlellts.
F. Receivables and Payables
Activity between funds that is representative of lending/borrowing arrangements outstanding atthe end ofthe fiscal year is referred to as either "due to/from other funds" (i.e., the current portionof interfund loans) or "advances to/from other funds" (i.e., the non-current portion of interfundloans). All other outstanding balances between funds are reported as "due to/from other funds."
All receivables, including property taxes receivable, are shown net of an allowance fortlncollectibles.
Page 37
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
Property tax levies are obtained by applying tax rates against either the primary assessed valuationor the secondary assessed valuation. Primary and secondary valuation categories are composed ofthe exact same properties. However, the primary category limits the increase in property values to10% from the previous year, while there is no limit to the increase in property values for thesecondary valuation. Override and debt service tax rates are applied to the secondary assessedvaluation and all other tax rates are applied to the primary assessed valuation.
The County levies real property taxes on or before the third Monday in August, which becomedue and payable in two equal installments. The first installment is due on the first day ofOctoberand becomes delinquent after the first business day ofNovember. The second installment is dueon the first day of March of the next year and becomes delinquent after the first business day ofMay. The billings are considered past due after these dates, at which time the applicable propertyis subject to penalties and interest.
The County also levies various personal property taxes during the year, which are due the secondMonday of the month following receipt of the tax notice, and become delinquent 30 daysthereafter.
Pursuant to A.R.S., a lien against assessed real and personal property attaches on tIle first day ofJanuary preceding assessnlel1t and levy; however according to case law, an enforceable legalclaim to the asset does not arise.
G. Inventory
Inventories are valued at cost using the average cost and first-inlfirst-out (FIFO) methods.Inventories consist of expendable supplies held for consumption. Inventories are recorded asexpenses when consumed on the government-wide financial statenlents and as expenditures whenpurchased on the flInd financial statements.
The United States Department of Agriculture (USDA) commodity portion of the food servicesinvel1tory consists of food donated by the USDA. It is valued at estimated market prices paid bythe USDA.
Page 38
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Cont'd)
H. Prepaid Items
Certain payments to vendors reflect costs applicable to future accoul1ting periods and are recordedas prepaid items in botll the government-wide and fund financial statements. Prepaid items arerecorded as expenses when consumed in the government-wide financial statements. Prepaiditems are recorded as expenditures when purchased in the fund financial statements and are offsetby a reserve of fund balance.
I. Capital Assets
Capital assets, which include land and improvements; buildings and improvements; vehicles,furniture, al1d equipnlel1t; and construction in progress, are reported in the government-widefinancial statements.
Capital assets are defined by the District as assets with an initial, individual cost in excess of$5,000 and an estimated useful life of more than one year. Such assets are recorded at historicalcost, or estimated historical cost ifpurchased or constructed. Donated capital assets are recordedat the estimated fair market value at the date of donation.
The costs ofnormal maintenance and repairs that do not add to the value ofthe asset or materiallyextend the life of the asset are not capitalized.
Capital assets are depreciated using the straight line nlethod over the following estimated usefullives.
Lal1d improvementsBuildings and improvementsVehicles, furl1iture and equipment
J. Compensated Absences
10 - 50 years5 - 50 years5 -25 years
The District's employee vacation and sick leave policies generally provide for granting vacationand sick leave with pay. Accrued sick leave is earned by all enlployees working at least 9 monthsa year, at a rate of 12 days a year, not to exceed 200 days maximum, depending 011 length ofservice. All twelve-month classified employees earn vacation, at a rate of 10 days a year, withincreases depending on length ofservice. The current and long-term liabilities, including related
Page 39
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 1 - SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Concl'd)
benefits, for accllmulated vacation and sick leave are reported on the government-wide financialstatements. A liability for tllese amounts is reported in governmental funds only if they havematured, for example, as a result of enlployee leave, resigllations and retirements. Generally,resources from the General Fund are used to pay for compensated absences.
K. Long-term Obligations
In the government-wide financial statements, and proprietary fund type in the fund financialstatements, long-term debt and other long-ternl obligations are reported as liabilities on thestatement of net assets. Bond premiums and discounts, and issuance costs as well as tIledifference between the reacquisition price and the net carrying amount ofthe old debt are deferredand amortized over the life of the bonds using the straight line method.
In the fund financial statements, governmental fund types recogllize bond premiums anddiscounts, as well as bond issuance costs, during the current period. The face amount of debtissued is reported as other financing sources. Premiums received on debt issuances are reportedas other financing sources while discollnts on debt issuances are reported as other financing uses.Issuance costs, whether or not withheld from the actual debt proceeds received, are reported asdebt service expenditures.
L. Fund Equity
In the fund financial statements, governmental funds report reservations of fund balance foramounts that are not available for expenditllres or are legally restricted by outside parties for usefor a specific purpose. Desigllations of fund balance represent tentative management plans thatare subject to change.
M. Interfund Activity
Flows of casll fronl one fund to another without a requirement for repayment are reported asinterfund transfers. Interfund transfers between governmental funds are eliminated in theStatement ofActivities. Interfund transfers in the flmd financial statements are reported as otherfinancing sOllrces/uses in governmental funds and after non-operating revenues/expenses inproprietary funds.
N. Estimates
The preparatioll of the financial statemellts in conformity with accounting principles generallyaccepted in the United States of America requires management to make estimates andassumptions that affect the amounts reported in the financial statements and accompanying notes.Actual results may differ from those estimates.
Page 40
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 2 -STEWARDSHIP, COMPLIANCE AND ACCOUNTABILITY
Individual Deficit Fund Balance - At year end, the Classroom Site Fund, a non-majorgovernmental fund, reported a deficit of $1 ,200,558 in fund balance.
The deficit arose because of a shortfall in the prior fiscal year per pupil allocation due to adecrease in the state's collection of sales tax. Budgeted expenditures have been reduced in fiscalyear 2009-10 to eliminate the deficit.
NOTE 3 - CASH AND INVESTMENTS
A.R.S. authorize the District to invest public monies in the State Treasurer's local governmentinvestment pools, the County Treasurer's investment pool, obligations of the U.S. Governmentand its agencies, obligations of the State and certain local government subdivisions, interestbearing savings accounts and certificates ofdeposit, collateralized repurchase agreements, certainobligations of U.S. corporations, and certain other securities. The statutes do not include anyrequirements for credit risk, custodial credit risk, concentration ofcredit risk, interest rate risk, orforeign currency risk for the District's investments.
Custodial Credit Risk- Deposits. Custodial credit risk is the risk that in the event ofbank failurethe District's deposits may not be returned to the District. The District does not have a depositpolicy for custodial credit risk. At year end, the carrying amount of the District's deposits was$50,356 and the bank balance was $129,376. At year end, the District's deposits were entirelycovered by Federal depository insurance.
The State Treasurer's pools are external investment pools, the Local Government InvestmentPool (Pool 5) al1d Local Government Investment Pool-Government (Pool 7), with no regulatoryoversight. The pools are not required to register (and are not registered) with the Securities andExchange Commission. The fair value of each participant's position in the State Treasurerinvestment pools approximates the value of the participant's shares in the pool and theparticipants' shares are not identified with specific investments. No regulatory oversight isprovided for the County Treasurer's investment pool and that pool's structure does not providefor shares.
Page 41
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 3 - CASH AND INVESTMENTS (Concl'd)
At year end, the District's investments consisted of tIle following.
County Treasurer's investment poolTotal
Average Maturities547 days
Fair Value$86,333,500$86,333,500
Interest Rate Risk. The District does not have a formal investment policy that limits investmentmaturities as a means ofmanaging its exposure to fair value losses arising from increasing interestrates.
Credit Risk. The District has no investment policy that would further limit its investnlent clloices.As of year end, the District's investment in the County Treasurer's investment pool did notreceive a credit quality rating from a national rating agency.
Custodial Credit Risk - Investments. The District's investment in the County Treasurer'sinvestment pool represents a proportionate interest ill tIle pool's portfolio; however, the District'sportion is not identified with specific investments and is not subject to custodial credit risk.
Page 42
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 4 - RECEIVABLES
Receivable balances, net of allowance for uncollectibles, have been disaggregated by type andpresented separately in the financial statements with the exception of due from governmentalentities. Due from governmental entities, net ofallowance for uncollectibles, as ofyear end forthe District's individual major funds and non-major governmental funds in the aggregate, were asfollows.
Due from other governmental entities:Due from Federal governmentDue from State governmentDue from other districts
Net due from governmental entities
GeneralFllnd
$13,037,351
$13,037,351
Non-MajorGovernmental
and OtherFllnds
$ 1,816,9691,443,248
34,327$ 3,294,544
Governmental funds report deferred revenue in connection with receivables for revenues that arenot considered to be available to liquidate liabilities of the current period. Governmental fundsalso defer revenue recognition in connection with resources that have been received, but not yetearned. At the end ofthe current fiscal year, the various components ofdeferred revenue reportedin the governmental funds were as follows.
Delinquent property taxes receivable (General Fund)Delinquent property taxes receivable (Debt Service Fund)Delinquent property taxes receivable
(Non-Major Governmental Funds)Grant drawdowns prior to meeting all eligibility
requirements (Non-Major Govennnental Funds)Measurable but unavailable revenues
(General Fund)Measurable but unavailable revenues
(Non-Major Governmental Funds)Total deferred revenue for governmental funds
Unavailable Unearned$ 2,537,908 $
352,319
187,946
157,069
3,485,870
323,556$ 6,887,599 $ 157,069
Page 43
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 5 - CAPITAL ASSETS
A sunlmary of capital asset activity for the current fiscal year follows.
Beginning EndingGovernmental Activities Balance Increase Decrease BalanceCapital assets, not being depreciated:
Land $ 26,061,982 $ $ $ 26,061,982Construction in process 3,300,724 22,402,662 2,159,988 23,543,398
Total capital assets, not being depreciated 29,362,706 22,402,662 2,159,988 49,605,380Capital assets, being depreciated:
Land improvements 27,927,576 241,901 28,169,477Buildings and improvements 227,327,706 6,468,681 233,796,387Vehicles, furniture and equipment 19,765,223 1,251,708 1,611,488 19,405,443
Total capital assets being depreciated 275,020,505 7,962,290 1,611,488 281,371,307Less accumulated depreciation for:
Land improvements (18,914,369) (1,154,777) (20,069,146)Buildings and improvements (78,676,373) (6,982,465) (85,658,838)Vehicles, furniture and equipment (9,166,114) (1,395,214) (1,237,249) (9,324,079)
Total accumulated depreciation (106,756,856) (9,532,456) (1,237,249) (115,052,063)
Total capital assets, being depreciated, net 168,263,649 (1,570,166) 374,239 166,319,244Governmental activities capital assets, net $ 197,626,355 $20,832,496 $ 2,534,227 $ 215,924,624
Depreciation expel1se was charged to governmel1tal fllnctions as follows.
InstructionSupport services - students al1d staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Total depreciation expense - governmental activities
$7,377,38346,593
955,986244,572857,841
50,081$9,532,456
Construction Commitments - At year el1d, the District 11ad contractual commitnlents related tovarious capital projects for the construction of various building and improvenlent projects. Atyear end the District had spent $23.5 million on the projects and 11ad estinlated remainingcontractual commitmel1ts of$10.9 million. These projects are being funded primarily with bondproceeds.
Page 44
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 6 - OBLIGATIONS UNDER CAPITAL LEASES
The District has acquired copiers under the provisiol1S ofa long-term lease agreement classifiedas a capital lease. The lease agreement qualifies as a capital lease for accounting purposes and,therefore, has been recorded at the present value of its futllre minimllm lease payments as oftheinception date. Revenues from the District Services Fund, a proprietary fund, are used to pay thecapital lease obligation.
The assets acquired through capital leases that meet the District's capitalization threshold are asfollows.
GovernmentalActivities
Asset:Vehicles, furniture and equipmentLess: Accumulated depreciation
Total
$
$
209,29511,456
197,839
The future minimum lease obligations and the net present value of these minimum leasepayments at year end were as follows.
Year Ending June 30:2010201120122013
Total mininlum lease payments
Less: amount representing interest
GovernmentalActivities
$ 53,68853,68856,09153,688
217,155
21,282
Page 45
Present value of minimum lease payments
Due within one year
$
$
195,873
50,255
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 7 - GENERAL OBLIGATION BONDS PAYABLE
Bonds payable at year end, consisted of the following outstandil1g general obligation bonds,supplemental interest certificates and unamortized bond premium. Ofthe total amount originallyallthorized, $22.4 million remains unissued. The bonds are both callable and noncallable withinterest payable semiannually. Property taxes from the Debt Service Fund are used to pay bondeddebt.
OutstandingOriginal Principal/Amount Premium Due Within
Description Issued Interest Rates Maturity June 30, 2009 One YearGovernmental Activities:Refunding Bonds, Series 1993C $ 14,115,000 5.70% 7/1/09-11 $ 2,345,000 $ 1,010,000Unamortized premium on Refunding
Bonds, Series 1993C 47,468,302 0.00% 7/1/09-11 11,050,374 4,727,9801993 School Improvement Bonds,
Series C 15,970,000 4.50%-4.60% 7/1/09-11 6,345,000 2,025,000Refunding Bonds, Series 2001 28,420,000 4.375%-5.00% 7/1/09-14 25,610,000 2,000,000Refunding Bonds and Supplemental
Interest Certificates, Series 2002 2,110,000 4.00% 7/1/12 2,110,0002005 School Improvement Bonds,
Series A (Class B) 16,000,000 3.875%-5.00% 7/1/12-25 16,000,0002005 School Improvement Bonds,
Series B (Class B) 18,000,000 4.00%-5.125% 7/1/13-26 18,000,0002005 School Inlprovement Bonds,
Series C (Class B) 30,000,000 3.75%-5.00% 7/1/13-27 30,000,0002005 School Improvement Bonds,
Series D (Class B) 25,000,000 4.375%-6.20% 7/1/15-26 25,000,000Total $ 136,460,374 $ 9,762,980
Annual debt service requirements to matllrity on general obligation bonds at year end aresummarized as follows.
Governmental Activities
Page 46
Year el1ding June 30:
Total
201020112012201320142015-192020-242025-28
Pril1cipal Premium Interest$ 5,035,000 $ 4,727,980 $ 13,393,658
5,465,000 4,479,380 14,133,9915,105,000 1,843,014 9,111,6779,825,000 5,010,6238,415,000 4,587,807
29,880,000 18,315,15033,625,000 11,369,94028,060,000 2,766,247
$125,410,000 $ 11,050,374 $ 78,689,093
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 8 - CHANGES IN LONG-TERM LIABILITIES
Long-term liability activity for the current fiscal year was as follows.
Beginning Ending Due WithinBalance Additions Reductions Balance One Year
Governmental activities:Bonds payable $ 105,600,000 $ 25,000,000 $ 5,190,000 $125,410,000 $ 5,035,000Bond premium payable 16,217,390 5,167,016 11,050,374 4,727,980Obligations under capital leases 209,295 13,422 195,873 50,255Judgments payable 482,452 482,452Compensated absences payable 4,921,250 2,160,155 1,907,307 5,174,098 350,000Governmental activity long-term
liabilities $ 127,221,092 $ 27,369,450 $12,760,197 $141,830,345 $ 10,163,235
NOTE 9 - INTERFUND RECEIVABLES, PAYABLES, AND TRANSFERS
At year end, interfund balances were as follows.
Due to/from other funds:
Due from
Due toGeneral FundNon-Major and Other Governnlental FundsTotal
Non-MajorGovernmental
and OtherFunds
$ 6,422,1203,418,349
$ 9,840,469
At year end, the General Fund owed the District Services and Intergovernmental AgreementsFunds, both proprietary fllnds, for services rendered. In addition at year end, several funds hadnegative cash balances in the Treasurer's pooled cash accounts. Negative cash on deposit withthe County Treasurer was reduced by interulnd borrowing witll other funds. Further, severalFederal grant fllnds, all non-major governmental funds, owed monies to the Indirect Costs Fund,a non-major governmental fl111d.
Page 47
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 9 - INTERFUND RECEIVABLES, PAYABLES, AND TRANSFERS (Concl'd)
Interfund transfers:
Transfers in
Transfers out
DebtServiceFund
Non-MajorGovernmental
Funds Total$ 944,518
217,325$1,161,843217,325
217,325$$ 944,518
$ 944,518." $===========
Bond Building FundNon-Major Governmental FundsTotal
Transfers between funds are used to (1) move investmel1t income earned in the Bond Building Fundthat is required by statute to be expended in the Debt Service Fund, (2) to move premium on issuanceof general obligation bonds earned in the Bond Building Fund to the Debt Service Fund, and (3) tomove Federal grant funds restricted for indirect costs to the Indirect Costs Fund, a non-majorgovernmental fund.
NOTE 10 - CONTINGENT LIABILITIES
Compliance - Amounts received or receivable from grantor agencies are subject to audit andadjustment by grantor agencies, principally the federal government. Any disallowed claims, includingamounts already collected, may constitute a liability of the applicable funds. The amount, if any, ofexpenditures/expenses that may be disallowed by the grantor" cannot be determined at this time,although the District expects such amounts, if any, to be immaterial.
Lawsuits - The District is a defendant in various lawsllits. Although the outcome ofthese lawsuits isnot presently determinable, in the opinion ofthe District's counsel, the resolution ofthese matters willnot have a material adverse effect on the financial condition of the District.
Arbitrage - Under the Tax Reform Act of 1986, interest earned on the debt proceeds in excess ofinterest expense or expenditure prior to the disbursement of the proceeds must be rebated to theInternal Revenue Service (IRS). Management believes there is no tax arbitrage rebate liability at yearend.
Page 48
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 11- RISK MANAGEMENT
The District is exposed to various risks of loss related to torts; theft of, damage to, and destruction ofassets; errors and omissions; injuries to employees; and natural disasters.
The District was unable to obtain general property and liability insurance at a cost it considered to beeconomically justifiable. Therefore, the District joined the Arizona School Risk Retention Trust, Inc.(ASRRT). ASRRT is a public entity risk pool currently operating as a common risk management andinsurance program for school districts and community colleges in the State. The District pays anannual premium to ASRRT for its general insurance coverage. The agreement provides that ASRRTwill be self-sustaining through member premiums and will reinsure through commercial companies forclaims in excess of specified amounts.
The District joined the Arizona School Alliance for Workers' Compensation, Inc. (Alliance) togetherwith other school districts in the state for risks of loss related to workers' con1pensation claims. TheAlliance is a public entity risk pool currently operating as a common risk management and insuranceprogram for school districts in the State. The District pays quarterly premiums to the Alliance for itsemployee workers' compensation coverage. The agreement provides that the Alliance will be selfsustaining through members' premiums and will reinsure through commercial companies for claims inexcess of specified amounts for each insured event.
The District established the Employee Benefit Trust Fund, an Internal Service Fund, to account for andfinance the uninsured risks of loss related to employee health. Under this program, the Fund providescoverage for up to a maximum of$175,000 for each claim, not to exceed an annual aggregate of$l 0.6million. The Fund purchases commercial insurance for claims in excess of this coverage. Settledclaims have not exceeded this coverage in any of the past three fiscal years.
Liabilities of the fund are reported when it is probable that a loss has occurred and the amount of theloss can be reasonably estimated. Liabilities include an amount for claims that have been incurred butnot reported (IBNRs). The result ofthe process to estimate the claims liability is not an exact amountas it depends on many complex factors, such as inflation, changes in legal doctrines, and damageawards. Accordingly, claims are reevaluated periodically to consider the effects of inflation, recentclaim settlement trends (including frequency and amount ofpay-outs), and other economic and socialfactors. The estimate of the claims liability also includes amounts for incremental claim adjustmentexpenses related to specific clain1s and other clain1 adjustment expenses regardless of whetherallocated to specific claims. Estimated recoveries, for example from salvage or subrogation, areanother component ofthe claims liability estimate. Changes in the balances ofclain1s liabilities duringthe past two years are as follows.
Page 49
Unpaid claims, beginning of fiscal yearIncurred claims (including IBNRs)Claim payn1entsUnpaid claims, end of fiscal year
Year endedJune 30, 2009$ 1,624,088
8,803,366(8,713,664)
$ 1,713,790
Year endedJune 30, 2008$ 1,434,765
8,757,151(8,567,828)
$ 1,624,088
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTES TO FINANCIAL STATEMENTS
JUNE 30, 2009
NOTE 12 - RETIREMENT PLAN
Plan Description - The District contributes to a cost-sllaring, multiple-employer defined benefitpension plan; a cost-sharing multiple employer defined benefit health care plan; and a costsharing, multiple-employer defined benefit long-term disability plan, all of which areadministered by the Arizona State Retirement System (ASRS). The ASRS (through itsRetirement Fund) provides retirement (i.e., pension), death, and survivor benefits; the HealthBenefit Supplement Fund provides health inslrrance premium benefits (i.e., a monthly subsidy);and the Long-Term Disability Fund provides long-term disability benefits. Benefits areestablished by state statllte. The System is governed by the Arizona State Retirement SystemBoard according to the provisions of A.R.S. Title 38, Chapter 5, Article 2.
The System issues a comprehensive annual financial report that includes financial statements andrequired supplementary information. The most recent report may be obtained by writing theSystem, 3300 North Central Avenue, P.O. Box 33910, Phoenix, Arizona 85067-3910 or bycalling (602) 240-2000 or (800) 621-3778.
Funding Policy - The Arizona State Legislatllre establishes and may amend active planmembers' and the District's contribution rates. For the year ended June 30, 2009, active ASRSmembers were required by statute to contribute at the actuarially determined rate of9.45 percent(8.95 percent for retirement and 0.5 percent for long-term disability) of the members' annualcovered payroll and the District was required by statute to contribute at the actuariallydetermined rate of9.45 percent (7.99 percent for retirement, 0.96 percent for health insurancepremium, and 0.5 percent for long-term disability) of the members' annual covered payroll.
The District's contriblltions for the current and two preceding years, all of which were equal tothe required contributions, were as follows:
RetirementFund
Health BenefitSupplement
Fund
Long-TermDisability
Fund
Page 50
Year ending June 30:200920082007
$ 6,469,344 $6,413,0475,814,631
777,293836,484808,657
$ 404,840398,326385,075
Page 51
SCHEDULE OF REVENUES, EXPENDITURES AND CHANGESIN FUND BALANCES - BUDGET AND ACTUAL
(Required Supplementary Information)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28SCHEDULE OF REVENUES, EXPENDITURES AND
CHANGES IN FUND BALANCES - BlTDGET AND ACTUAL - GENERAL FUNDYEAR ENDED JUNE 30, 2009
Budgeted Amounts Variance withFinal Budget
Original Final Non-GAAP Actual Positive (Negative)
Revenues:
Other local $ $ $ 173,725 $ 173,725
Property taxes 40,381,704 40,381,704
State aid and grants 54,147,234 54,147,234
Total revenues 94,702,663 94,702,663
Expenditures:
Regular education
Instruction 54,312,777 52,783,570 51,439,886 1,343,684
Support services - students and staff 6,742,776 6,435,843 5,970,485 465,358
Support services - administration 9,457,836 9,641,691 9,199,441 442,250
Operation and maintenance of plant services 13,201,636 13,161,871 12,660,580 501,291
Operation of non-instructional services 163,726 213,366 76,972 136,394
Total regular education 83,878,751 82,236,341 79,347,364 2,888,977
Special education
Instruction 9,518,666 8,936,294 8,675,186 261,108
Support services - students and staff 4,364,639 4,080,798 3,904,086 176,712
Support services - administration 3,018 3,018
Operation and maintenance of plant services 440 385 55
Total special education 13,883,305 13,020,550 12,582,675 437,875
Pupil transportation
Student transportation services 4,401,410 4,694,864 4,579,111 115,753
Total pupil transportation 4,401,410 4,694,864 4,579,111 115,753
Special K-3 program override
Instruction 4,223,827 4,195,535 4,213,431 (17,896)
Support services - students and staff 41,139 69,432 51,536 17,896
Total special K-3 program override 4,264,966 4,264,967 4,264,967
Debt service
Claims and judgments 482,452 482,452
Total debt service 482,452 482,452
Total expenditures 106,428,432 104,699,174 101,256,569 3,442,605
Change in fund balances (106,428,432) (104,699,174) (6,553,906) 98,145,268
Fund balances, July 1, 2008 6,989,274 6,989,274
(Decrease) in reserve for inventory (262,930) (262,930)
Increase in reserve for prepaid items 4,710,594 4,710,594
Fund balances (deficits), June 30, 2009 $ (106,428,432) $ (104,699,174) $ 4,883,032 $ 109,582,206
See accompanying notes to this schedule.
Page 52
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NOTE TO REQUIRED SUPPLEMENTARY INFORMATION
JUNE 30, 2009
NOTE 1 - BUDGETARY BASIS OF ACCOUNTING
The adopted budget of the District is prepared on a basis consistent with accounting principlesgenerally accepted in the United States ofAmerica with the following exceptions: 1) a portion offiscal year 2009-10 insurance payments were charged against the fiscal year 2008-09 budget and2) a portion of the fiscal year 2008-09 insurance payments were budgeted for in fiscal year2007-08. Consequelltly, the following adjustnlellts were necessary to presellt actualexpenditures, increase in reserve for prepaid itenls, and fund balance at July 1, 2008 011 abudgetary basis ill order to provide a meaningful comparison.
3,262,529
4,710,594 $ 6,989,274
1,448,065 $ 8,910,360
(1,921,086)
Fund Balance,July 1,2008
Increase inReserve for
Prepaid ItemsTotal
ExpendituresStatement of Revenues, Expenditllres and
Changes in Fund Balances -Governmental Funds $ 99,915,126 $
Fiscal year 2009-10 il1surance paymentscllarged against fiscal year 2008-09budget 3,262,529
Fiscal year 2008-09 insurance paymentsbudgeted in 2007-08 (1,921,086)
Schedule of Revenues, Expenditures andChanges in Fund Balances - Budget andActual- General Fllnd $ 101,256,569 $
Page 53
Page 54
(This page intentionally left blank)
Page 55
COMBINING AND INDIVIDUAL FUNDFINANCIAL STATEMENTS AND SCHEDULES
Page 56
(This page intentionally left blank)
Page 57
OTHER MAJOR GOVERNMENTAL FUNDSSCHEDULE OF REVENUES, EXPENDITURES AND
CHANGES IN FUND BALANCES-BUDGET AND ACTUAL
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28SCHEDULE OF REVENUES, EXPENDITURES AND
CHANGES IN FUND BALANCES - BUDGET AND ACTUAL - DEBT SERVICEYEAR ENDED JUNE 30, 2009
$ 342,748 $
20,425,259
Revenues:Other localProperty taxesTotal revenues
Expenditures:Debt service -
Interest and fiscal chargesPrincipal retirement
Total expenditures
BudgetedAmounts
Original & Final
$
12,957,24410,078,75623,036,000
Actual
20,768,007
12,925,56310,078,75623,004,319
Variance withFinal Budget
Positive(Negative)
342,74820,425,25920,768,007
31,681
31,681
Excess (deficiency) of revenues overexpenditures (23,036,000) _------"--(2....::....-,2_36----'--,3_12---"'-) __20----'--,7_99~,6_8_8
Other financing sources (uses):Transfer in
Total other financing sources (uses)944,518944,518
944,518944,518
Change in fund balances (23,036,000) _------"--(1-"--,2_91---"-,7_94----.<,..) __21----<---,7_44----:::....,2_0_6
Fund balances, July 1, 2008 3,152,073 3,152,073
Fund balances (deficits), June 30, 2009
Page 58
$ (23,036,000) $ 1,860,279 $ 24,896,279
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28SCHEDULE OF REVENUES, EXPENDITURES AND
CHANGES IN FUND BALANCES - BUDGET AND ACTUAL - BOND BUILDINGYEAR ENDED JUNE 30, 2009
Variance withBudgeted Amounts Final Budget
PositiveOriginal Final Actual (Negative)
Revenues:Other local $ $ $ 944,518 $ 944,518
Total revenues 944,518 944,518
Expenditures:Capital outlay 36,349,522 40,420,962 27,394,553 13,026,409Debt service -
Bond issuance costs 334,953 (334,953)Total expenditures 36,349,522 40,420,962 27,729,506 12,691,456
Excess (deficiency) of revenues overexpenditures (36,349,522) (40,420,962) (26,784,988) 13,635,974
Other financing sources (uses):Transfer out (944,518) (944,518)Issuance of school improvement bonds 25,000,000 25,000,000Premium on sale of bonds 334,953 334,953
Total other financing sources (uses) 24,390,435 24,390,435
Change in fund balances (36,349,522) (40,420,962) (2,394,553) 38,026,409
Fund balances, July 1,2008 40,155,907 40,155,907
Fund balances (deficits), June 30, 2009 $ (36,349,522) $ (40,420,962) $ 37,761,354 $ 78,182,316
Page 59
Page 60
(This page intel1tionally left blank)
Page 61
NON-MAJOR GOVERNMENTAL FUNDS
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - ALL NON-MAJOR GOVERNMENTAL FUNDS - BY FUND TYPE
JUNE 30, 2009
TotalNon-Major
GovernmentalSpecial Revenue Capital Projects Funds
ASSETSCash and investments $ 14,891,718 $ 2,151,037 $ 17,042,755Property taxes receivable 229,771 229,771Accounts receivable 46,004 46,004Due from governmental entities 2,770,637 489,580 3,260,217Due from other funds 3,403,477 6,401,736 9,805,213Inventory, at cost 89,592 89,592
Total assets $ 21,201,428 $ 9,272,124 $ 30,473,552
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ 169,628 $ 490,007 $ 659,635Due to other funds 3,403,477 3,403,477Deferred revenues 393,550 275,021 668,571
Total liabilities 3,966,655 765,028 4,731,683
Fund balances:Reserved for inventory 89,592 89,592Unreserved:
Undesignated 17,145,181 8,507,096 25,652,277Total fund balances 17,234,773 8,507,096 25,741,869
Total liabilities and fund balances $ 21,201,428 $ 9,272,124 $ 30,473,552
Page 62
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
ALL NON-MAJOR GOVERNMENTAL FUNDS - BY FUND TYPEYEAR ENDED JUNE 30, 2009
TotalNon-Major
GovernnlentalSpecial Revenue Capital Projects Funds
Revenues:Other local $ 13,532,515 $ 260,460 $ 13,792,975Property taxes 7,812,034 7,812,034State aid and grants 7,958,003 1,267,873 9,225,876Federal aid, grants and reimbursements 7,182,360 7,182,360
Total revenues 28,672,878 9,340,367 38,013,245
Expenditures:Current -
Instruction 13,560,442 13,560,442Support services - students and staff 3,351,319 3,351,319Support services - administration 861,883 861,883Operation and maintenance of plant services 852,593 852,593Student transportation services 830,206 830,206Operation of non-instructional services 9,783,366 9,783,366
Capital outlay 362,031 9,978,190 10,340,221Total expenditures 29,601,840 9,978,190 39,580,030
Excess (deficiency) of revenues over expenditures (928,962) (637,823) (1,566,785)
Other financing sources (uses):Transfer in 217,325 217,325Transfer out (217,325) (217,325)
Total other financing sources (uses)
Change in fund balances (928,962) (637,823) (1,566,785)
Fund balances, beginning of year 18,185,684 9,144,919 27,330,603
(Decrease) in reserve for inventory (21,949) (21,949)
Fund balances, end of year $ 17,234,773 $ 8,507,096 $ 25,741,869
Page 63
NON-MAJOR SPECIAL REVENUE FUNDS
The following non-major Special Revenue Funds are maintained by the District. Arizona RevisedStatutes (A.R.S.) and tIle Uniform System ofFinancial Records (USFR) require the establishnlent ofthese funds for the specified financial activities.
Classroom Site - to account for the financial activity for the portion ofstate sales tax collections andpermanent state school fund earnings as approved by the voters in 2000.
Instructional Improvement - to account for the activity ofnlonies received from gamillg revellue.
County, City, and Town Grants - to account for monies received from county, city and towngrants.
Structured English Immersion - to account for monies received to provide for the incremental costof instruction to English language learners.
Title I Grants - to account for financial assistance received for the purpose of improving theteaching and learning of children failing, or most at-risk of failing, to meet challenging Stateacademic standards.
Professional Development and Technology Grants - to account for financial assistance received toincrease student academic achievement through improving teacher quality.
Title IV Grants - to account for financial assistance received for chemical abuse awarenessprograms and expanding projects that benefit educational and health needs of the communities.
Promote Informed Parent Choice - to account for financial assistance received to promote parentchoices in the education of their students.
Limited English and Inlmigrant Students - to account for financial assistance received foreducational services and costs for limited English and immigrant children.
Indian Education - to account for financial assistance received for Indian education at preschool,elementary, secolldary and adult levels.
Special Education Grants - to account for supplemental financial assistance received to provide afree, appropriate public education to disabled children.
Medicaid Reimbursement - to account for reimbursements related to specific health servicesprovided to eligible students.
Other Federal Projects - to account for financial assistance received for other supplemental federalprojects.
Early Childhood Block Grant - to account for financial assistance received for preschooleducation.
Page 64
Extended School Year - Pupils with Disabilities - to account for financial assistance from theState for year-round services for the special education program.
Chemical Abuse Prevention Programs - to account for financial assistance received for chemicalabuse awareness programs.
Academic Contests - to account for financial assistance received for participation in academiccontests.
Gifted - to account for financial assistance received for programs for gifted students.
Environmental Special Plate - to account for the proceeds received from the sale ofenvironmentallicense plates.
Other State Projects - to account for financial assistance received for otller State projects.
School Plant - to account for proceeds from the sale or lease of school property.
Food Service - to account for the financial activity ofschool activities that have as their purpose thepreparation and serving of regular and incidental meals and snacks in· connection with schoolfunctions.
Civic Center - to account for monies received from the rental ofschool facilities for civic activities.
Community School - to aCCOllnt for activity related to academic and skill development for allcitizens.
Auxiliary Operations - to account for activity arising from bookstore, athletic and miscellaneousDistrict related operations.
Extracurricular Activities Fees Tax Credit - to account for activity related to monies collected insupport of extracurricular activities to be taken as a tax credit by the tax payer in accordance withA.R.S. §43-1089.01.
Gifts and Donations - to account for activity related to gifts, donations, bequests and private grantsmade to the District.
Fingerprint - to account for activity of fingerprinting employees as mandated by the State.
Insurance Proceeds - to account for the monies received from insurance claims.
Textbooks - to account for monies received from students to replace or repair lost or damagedtextbooks.
Page 65
NON-MAJOR SPECIAL REVENUE FUNDS(Concluded)
Litigation Recovery - to account for monies received for and derived from litigation.
Indirect Costs - to aCCOllnt for monies transferred from Federal projects for administrative costs.
Unemployment Insurance - to aCCOllnt for unemployment insurance contributiol1S using thereimbursement method of accounting to the Department of Economic Security.
Grants and Gifts to Teachers - to account for grants and gifts under $1,500 received from privatesources that are designated for use by a teacher for instructional purposes.
Page 66
Page 67
(This page intel1tionally left blank)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - NON-MAJOR SPECIAL REVENUE FUNDS
JUNE 30, 2009
StructuredInstructional County, City, English
Classroom Site Improvement and Town Grants ImmersionASSETSCash and investments $ $ 1,549,418 $ $ 132,195Accounts receivable 5,500Due from governmental entities 772,917 180,751Due from other fundsInventory, at cost
Total assets $ 772,917 $ 1,730,169 $ 5,500 $ 132,195
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ $ $ $Due to other funds 1,973,475 4,867Deferred revenues 132,195
Total liabilities 1,973,475 4,867 132,195
Fund balances (deficits):Reserved for inventoryUnreserved:
Undesignated (1,200,558) 1,730,169 633Total fund balances (1,200,558) 1,730,169 633
Total liabilities and fund balances $ 772,917 $ 1,730,169 $ 5,500 $ 132,195
Page 68
ProfessionalDevelopment Limited English
and Technology and Immigrant SpecialTitle I Grants Grants Title IV Grants Students Indian Education Education Grants
$ $ $ $ $ $
458,856 134,900 23,530 8,246 21,794 557,907
$ 458,856 $ 134,900 $ 23,530 $ 8,246 $ 21,794 $ 557,907
$ 4,884 $453,972
16,607 $118,293
$23,530
5,380 $2,866 21,794
$ 14,438543,469
458,856 134,900 23,530 8,246 21,794 557,907
557,90721,794 $==================
8,246 $23,530 $134,900 $458,856 $$
(Continued)
Page 69
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - NON-MAJOR SPECIAL REVENUE FUNDS
JUNE 30, 2009(Continued)
Extended SchoolMedicaid Other Federal Early Childhood Year - Pupils
Reimbursement Projects Block Grant with DisabilitiesASSETSCash and investments $ 3,899,018 $ $ 4,129 $ 43Accounts receivableDue fronl governmental entities 8,530 461,501Due from other fundsInventory, at cost
Total assets $ 3,907,548 $ 461,501 $ 4,129 $ 43
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ $ $ $Due to other funds 225,020Deferred revenues 236,481 4,129 43
Total liabilities 461,501 4,129 43
Fund balances (deficits):Reserved for inventoryUnreserved:
Undesignated 3,907,548Total fund balances 3,907,548
Total liabilities and fund balances $ 3,907,548 $ 461,501 $ 4,129 $ 43
Page 70
Chemical AbusePreventionPrograms
AcademicContests G-ifted
EnvironmentalSpecial Plate
Other StateProjects School Plant
$ 1,290 $ 1,441 $ 2,741 $ 2,449 $ 49,154 $ 567,911
567,91149,154 $===============::=====
2,449 $2,741 $1,441 $1,290 $$
$ $ $ $ $ 36,373 $
1,290 1,441 2,741 2,449 12,7811,290 1,441 2,741 2,449 49,154
567,911567,911
567,91149,154 $==================~
2,449 $2,741 $1,441 $1,290 $$
(Continued)
Page 71
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - NON-MAJOR SPECIAL REVENUE FUNDS
JUNE 30, 2009(Continued)
Community AuxiliaryFood Service Civic Center School Operations
ASSETSCash and investments $ 1,491,000 $ 951,799 $ 3,532,879 $ 347,148Accounts receivable 3,205 33,846 3,453Due from governmental entities 141,705Due from other funds 40,179 3,150,742Inventory, at cost 89,592
Total assets $ 1,722,297 $ 995,183 $ 6,717,467 $ 350,601
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ 21,299 $ 8,512 $ 23,018 $Due to other funds 35,823Deferred revenues
Total liabilities 21,299 8,512 58,841
Fund balances (deficits):Reserved for inventory 89,592Unreserved:
Undesignated 1,611,406 986,671 6,658,626 350,601Total fund balances 1,700,998 986,671 6,658,626 350,601
Total liabilities and fund balances $ 1,722,297 $ 995,183 $ 6,717,467 $ 350,601
Page 72
ExtracurricularActivities Fees Gifts and Insurance Litigation
Tax Credit Donations Fingerprint Proceeds Textbooks Recovery
$ 928,363 $ 430,628 $ 2,006 $ 264,365 $ 78,445 $ 54,235
54,23578,445 $====================
264,365 $2,006 $430,628 $928,363 $$
$ 3,398 $368
$ $ 14,063 $ $
3,766 14,063
924,597 430,628 2,006 250,302 78,445 54,235924,597 430,628 2,006 250,302 78,445 54,235
54,23578,445 $====================
264,365 $2,006 $430,628 $928,363 $$
(Continued)
Page 73
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - NON-MAJOR SPECIAL REVENUE FUNDS
JUNE 30, 2009(Concluded)
Unemployment Grants and GiftsIndirect Costs Insurance to Teachers Totals
ASSETSCash and investments $ 512,254 $ 86,737 $ 2,070 $ 14,891,718Accounts receivable 46,004Due from governmental entities 2,770,637Due from other funds 212,556 3,403,477Inventory, at cost 89,592
Total assets $ 724,810 $ 86,737 $ 2,070 $ 21,201,428
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ $ 21,656 $ $ 169,628Due to other funds 3,403,477Deferred revenues 393,550
Total liabilities 21,656 3,966,655
Fund balances (deficits):Reserved for inventory 89,592Unreserved:
Undesignated 724,810 65,081 2,070 17,145,181Total fund balances 724,810 65,081 2,070 17,234,773
Total liabilities and fund balances $ 724,810 $ 86,737 $ 2,070 $ 21,201,428
Page 74
Page 75
(This page intentionally left blank)
Page 76
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
ProfessionalStructured Development Promote Limited English
English and Technology Informed Parent and ImmigrantImmersion Title I Grants Grants Title IV Grants Choice Students
$ $ $ $ $ $1,516,176
1,019,477 331,740 71,369 978 83,6881,516,176 1,019,477 331,740 71,369 978 83,688
1,516,176 561,714 55,784 66,402388,775 316,697 12,349 978 14,892
18,913
3,848
1,516,176 973,250 316,697 68,133 978 81,294
46,227 15,043 3,236 2,394
$
Page 77
$
(46,227)(46,227)
$
(15,043)(15,043)
$
(3,236)(3,236)
$ $
(2,394)(2,394)
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Special MedicaidIndian Education Education Grants Reimbursement
Revenues:Other local $ $ $ 86,779State aid and grantsFederal aid, grants and reimbursements 100,407 3,137,113 294,002
Total revenues 100,407 3,137,113 380,781
Expenditures:Current -
Instruction 28,489 2,344,465 39,381Support services - students and staff 64,438 267,022 195,138Support services - administration 480 4,635 95,791Operation and maintenance ofplant servicesStudent transportation services 2,231 378,736 11,172Operation ofnon-instructional services
Capital outlayTotal expenditures 95,638 2,994,858 341,482
Excess (deficiency) of revenues over expenditures 4,769 142,255 39,299
Other financing sources (uses):Transfer inTransfer out (4,769) (142,255)
Total other financing sources (uses) (4,769) (142,255)
Change in fund balances 39,299
Fund balances, beginning of year 3,868,249
(Decrease) in reserve for inventory
Fund balances (deficits), end of year $ $ $ 3,907,548
Page 78
Extended School Chemical AbuseOther Federal Early Childhood Year - Pupils Prevention Academic
Projects Block Grant with Disabilities Programs Contests Gifted
$ $ $ $ $ $137,963 10,076 9,075 2,998 67,700
296,209296,209 137,963 10,076 9,075 2,998 67,700
$
Page 79
66,84416,6282,083
207,253
292,808
3,401
(3,401)(3,401)
$
109,03428,929
137,963
$
10,076
10,076
$
9,075
9,075
$
2,998
2,998
$
8,92158,779
67,700
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Other StateProjects School Plant Food Service
Revenues:Other local $ $ 65,058 $ 4,122,232State aid and grants 543,734Federal aid, grants and reinlbursements 1,847,377
Total revenues 543,734 65,058 5,969,609
Expenditures:Current -
InstructionSupport services - students and staff 542,109Support services - administration 1,625 11,075Operation and maintenance of plant services 256,373Student transportation servicesOperation of non-instructional services 5,407,000
Capital outlay 179,736Total expenditures 543,734 5,854,184
Excess (deficiency) of revenues over expenditures 65,058 115,425
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances 65,058 115,425
Fund balances, beginning of year 502,853 1,607,522
(Decrease) in reserve for inventory (21,949)
Fund balances (deficits), end of year $ $ 567,911 $ 1,700,998
Page 80
ExtracurricularCommunity Auxiliary Activities Fees Gifts and
Civic Center School Operations Tax Credit Donations Fingerprint
$ 892,954 $ 6,187,237 $ 546,718 $ 1,081,459 $ 225,781 $ 7,324
892,954 6,187,237 546,718 1,081,459 225,781 7,324
5,146 175,843 442,039 831,435 163,85425,753 550,314 37,157 914 12,90066,239 404,651 841 6,071 4,103 6,773
344,992 5,687 10,235139,320 44,462 70,609 153,563 6,09199,874 4,273,795 82218,213 17,226 45,672 18,647 21,772
699,537 5,471,978 596,318 1,010,630 219,777 6,773
193,417 715,259 (49,600) 70,829 6,004 551
193,417 715,259 (49,600) 70,829 6,004 551
793,254 5,943,367 400,201 853,768 424,624 1,455
2,006430,628 $============::::=::::::::====
924,597 $350,601 $6,658,626 $986,671 $$
(Continued)
Page 81
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Concluded)
Insurance LitigationProceeds Textbooks Recovery
Revenues:Other local $ 136,849 $ 13,117 $ 49,288State aid and grantsFederal aid, grants and reimbursements
Total revenues 136,849 13,117 49,288
Expenditures:Current -
Instruction 387 2,252Support services - students and staff 455 3,670Support services - administrationOperation and maintenance of plant services 26,939Student transportation services 19,271Operation of non-instructional services
Capital outlay 60,589Total expenditures 107,641 5,922
Excess (deficiency) of revenues over expenditures 29,208 7,195 49,288
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances 29,208 7,195 49,288
Fund balances, beginning of year 221,094 71,250 4,947
(Decrease) in reserve for inventory
Fund balances (deficits), end of year $ 250,302 $ 78,445 $ 54,235
Page 82
Unemployment Grants and GiftsIndirect Costs Insurance to Teachers Totals
$ 20,416 $ 44,520 $ 805 $ 13,532,5157,958,0037,182,360
20,416 44,520 805 28,672,878
1,000 13,560,442127,358 3,351,319174,800 63,803 861,883
1,114 852,593903 830,206
1,875 9,783,366176 362,031
306,226 63,803 1,000 29,601,840
(285,810) (19,283) (195) (928,962)
217,325 217,325(217,325)
217,325
(68,485) (19,283) (195) (928,962)
793,295 84,364 2,265 18,185,684
(21,949)
$ 724,810 $ 65,081 $ 2,070 $ 17,234,773
Page 83
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
Classroom Site
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ $State aid and grants 4,969,811 4,969,811Federal aid, grants and reimbursementsTotal revenues 4,969,811 4,969,811
Expenditures:Current -
Instruction 8,492,082 6,807,415 1,684,667Support services - students and staff 469,388 406,486 62,902Support services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures 8,961,470 7,213,901 1,747,569
Excess (deficiency) of revenues overexpenditures (8,961,470) (2,244,090) 6,717,380
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances (8,961,470) (2,244,090) 6,717,380
Fund balances, July 1,2008 1,043,532 1,043,532
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009 $ (8,961,470) $ (1,200,558) $ 7,760,912
Page 84
Instructional Inlprovement County, City, and Town Grants
Variance Positive
Budget Actual (Negative)
Variance Positive
Budget Actual (Negative)
$ $ 46,477 $700,470
46,477700,470
$ $ 5,501 $ 5,501
746,947 746,947 5,501 5,501
456,950402,708
311,712274,710
145,238127,998 6,000 4,868 1,132
859,658 586,422 273,236 6,000 4,868 1,132
(859,658) 16_0....:::....-,5_2_5 __----::1,:......-02_0~,1_8_3 __--------"--(6----<-,0_00----L) 6_3_3 6~,6_3_3
(859,658) 16_0....:::....-,5_2_5 __----::1,~02_0....:::....-,1_8_3 __------->-(6--=--,0_0----"-0) 6_3_3 6~,6_3_3
1,569,644 1,569,644
6,633633 $===================
(6,000) $$1,730,169 =$=========2,=58==9=,8==2==7(859,658) $$
(Continued)
Page 85
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Structured English Immersion
Revenues:Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
Expenditures:Current
InstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
$
Budget
1,648,235
1,648,235
$
Actual
1,516,176
1,516,176
1,516,176
1,516,176
$
Variance Positive
(Negative)
1,516,176
1,516,176
132,059
132,059
Excess (deficiency) of revenues overexpenditures
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances
Fund balances, July 1, 2008
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009
Page 86
$
(1,648,235) --::1,_64_8-==--,2_35_
(1,648,235) ----'1,:......-64_8....::...-,2_3_5
(1,648,235) ==$================== ==$====:::::::::::1,==64==8=,2==3==5
Professional Development and Technology Grants
Variance Positive
Budget Actual (Negative)
Title I Grants
Variance -Positive
Budget Actual (Negative)
$ $ $ $
1,019,477 1,019,4771,019,477 1,019,477
$
331,740331,740
$
331,740331,740
665,903 561,714 104,189460,887 388,775 72,112 485,957 316,697 169,260
22,421 18,913 3,508
4,562 3,848 714
1,153,773 973,250 180,523 485,957 316,697 169,260
(1,153,773) 46,227 1,200,000 (485,957) 15,043 501,000
__------:(>.-46---"-,2_2---L..7 ) __------:(>.-46---"-,2_2---L..7 ) ----
__-----:(>.-46---:::.....,2_2---L-7 ) __------:(>.-46---"-,2_2---L..7 ) -----
(1,200,000) -----'1,'---20_0~,0_0_0
__------:(>---15----'--,0_43----«-.) __------:(>.-15---"-,0_43---L-) _
__-----:(>---15-"--,0_43-L..) (15,043) _
(501,000) 5_0~1,0_0_0
$ (1,200,000) ==$================== ==$====:::::::::::1,==20==0=,0==0==:0
Page 87
$ (501,000) ==$================== ==$==========50==1=,0==0==0
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Title IV Grants
Variance -Positive
Budget Actual (Negative)
Revenues:Other local $ $ $State aid and grantsFederal aid, grants and reimbursements 71,369 71,369
Total revenues 71,369 71,369
Expenditures:Current -
Instruction 56,301 55,784 517Support services - students and staff 12,463 12,349 114Support services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures 68,764 68,133 631
Excess (deficiency) of revenues overexpenditures (68,764) 3,236 72,000
Other financing sources (uses):Transfer inTransfer out (3,236) (3,236)
Total other financing sources (uses) (3,236) (3,236)
Change in fund balances'· (72,000) 72,000
Fund balances, July 1,2008
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009 $ (72,000) $ $ 72,000
Page 88
Promote Informed Parent Choice Limited English and Immigrant Students
$
Budget
1,000
1,000
$
Actual
978978
978
978
$
Variance Positive
(Negative)
978978
22
22
$
Budget
96,06221,544
117,606
$
Actual
83,68883,688
66,40214,892
81,294
$
Variance Positive
(Negative)
83,68883,688
29,6606,652
36,312
__------"--(1---"---,°_°---f-°) -------::....1,0_0_0
__~(1----=::..-,0_00~) --------"-1,0_0_0
(117,606) 2--::....-,3_94 12_0--::....-,0_0_0
__------"--(2----=::..-,3_94~)__------"--(2----=::..-,3_94---..£..) ___------"--(2~,3_94____"_) __------"--(2~,3_94____"_) _
(120,000) 1_20----"-,0_0_0
$
Page 89
(1,000) ==$================== ==$============1=,0==0==0 $ (120,000) ==$================== ==$==========12==0=,0==0==0
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Indian Education
Revenues:Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
Expenditures:Current
InstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
$
Budget
28,66664,838
483
2,244
96,231
Actual
$
100,407100,407
28,48964,438
480
2,231
95,638
$
Variance Positive
(Negative)
100,407100,407
177400
3
13
593
Excess (deficiency) of revenues overexpenditures
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances
Fund balances, July 1,2008
(Decrease) in reserve for inventory
__------"-(9_6"""'---,2_3----<0..1) 4~,7_6_9 10_1~,0_0_0
__------"--(4----"----,7_69----<:-) __------"--(4........::..-,7_69----"-) ___------"--(4---'--,7_69----<:-) (4,769) _
(101,000) 1_0----"-1,0_0_0
Fund balances (deficits), June 30, 2009
Page 90
$ (101,000) ==$================== ==$==========10==1=,0==0==0
Special Education Grants Medicaid Reimbursement
Variance Positive
Budget Actual (Negative)
Variance Positive
Budget Actual (Negative)
$ $ $ $ $ 86,779 $ 86,779
3,137,113 3,137,113 294,002 294,0023,137,113 3,137,113 380,781 380,781
3,019,959 2,344,465 675,494 51,896 39,381 12,515343,957 267,022 76,935 257,150 195,138 62,012
5,970 4,635 1,335 126,232 95,791 30,441
487,859 378,736 109,123 14,722 11,172 3,550
3,857,745 2,994,858 862,887 450,000 341,482 108,518
(3,857,745) 142,255 4,000,000 (450,000) 39,299 489,299
(142,255) __--"--(1_42---"-,2_55~) _(142,255) (142,255) _
(4,000,000) ------'4,'-----00_0--"----,0_0_0 (450,000) 3_9--"----,2_9_9 48_9-,,--,2_9_9
3,868,249 3,868,249
4,357,5483,907,548 $========:::::::::::=========
(450,000) $$$ (4,000,000) ==$================== ==$====:::::=:::::::4,==00==0=,0==00==
(Continued)
Page 91
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Other Federal Projects
Revenues:Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
Expenditures:Current
InstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
$
Budget
79,900'19,8762,490
244,333
346,599
$
Actual
296,209296,209
66,84416,6282,083
207,253
292,808
$
Variance Positive
(Negative)
296,209296,209
13,0563,248
40737,080
53,791
Excess (deficiency) of revenues overexpenditures
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances
Fund balances, July 1, 2008
(Decrease) in reserve for inventory
(346,599) 3~,4_0_1 35_0~,0_0_0
__~(3---,--,4_0~1)__~(3---,--,4_0~1) ___------»-(3----=:..-,4_0
---L...1) __------»-(3----=:..-,4_0 ---L...1) -----
(350,000) 35_0~,0_0_0
Fund balances (deficits), June 30, 2009
Page 92
$ (350,000) ==$================== ==$==========35==0=,0==0==0
Early Childhood Block Grant Extended School Year - Pupils with Disabilities
_________10~,0_7_6 10,076
Variance Positive
Budget Actual (Negative)
$
Budget
Variance -Positive
Actual (Negative)
$ $137,963 137,963
137,963 137,963
$ $ $
10,076 10,076
114,59530,405
145,000
109,03428,929
137,963
5,5611,476
7,037
30,000
30,000
10,076
10,076
19,924
19,924
(145,000) 14_5~,0_0_0
(145,000) 14_5~,0--.,..-0_0
__----:(>---30-.:-,0_0-L-0) 30---"-,0_0_0
__----:(>---30-.:-,0_0---L..0) 30---"-,0----.:...0_0
$
Page 93
(145,000) =:$================== =:$==========14==5=,0==0==0 $ (30,000) =:$================== =:$==========3==0=,0==0==0
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Chemical Abuse Prevention Programs
Variance Positive
Budget Actual (Negative)Revenues:
Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
Expenditures:Current
InstructionSupport services - students and staffSupport services - adnlinistrationOperation and maintenance of plant servicesStudent transportation servicesOperation ofnon-instructional services
Capital outlayTotal expenditures
$
11,000
11,000
$9,075
9,075
9,075
9,075
$9,075
9,075
1,925
1,925
Excess (deficiency) of revenues overexpenditures
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
__-----'("--11~,0_0___"_0) 1~1,0_0_0
Change in fund balances
Fund balances, July 1, 2008
(Decrease) in reserve for inventory
__----'('---11~,0_00----"-) _ 11,000 _
Fund balances (deficits), June 30, 2009
Page 94
$ (11,000) ==$================== ==$==========1==1=,0==0==0
Academic Contests Gifted
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ $ $ $ $2,998 2,998 67,700 67,700
2,998 2,998 67,700 67,700
3,000
3,000
2,998
2,998
2
2
9,88365,117
75,000
8,92158,779
67,700
9626,338
7,300
___(~3..::....-,0_00---L.) 3--=-,0_0_0
__-----"-(3----'-,0_0----"-0) 3--=-,0_0_0
__-----'("---75----'-,0_0----"-0) 75--=-,0_0_0
_~---,(,---75----,-,0_00~) 75--=-,0_0_0
$
Page 95
(3,000) ==$================== ==$============3=,0==0==0 $ (75,000) ==$================== ==$==========7==5=,0==0==0
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Environmental Special Plate
Variance Positive
Budget Actual (Negative)Revenues:
Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
Expenditures:Current
InstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
$
3,000
3,000
$ $
3,000
3,000
Excess (deficiency) of revenues overexpenditures
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances
Fund balances, July 1, 2008
(Decrease) in reserve for inventory
__------"--(3----"----,0_00---L.) 3--<:-,0_0_0
__--------"-(3--<:-,0_0----L..0) 3--<:-,0_0_0
Fund balances (deficits), June 30, 2009
Page 96
$ (3,000) ==$================== ==$============3=,0==0==0
Other State Projects School Plant
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ $ $ $ 65,058 $ 65,058543,734 543,734
543,734 543,734 65,058 65,058
648,057 542,109 105,9481,943 1,625 318
85,000 85,000
650,000 543,734 106,266 85,000 85,000
(650,000) 650,000 (85,000) 65,058 150,058
(650,000) 6_50----"-,0_0_0 __------>.....(8_5--"----,0_00----L-) 6_5....::....-'0_5_8 15_0....::..-'0_5_8
502,853 502,853
652,911567,911 $===================
(85,000) $$(650,000) ==$================== ==$==========65==0=,0==0==0$
(Continued)
Page 97
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Food Service
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ 4,122,232 $ 4,122,232State aid and grantsFederal aid, grants and reimbursements 1,847,377 1,847,377
Total revenues 5,969,609 5,969,609
Expenditures:Current -
InstructionSupport services - students and staffSupport services - administration 11,351 11,075 276Operation and maintenance of plant services 262,759 256,373 6,386Student transportation servicesOperation of non-instructional services 5,541,678 5,407,000 134,678
Capital outlay 184,212 179,736 4,476Total expenditures 6,000,000 5,854,184 145,816
Excess (deficiency) of revenues overexpenditures (6,000,000) 115,425 6,115,425
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances (6,000,000) 115,425 6,115,425
Fund balances, July 1, 2008 1,607,522 1,607,522
(Decrease) in reserve for inventory (21,949) (21,949)
Fund balances (deficits), June 30, 2009 $ (6,000,000) $ 1,700,998 $ 7,700,998
Page 98
Civic Center Community School
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ 892,954 $ 892,954 $ $ 6,187,237 $ 6,187,237
892,954 892,954 6,187,237 6,187,237
6,621 5,146 1,475 208,879 175,843 33,03633,133 25,753 7,380 653,702 550,314 103,38885,221 66,239 18,982 480,673 404,651 76,022
443,855 344,992 98,863 6,755 5,687 1,068179,244 139,320 39,924 52,815 44,462 8,353128,494 99,874 28,620 5,076,714 4,273,795 802,91923,432 18,213 5,219 20,462 17,226 3,236
900,000 699,537 200,463 6,500,000 5,471,978 1,028,022
(900,000) 193,417 1,093,417 (6,500,000) 715,259 7,215,259
(900,000) 19_3~,4_1_7 __-----=1,'--09_3....:..-,4_1_7 (6,500,000) 7_15-::..-,2_5_9 __-----=7,:......-2_15....:..-,2_5_9
793,254 793,254 5,943,367 5,943,367
6,658,626 $ 13,158,626$ (6,500,000) $1,886,671986,671 $========:::::::::::====:=====
(900,000) $$
(Continued)
Page 99
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Auxiliary Operations
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ 546,718 $ 546,718State aid and grantsFederal aid, grants and reimbursements
Total revenues 546,718 546,718
Expenditures:Current -
Instruction 963,665 442,039 521,626Support services - students and staff 81,004 37,157 43,847Support services - administration 1,833 841 992Operation and maintenance of plant servicesStudent transportation services 153,931 70,609 83,322Operation of non-instructional services
Capital outlay 99,567 45,672 53,895Total expenditures 1,300,000 596,318 703,682
Excess (deficiency) of revenues overexpenditures (1,300,000) (49,600) 1,250,400
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances (1,300,000) (49,600) 1,250,400
Fund balances, July 1,2008 400,201 400,201
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009 $ (1,300,000) $ 350,601 $ 1,650,601
Page 100
Extracurricular Activities Fees Tax Credit Gifts and Donations
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ 1,081,459 $ 1,081,459 $ $ 225,781 $ 225,781
1,081,459 1,081,459 225,781 225,781
1,028,362 831,435 196,927 335,496 163,854 171,6421,130 914 216 26,413 12,900 13,5137,509 6,071 1,438 8,401 4,103 4,298
20,956 10,235 10,721189,935 153,563 36,372 12,472 6,091 6,381
1,683 822 86123,064 18,647 4,417 44,579 21,772 22,807
1,250,000 1,010,630 239,370 450,000 219,777 230,223
(1,250,000) 70,829 1,320,829 (450,000) 6,004 456,004
(1,250,000) 7_0....::...-,8_2_9 __----:1,:......-32_0....::...-,8_2_9 (450,000) 6....::...-,0_04 45_6....:...-,0_04_
853,768 853,768 424,624 424,624
880,628430,628 $====================:
(450,000) $$2,174,597924,597 $========:::::::::::====:====:
$ (1,250,000) $
(Continued)
Page 101
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Fingerprint
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ 7,324 $ 7,324State aid and grantsFederal aid, grants and reimbursements
Total revenues 7,324 7,324
Expenditures:Current -
InstructionSupport services - students and staffSupport services - administration 10,000 6,773 3,227Operation and maintenance ofplant servicesStudent transportation servicesOperation ofnon-instructional services
Capital outlayTotal expenditures 10,000 6,773 3,227
Excess (deficiency) of revenues overexpenditures (10,000) 551 10,551
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances (10,000) 551 10,551
Fund balances, July 1, 2008 1,455 1,455
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009 $ (10,000) $ 2,006 $ 12,006
Page 102
Insurance Proceeds Textbooks
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ 136,849 $ 136,849 $ $ 13,117 $ 13,117
136,849 136,849 13,117 13,117
1,079 387 692 22,817 2,252 20,5651,268 455 813 37,183 3,670 33,513
75,080 26,939 48,14153,709 19,271 34,438
168,864 60,589 108,275300,000 107,641 192,359 60,000 5,922 54,078
(300,000) 29,208 329,208 (60,000) 7,195 67,195
(300,000) 2_9....::....-,2_0_8 32_9....::....-,2_0_8 __------"-(6_0....::....-,0_00---"-) 7.....::....-,1_9_5 6_7....:::....-,1_9_5
221,094 221,094 71,250 71,250
138,44578,445 $====================
(60,000) $$550,302250,302 $=====================
(300,000) $$
(Continued)
Page 103
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
Litigation Recovery
Variance -Positive
Budget* Actual (Negative)Revenues:
Other local $ $ 49,288 $ 49,288State aid and grantsFederal aid, grants and reimbursementsTotal revenues 49,288 49,288
Expenditures:Current -
InstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
Excess (deficiency) of revenues overexpenditures 49,288 49,288
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balanc~s 49,288 49,288
Fund balances, July 1, 2008 4,947 4,947
(Decrease) in reserve for inventory
Fund balances (deficits), June 30, 2009 $ $ 54,235 $ 54,235
*The Litigation Recovery Fund was included in the District's budget, however, the budget was -0-.
Page 104
Indirect Costs Unemployment Insurance
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ 20,416 $ 20,416 $ $ 44,520 $ 44,520
20,416 20,416 44,520 44,520
291,127 127,358 163,769399,574 174,800 224,774 100,000 63,803 36,197
2,546 1,114 1,4322,064 903 1,1614,286 1,875 2,411
403 176 227700,000 306,226 393,774 100,000 63,803 36,197
(700,000) (285,810) 414,190 (100,000) (19,283) 80,717
217,325 217,325
217,325 217,325
(700,000) _'-------:("----68---::.....,4_8~5) 6_31--=-,5_1_5 (1 00,000) -'----_-----'("----19----"-,2_8~3) 80----"-,7_1_7
793,295 793,295 84,364 84,364
165,08165,081 $=================
(100,000) $$1,424,810724,810 $===========:::::::::::====
(700,000) $$
(Continued)
Page 105
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR SPECIAL REVENUE FUNDSYEAR ENDED JUNE 30, 2009
(Concluded)
Grants and Gifts to Teachers
Revenues:Other localState aid and grantsFederal aid, grants and reimbursements
Total revenues
$
Budget
$
Actual
805 $
805
Variance Positive
(Negative)
805
805
Expenditures:Current
InstructionSupport services - students and staffSupport services - adnlinistrationOperation and maintenance ofplant servicesStudent transportation servicesOperation of non-instructional services
Capital outlayTotal expenditures
5,000
5,000
1,000
1,000
4,000
4,000
Excess (deficiency) of revenues overexpenditures __-------"-(5---=---,o_oo---L..) ----:.....(1_9---L..5) 4---=--,8_0_5
Other financing sources (uses):Transfer inTransfer out
Total other financing sources (uses)
Change in fund balances __------"--(5----=----,0_0~0) ----:.....(1_9~5) 4---=--,8_0_5
Fund balances, July 1, 2008 2,265 2,265
(Decrease) in reserve for inventory
7,0702,070 $===============:::::::::::===
(5,000) $$Fund balances (deficits), June 30, 2009
Page 106
Totals
Variance -Positive
Budget Actual (Negative)
$ $ 13,532,515 $ 13,532,5157,958,003 7,958,0037,182,360 7,182,360
28,672,878 28,672,878
17,339,351 13,560,442 3,778,9094,414,307 3,351,319 1,062,9881,264,101 861,883 402,2181,056,284 852,593 203,6911,153,557 830,206 323,351
10,837,855 9,783,366 1,054,489564,583 362,031 202,552
36,630,038 29,601,840 7,028,198
(36,630,038) (928,962) 35,701,076
217,325 217,325(217,325) (217,325)(217,325) 217,325
(36,847,363) (928,962) 35,918,401
18,185,684 18,185,684
(21,949) (21,949)
$ (36,847,363) $ 17,234,773 $ 54,082,136
Page 107
Page 108
(This page intentionally left blank)
NON-MAJOR CAPITAL PROJECTS FUNDS
The following non-major Capital Projects Funds are maintained by the District. Arizona RevisedStatutes (A.R.S.) and the Uniform System ofFinancial Records (USFR) require the establishment ofthese funds for the specified financial activities.
Unrestricted Capital Outlay - to account for transactions relating to the acquisition ofcapital items.
Adjacent Ways - to aCCOllnt for monies received to finance improvements ofpublic ways adjacentto school property.
Soft Capital Allocation - to account for transactions relating to the acquisition ofshort-term capitalitems required to meet academic adequacy standards.
Gifts and Donations - to account for gifts and donations to be expended for capital acquisitions.
Condemnation - to account for proceeds from right-of-way settlements and sales by condemnationor threat of condemnation.
Deficiencies Correction - to account for monies received from the School Facilities Board that areused to correct deficiencies in square footage and in quality of facilities and equipment.
Building Renewal - to account for monies received from the School Facilities Board that are usedfor infrastructure or for major upgrades, repairs, or renovations to areas, systems or buildings thatwill maintain or extend their useful life.
Page 109
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING BALANCE SHEET - NON-MAJOR CAPITAL PROJECTS FUNDS
JUNE 30, 2009
Unrestricted Soft Capital Gifts andCapital Outlay Adjacent Ways Allocation Donations
ASSETSCash and investments $ 1,164,734 $ 386,567 $ $ 85,546Property taxes receivable 152,495 77,276Due from governmental entities 40,944 448,636Due from other funds 1,287,298 5,114,438
Total assets $ 1,358,173 $ 1,751,141 $ 5,563,074 $ 85,546
LIABILITIES AND FUND BALANCESLiabilities:
Accounts payable $ 163,155 $ 221,676 $ 97,798 $ 7,378Deferred revenues 123,700 71,496 79,825
Total liabilities 286,855 293,172 177,623 7,378
Fund balances:Unreserved:
Undesignated 1,071,318 1,457,969 5,385,451 78,168Total fund balances 1,071,318 1,457,969 5,385,451 78,168
Total liabilities and fund balances $ 1,358,173 $ 1,751,141 $ 5,563,074 $ 85,546
Page 110
Deficiencies BuildingCondemnation Correction Renewal Totals
$ 36,285 $ 90 $ 477,815 $ 2,151,037229,771489,580
6,401,736$ 36,285 $ 90 $ 477,815 $ 9,272,124
$ $ $ $ 490,007275,021765,028
36,285 90 477,815 8,507,09636,285 90 477,815 8,507,096
9,272,124477,815 $=======:::::::::::::=========
36,285 $ 90 $================
$
Page 111
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCES
NON-MAJOR CAPITAL PROJECTS FUNDSYEAR ENDED JUNE 30, 2009
Unrestricted Soft CapitalCapital Outlay Adjacent Ways Allocation
Revenues:Other local $ $ 40,628 $ 137,095Property taxes 6,738,827 1,073,207State aid and grants 114,051 1,153,822
Total revenues 6,852,878 1,113,835 1,290,917
Expenditures:Capital outlay 7,493,297 561,780 1,621,168
Total expenditures 7,493,297 561,780 1,621,168
Change in fund balances (640,419) 552,055 (330,251)
Fund balances, beginning of year 1,711,737 905,914 5,715,702
5,385,4511,457,969 $=========:::::::=========
1,071,318 $$Fund balances, end of year
Page 112
Gifts and Deficiencies BuildingDonations Condemnation Correction Renewal Totals
$ 64,400 $ 1,587 $ 3 $ 16,747 $ 260,4607,812,0341,267,873
64,400 1,587 3 16,747 9,340,367
67,218 19,591 215,136 9,978,19067,218 19,591 215,136 9,978,190
(2,818) (18,004) 3 (198,389) (637,823)
80,986 54,289 87 676,204 9,144,919
8,507,096477,815 $===================
36,285 $ 90 $====================
78,168 $$
Page 113
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR CAPITAL PROJECTS FUNDSYEAR ENDED JUNE 30, 2009
Revenues:Other localProperty taxesState aid and grantsTotal revenues
Expenditures:Capital outlay
Total expenditures
Change in fund balances
Fund balances, July 1,2008
Fund balances (deficits), June 30, 2009
Page 114
Unrestricted Capital Outlay
Variance -Positive
Budget Actual (Negative)
$ $ $6,738,827 6,738,827
114,051 114,0516,852,878 6,852,878
8,115,226 7,493,297 621,9298,115,226 7,493,297 621,929
(8,115,226) (640,419) 7,474,807
1,711,737 1,711,737
$ (8,115,226) $ 1,071,318 $ 9,186,544
Adjacent Ways Soft Capital Allocation
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget Actual (Negative)
$ $ 40,628 $ 40,628 $ $ 137,095 $ 137,0951,073,207 1,073,207
1,153,822 1,153,8221,113,835 1,113,835 1,290,917 1,290,917
2,000,000 561,780 1,438,220 7,296,326 1,621,168 5,675,1582,000,000 561,780 1,438,220 7,296,326 1,621,168 5,675,158
(2,000,000) 552,055 2,552,055 (7,296,326) (330,251) 6,966,075
905,914 905,914 5,715,702 5,715,702
$ (2,000,000) $ 1,457,969 $ 3,457,969 $ (7,296,326) $ 5,385,451 $ 12,681,777
Page 115
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR CAPITAL PROJECTS FUNDSYEAR ENDED JUNE 30, 2009
(Continued)
G"ifts and Donations
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ 64,400 $ 64,400Property taxesState aid and grantsTotal revenues 64,400 64,400
Expenditures:Capital outlay 125,000 67,218 57,782
Total expenditures 125,000 67,218 57,782
Change in fund balances (125,000) (2,818) 122,182
Fund balances, July 1, 2008 80,986 80,986
Fund balances (deficits), June 30, 2009 $ (125,000) $ 78,168 $ 203,168
*The Deficiencies Correction Fund was included in the District's budget, however, the budget was -0-.
Page 116
Condemnation Deficiencies Correction
Variance - Variance -Positive Positive
Budget Actual (Negative) Budget* Actual (Negative)
$ $ 1,587 $ 1,587 $ $ 3 $ 3
1,587 1,587 3 3
100,000 19,591 80,409100,000 19,591 80,409
(100,000) (18,004) 81,996 3 3
54,289 54,289 87 87
$ (100,000) $ 36,285 $ 136,285 $ $ 90 $ 90
Page 117
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING SCHEDULE OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - BUDGET AND ACTUAL - NON-MAJOR CAPITAL PROJECTS FUNDSYEAR ENDED JUNE 30, 2009
(Concluded)
Building Renewal
Variance -Positive
Budget Actual (Negative)Revenues:
Other local $ $ 16,747 $ 16,747Property taxesState aid and grantsTotal revenues 16,747 16,747
Expenditures:Capital outlay 666,301 215,136 451,165
Total expenditures 666,301 215,136 451,165
Change in fund balances (666,301) (198,389) 467,912
Fund balances, July 1, 2008 676,204 676,204
Fund balances (deficits), June 30, 2009 $ (666,301) $ 477,815 $ 1,144,116
Page 118
Totals
Variance -Positive
Budget Actual (Negative)
$ $ 260,460 $ 260,4607,812,034 7,812,0341,267,873 1,267,8739,340,367 9,340,367
18,302,853 9,978,190 8,324,66318,302,853 9,978,190 8,324,663
(18,302,853) (637,823) 17,665,030
9,144,919 9,144,919
$ (18,302,853) $ 8,507,096 $ 26,809,949
Page 119
Page 120
(This page intentionally left blank)
INTERNAL SERVICE FUNDS
District Services - to account for the operation ofDistrict functions that provide goods or services toother District departments on a cost-reimbllrsement basis.
Intergovernmental Agreements - to account for the financial activities relating to agreements withother governments, where the District is the fiscal agent.
Employee Benefit Trust - to account for the financial activity associated with tIle District's selfinsllrance program.
Page 121
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF NET ASSETS - ALL INTERNAL SERVICE FUNDS
JUNE 30, 2009
Intergovernmental EmployeeDistrict Services Agreements Benefit Trust Totals
ASSETSCurrent assets:
Cash and investments $ 315,516 $ $ 8,539,347 $ 8,854,863Deposits held by others 55,000 55,000Accounts receivable 243 72,082 72,325Due from governnlental entities 25,037 9,290 34,327Due from other funds 29,674 5,582 35,256
Total current assets 370,470 14,872 8,666,429 9,051,771
Noncurrent assets:Vehicles, furniture and equipment 553,251 553,251Accumulated depreciation (355,412) (355,412)
Total noncurrent assets 197,839 197,839Total assets 568,309 14,872 8,666,429 9,249,610
LIABILITIESCurrent liabilities:
Accounts payable $ 26,691 $ $ $ 26,691Claims payable 1,713,790 1,713,790Due to other funds 14,872 14,872Obligations under capital leases 50,255 50,255
Total current liabilities 76,946 14,872 1,713,790 1,805,608
Noncurrent liabilities:
Non-current portion of long-termobligations 145,618 145,618Total non-current liabilities 145,618 145,618
Total liabilities 222,564 14,872 1,713,790 1,951,226
NET ASSETSInvested in capital assets, net of related debt 1,966 1,966Unrestricted 343,779 6,952,639 7,296,418
Total net assets $ 345,745 $ $ 6,952,639 $ 7,298,384
Page 122
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF REVENUES, EXPENSES, AND CHANGES IN FUND NET ASSETS
ALL INTERNAL SERVICE FUNDSFOR THE YEAR ENDED JUNE 30, 2009
Intergovernmental EmployeeDistrict Services Agreements Benefit Trust Totals
Operating revenues:Contributions $ $ $ 12,417,015 $ 12,417,015Charges for services 1,005,814 75,714 1,081,528
Total operating revenues 1,005,814 75,714 12,417,015 13,498,543
Operating expenses:Depreciation 11,456 11,456Clainls 8,803,366 8,803,366Premiums 1,284,276 1,284,276Administrative fees 870,181 870,181Cost of services 947,621 75,714 1,023,335
Total operating expenses 959,077 75,714 10,957,823 11,992,614
Operating income 46,737 1,459,192 1,505,929
Nonoperating revenues (expenses):Investment income 9,892 211,369 221,261
Total nonoperating revenues(expenses) 9,892 211,369 221,261
Income before capital contributions andtransfers 56,629 1,670,561 1,727,190
Transfer (50,936) (50,936)
Change in net assets 5,693 1,670,561 1,676,254
Total net assets, beginning of year 340,052 5,282,078 5,622,130
Total net assets, end ofyear $ 345;745 $ $ 6,952,639 $ 7,298,384
Page 123
Page 124
AGENCY FUNDS
Student Activities - to account for mOl1ies raised by students to finance student clubs andorganizations but held by the District as an agent.
Unemployment Insurance Clearing - to account for unremitted unemployment insurance paymentstemporarily held by the District as an agent.
Surepay Account - to account for employee payroll and related taxes held by the District untildistributed.
Page 125
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF FIDUCIARY ASSETS AND LIABILITIES
ALL AGENCY FUNDSJUNE 30, 2009
UnemploymentStudent Ins\ITance
Activities Clearing Surepay Account TotalsASSETSCash and investments $ 274,761 $ 909,242 $ 2,159 $ 1,186,162
Total assets $ 274,761 $ 909,242 $ 2,159 $ 1,186,162
LIABILITIESDeposits held for others 909,242 2,159 911,401Due to student groups 274,761 274,761
Total liabilities $ 274,761 $ 909,242 $ 2,159 $ 1,186,162
Page 126
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COMBINING STATEMENT OF CHANGES IN FIDUCIARY ASSETS AND LIABILITIES
YEAR ENDED JUNE 30, 2009
Beginning EndingBalance Additions Deductions Balance
STITDENT ACTIVITIES FUND
AssetsCash and investments $ 361,982 $ 505,279 $ 592,500 $ 274,761
Total assets $ 361,982 $ 505,279 $ 592,500 $ 274,761
Liabilities
Due to student groups $ 361,982 $ 505,279 $ 592,500 $ 274,761
Total liabilities $ 361,982 $ 505,279 $ 592,500 $ 274,761
UNEMPLOYMENT INSURANCE CLEARING FUND
AssetsCash and investments $ 960,223 $ 547,548 $ 598,529 $ 909,242
Total assets $ 960,223 $ 547,548 $ 598,529 $ 909,242
LiabilitiesDeposits held for others $ 960,223 $ 547,548 $ 598,529 $ 909,242
Total liabilities $ 960,223 $ 547,548 $ 598,529 $ 909,242
SUREPAY ACCOUNT
AssetsCash and investments $ $ 91,563,905 $ 91,561,746 $ 2,159
Total assets $ $ 91,563,905 $ 91,561,746 $ 2,159
LiabilitiesDeposits held for others $ $ 91,563,905 $ 91,561,746 $ 2,159
Total liabilities $ $ 91,563,905 $ 91,561,746 $ 2,159
TOTAL AGENCY FUNDS
AssetsCash and investments $ 1,322,205 $ 92,616,732 $ 92,752,775 $ 1,186,162
Total assets $ 1,322,205 $ 92,616,732 $ 92,752,775 $ 1,186,162
LiabilitiesDue to student groups $ 361,982 $ 505,279 $ 592,500 $ 274,761Deposits held for others 960,223 92,111,453 92,160,275 911,401
Total liabilities $ 1,322,205 $ 92,616,732 $ 92,752,775 $ 1,186,162
Page 127
Page 128
(This page intentionally left blank)
STATISTICAL SECTION
The statistical section presents financial statement trends as well as detailed financial and operationalinformation not available elsewhere in the report. The statistical section is intel1ded to enhance thereader's understanding ofthe information presented in the financial statements, notes to the financialstatements, and other supplementary information presented in this report. The statistical section iscomprised of the· five categories of statistical information presented below.
Financial TrendsThese schedules contain information on financial trends to help the reader understand howthe District's financial position and financial activities have changed over time.
Revenue CapacityThese schedules contain information to help the reader assess the factors affecting theDistrict's ability to generate revenue.
Debt CapacityThese schedules present information to help the reader evaluate the District's current levelsof outstanding debt as well as assess the District's ability to make debt payments and/orissue additional debt in the future.
Demographic and Economic InformationThese schedules present various demographic and economic indicators to help the readerunderstand the environment in which the District's financial activities take place and tohelp make comparisons with other school distric~~.
Operating InformationThese schedules contain information abollt the District's operations and various resourcesto help the reader draw conclusions as to how the District's financial information relates tothe services provided by the District.
Due to cost considerations for the accumulation ofdata, the District has elected to present less thanten years of data, or data from less than nine years prior, for certain statistical schedules. Thisinformation will be accllmulated and reported each year lmtil the complete ten years of data ispresented.
Page 129
Page 130
(This page intentionally left blank)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28NET ASSETS BY COMPONENT
LAST 8 FISCAL YEARS(Accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
Net Assets:Invested in capital assets, net of related debt $ 124,571,387 $ 115,964,872 $ 112,704,781 $ 111,099,987 $ 105,544,609Restricted 10,994,715 12,721,444 7,810,145 3,974,617 4,470,352Unrestricted 29,221,504 34,750,729 32,757,029 27,373,916 26,700,647
Total net assets $ 164,787,606 $ 163,437,045 $ 153,271,955 $ 142,448,520 $ 136,715,608
2004 2003 2002Net Assets:
Invested in capital assets, net of related debt $ 99,857,299 $ 94,510,247 $ 82,202,027Restricted 4,779,329 8,091,421 7,884,231Unrestricted 22,704,344 16,335,522 17,344,619
Total net assets $ 127,340,972 $ 118,937,190 $ 107,430,877
Source: The source of this information is the District's financial records.
Note: The provisions of the Governmental Accounting Standards Board (GASB) Statement No. 34 were adopted in fiscal year 2002 thereforeonly eight years are shown.
Page 131
Page 132
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28EXPENSES, PROGRAM REVENUES, AND NET (EXPENSE)IREVENUE
LAST 8 FISCAL YEARS(Accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
ExpensesInstruction $ 91,090,275 $ 89,803,441 $ 89,270,018 $ 84,221,135 $ 78,893,995Support services - students and staff 13,987,599 13,857,293 13,925,765 13,800,324 12,586,935Support services - administration 12,103,661 11,630,797 10,132,227 9,088,886 8,452,203Operation and maintenance of plant services 11,844,110 15,532,685 11,222,932 12,045,552 11,147,183Student transportation services 6,729,587 8,211,921 7,115,503 5,098,919 4,062,562Operation of non-instructional services 10,186,264 10,955,819 9,260,379 8,659,249 8,282,483Interest on long-term debt 12,915,591 11,372,066 11,488,882 10,246,413 9,699,764
Total expenses 158,857,087 161,364,022 152,415,706 143,160,478 133,125,125
Program RevenuesCharges for services:
Instruction 6,019,615 5,667,559 5,691,166 8,013,225 7,029,543Operation of non-instructional services 4,597,876 4,705,987 5,011,395 4,383,180 5,112,441Other activities 917,234 805,606 1,229,365 959,985 524,755
Operating grants and contributions 10,939,698 10,029,200 9,768,988 9,234,191 9,402,913Capital grants and contributions 62,349 84,254 155,257 140,090 25,903
Total program revenues 22,536,772 21,292,606 21,856,171 - 22,730,671 22,095,555
Net (Expense)lRevenue $ (136,320,315) $ (140,071,416) $ (130,559,535) $ (120,429,807) $ (111,029,570)
(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28EXPENSES, PROGRAM REVENUES, AND NET (EXPENSE)IREVENUE
LAST 8 FISCAL YEARS(Accrual basis of accounting)
ExpensesInstructionSupport services - students and staffSupport services - administrationOperation and maintenance of plant servicesStudent transportation servicesOperation of non-instructional servicesInterest on long-term debt
Total expenses
Program RevenuesCharges for services:
InstructionOperation of non-instructional servicesOther activities
Operating grants and contributionsCapital grants and contributions
Total program revenues
Net (Expense)/Revenue
2004 2003 2002
$ 77,255,138 $ 70,371,597 $ 72,376,59411,297,708 10,542,765 10,101,2917,953,369 9,988,417 10,399,556
10,797,105 11,257,690 10,911,9854,133,277 3,965,118 3,755,0927,420,715 7,809,938 7,780,8119,613,856 9,105,609 8,510,172
128,471,168 123,041,134 123,835,.501
4,578,192 2,062,810 2,580,1716,352,242 7,591,291 6,305,848
293,545 1,926,588 2,363,0877,942,561 6,837,364 5,880,014
22,120 170,38419,166,540 18,440,173 - 17,299,504
$ (109,304,628) $ (104,600,961) $ (106,535,997)
Page 133
Source: The source of this information is the District's financial records.Note: The provisions of the Governmental Accounting Standards Board (GASB) Statement No. 34 were adopted in fiscal year 2002 therefore
only eight years are shown.
(Concluded)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28GENERAL REVENUES AND TOTAL CHANGES IN NET ASSETS
LAST 8 FISCAL YEARS(Accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
Net (Expense)/Revenue $ (136,320,315) $ (140,071,416) $ (130,559,535) $ (120,429,807) $ (111,029,570)
General Revenues:Taxes:
Property taxes, levied for general purposes 42,537,458 42,849,524 40,237,137 39,310,410 38,455,046Property taxes, levied for debt service 20,482,691 21,678,552 20,722,450 19,197,804 19,386,124Property taxes, levied for capital outlay 7,870,415 11,413,014 10,550,195 5,186,442 5,199,193
Investment income 2,375,045 2,976,014 2,423,934 1,316,879 759,070Unrestricted county aid 47,053 3,973,056 3,815,724Unrestricted state aid 64,405,267 71,319,402 67,402,201 57,178,128 52,789,049
Total general revenues 137,670,876 150,236,506 141,382,970 126,162,719 - 120,404,206
Changes in Net Assets $ 1,350,561 $ 10,165,090 $ 10,823,435 $ 5,732,912 $ 9,374,636
Page 134 (Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28GENERAL REVENUES AND TOTAL CHANGES IN NET ASSETS
LAST 8 FISCAL YEARS(Accrual basis of accounting)
2004 2003 2002
Net (Expense)/Revenue $ (109,304,628) $ (104,600,961 ) $ (106,535,997)
General Revenues:Taxes:
Property taxes, levied for general purposes 37,169,288 32,796,704 30,229,171Property taxes, levied for debt service 19,272,499 18,206,004 19,974,545Property taxes, levied for capital outlay 5,251,786 4,920,843 4,667,604
Investment income 432,604 557,958 1,057,208Unrestricted county aid 3,828,415 3,821,523 3,795,782Unrestricted state aid 52,691,133 53,722,904 54,514,862
Total general revenues 118,645,725 114,025,936 - 114,239,172
Changes in Net Assets $ 9,341,097 $ 9,424,975 $ 7,703,175
Source: The source of this information is the District's financial records.Notes: 1) The provisions of the Governmental Accounting Standards Board (GASB) Statement No. 34 were adopted in fiscal year 2002 therefore
only eight years are shown.2) The Arizona State Legislature suspended county equalization payments to school districts for fiscal years 2006-07 through 2008-09.
As a result state equalization revenues were increased.
Page 135 (Concluded)
Page 136
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28FUNDBALANCES-GOVERNMENTALFUNDS
LAST 8 FISCAL YEARS(Modified accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
General Fund:Reserved $ 2,071,948 $ 886,813 $ 601,283 $ 709,264 $ 782,613Unreserved 2,811,084 8,023,547 6,526,860 4,087,229 3,783,516
Total General Fund $ 4,883,032 $ 8,910,360 $ 7,128,143 $ 4,796,493 $ 4,566,129
All Other Governmental Funds:Reserved $ 89,592 $ 111,541 $ 58,613 $ 55,994 $ 65,890Unreserved, reported in:
Special revenue funds 17,145,181 18,074,143 17,554,131 13,969,335 12,515,971Capital projects funds 46,268,450 49,300,826 28,088,973 18,299,575 3,455,052Debt service fund 1,860,279 3,152,073 1,750,583 762,462 737,483
Total all other governmental funds $ 65,363,502 $ 70,638,583 $ 47,452,300 $ 33,087,366 $ 16,774,396
2004 2003 2002General Fund:
Reserved $ 1,041,185 $ 686,080 $ 906,835Unreserved 3,436,524 2,598,280 1,384,586
Total General Fund $ 4,477,709 $ 3,284,360 $ 2,291,421
All Other Governmental Funds:Reserved $ 70,526 $ 36,970 $ 109,034Unreserved, reported in:
Special revenue funds 8,953,031 6,650,091 4,890,950Capital projects funds 3,770,920 6,685,191 4,804,558Debt service fund 675,181 1,023,756 2,372,229
Total all other governmental funds $ 13,469,658 $ 14,396,008 $ 12,176,771
Source: The source of this information is the District's financial records.
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28GOVERNMENTAL FUNDS REVENUES
LAST 8 FISCAL YEARS(Modified accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
Federal sources:Federal grants $ 5,334,983 $ 5,930,886 $ 7,720,315 $ 7,470,690 $ 7,661,068National School Lunch Program 1,847,377 1,664,110 1,480,183 1,275,143 1,400,496
Total federal sources 7,182,360 7,594,996 9,200,498 8,745,833 9,061,564
State sources:State equalization assistance 55,415,107 61,565,115 58,556,450 48,846,531 46,181,257State grants 2,287,722 802,058 602,585 494,249 455,496School Facilities Board 630,350 1,251,150 1,013,665 933,480Other revenues 5,670,281 8,870,871 7,594,601 7,327,059 6,466,838
Total state sources 63,373,110 71,868,394 68,004,786 57,681,504 54,037,071
Local sources:Property taxes 68,618,997 76,365,297 72,129,888 63,460,826 63,191,830County aid 47,053 3,973,056 3,815,724Food service sales 4,063,460 4,143,347 4,195,829 4,027,902 4,023,727lnvestrnentincome 2,153,784 2,665,840 2,134,575 1,108,560 596,211Other revenues 9,036,722 8,530,954 7,857,259 9,404,838 8,682,394
Total local sources 83,872,963 91,705,438 86,364,604 81,975,182 80,309,886
Total revenues $ 154,428,433 $ 171,168,828 $ 163,569,888 $ 148,402,519 $ 143,408,521
2004 2003 2002Federal sources:
Federal grants $ 6,021,432 $ 5,217,624 $ 4,588,289National School Lunch Program 1,265,795 1,155,976 1,029,345
Total federal sources 7,287,227 6,373,600 5,617,634State sources:
State equalization assistance 46,505,755 47,107,205 46,472,497State grants 428,868 5,447,720 287,727School Facilities Board 1,328,977 1,602,249 949,183Other revenues 4,684,146 7,054,493
Total state sources 52,947,746 54,157,174 54,763,900Local sources:
Property taxes 61,540,145 55,224,469 55,139,828County aid 3,828,415 3,821,523 3,797,782Food service sales 3,848,774 3,902,595 3,936,860Investment income 351,174 440,442 796,893Other revenues 7,883,780 7,678,094 7,482,512
Total local sources 77,452,288 71,067,123 71,153,875Total revenues $ 137,687,261 $ 131,597,897 $ 131,535,409
Source: The source of this information is the District's [mancial records.Note: The Arizona State Legislature suspended county equalization payments to school districts for fiscal years 2006-07
through 2008-09. As a result state equalization revenues were increased.
Page 137
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28GOVERNMENTAL FUNDS EXPENDITURES AND DEBT SERVICE RATIO
LAST 8 FISCAL YEARS(Modified accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
Expenditures:Current -
Instruction $ 77,507,708 $ 76,717,422 $ 73,733,849 $ 71,561,754 $ 67,322,046Support services - students and staff 13,219,708 13,244,757 13,371,694 13,445,878 12,537,238Support services - administration 10,019,450 9,661,140 9,150,251 8,288,821 8,053,200Operation and maintenance of plant services 12,704,373 14,762,759 10,782,351 11,906,059 10,759,750Student transportation services 5,360,906 5,127,271 4,087,208 3,670,095 3,262,225Operation of non-instructional services 9,860,338 10,414,234 9,123,022 8,467,141 8,136,902
Capital outlay 37,734,774 25,018,078 21,668,789 8,937,274 8,132,558Debt service-
Claims and judgments 482,452Interest and fiscal charges 12,925,563 13,005,534 13,864,730 14,162,616 13,559,381Principal retirement 10,078,756 8,845,565 9,045,754 7,444,052 7,988,855Bond issuance costs 334,953 240,500 205,271 245,955
Total expenditures $ 190,228,981 $ 177,037,260 $ 165,032,919 $ 148,129,645 $ 139,752,155
Expenditures for capitalized assets $ 27,995,669 $ 14,926,173 $ 10,005,781 $ 2,537,437 $ 1,924,890
Debt service as a percentage ofnoncapital expenditures 14% 14% 15% 15% 16%
Page 138(Continued)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28GOVERNMENTAL FUNDS EXPENDITURES AND DEBT SERVICE RATIO
LAST 8 FISCAL YEARS(Modified accrual basis of accounting)
2004 2003 2002
Expenditures:Current -
Instruction $ 65,036,827 $ 59,495,129 $ 58,180,968Support services - students and staff 11,207,949 10,310,293 9,844,903Support services - administration 7,763,981 9,236,296 9,796,385Operation and maintenance of plant services 10,898,427 10,871,191 10,756,945Student transportation services 3,077,863 3,039,562 3,262,327Operation of non-instructional services 7,406,650 7,620,243 7,625,988
Capital outlay 10,805,449 5,881,314 9,709,533Debt service -
Claims and judgmentsInterest and fiscal charges 13,917,735 13,528,926 15,154,772Principal retirement 7,820,302 8,109,948 5,750,000Bond issuance costs 99,422
Total expenditures $ 137,935,183 $ 128,192,324 $ 130,081,821
Expenditures for capitalized assets $ 3,895,829 $ 2,333,978 $ 2,297,882
Debt service as a percentage ofnoncapital expenditures 16% 17% 16%
Source: The source of this information is the District's financial records.
Page 139(Concluded)
Page 140
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28OTHER FINANCING SOURCES AND USES AND NET CHANGES IN FUND BALANCES - GOVERNMENTAL FUNDS
LAST 8 FISCAL YEARS(Modified accrual basis of accounting)
Fiscal Year Ended June 302009 2008 2007 2006 2005
Excess (deficiency) ofrevenues over expenditures $ (35,800,548) $ (5,868,432) $ (1,463,031 ) $ 272,874 $ 3,656,366
Other financing sources (uses):General obligation bonds issued 25,000,000 30,000,000 18,000,000 16,000,000Refunding bonds issuedPremium on sale of bonds 334,953 471,297 237,800 353,705Capital lease agreementsTransfers in 1,161,843 1,084,200 1,034,990 600,246 333,432Transfers out (1,161,843) (1,057,023) (1,007,813) (600,246) (333,432)Payment to refunded bond escrow agent
Total other financing sources (uses) - 25,334,953 30,498,474 18,264,977 16,353,705
Changes in fund balances $ (10,465,595) $ 24,630,042 $ 16,801,946 $ 16,626,579 $ 3,656,366
2004 2003 2002
Excess (deficiency) ofrevenues over expenditures $ (247,922) $ 3,405,573 $ 1,453,588
Other financing sources (uses):General obligation bonds issuedRefunding bonds issued 2,184,397Premium on sale of bonds 25,025Capital lease agreements 126,260Transfers in 206,780 158,891 202,385Transfers out (206,780) (158,891) (202,385)Payment to refunded bond escrow agent (2,110,000)
Total other financing sources (uses) - 126,260 99,422
Changes in fund balances $ (121,662) $ 3,504,995 $ 1,453,588
Source: The source of this information is the District's financial records.
Page 141
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28ASSESSED VALUE AND ESTIMATED ACTUAL VALUE OF TAXABLE PROPERTY
LAST 10 FISCAL YEARS
Fiscal Ratio ofYear Secondary Total Estimated Net Assessed
Ended Assessed Direct Actual to EstimatedJune 30 Valuation Rate Value Actual Value
2009 $ 2,894,830,446 2.89 $ 24,422,238,451 11.85 . %
2008 2,596,108,136 3.97 22,161,674,713 11.712007 1,945,691,504 3.97 15,665,270,012 12.422006 1,877,025,201 3.73 14,986,864,173 12.522005 1,768,674,408 3.90 14,157,956,711 12.492004 1,665,048,018 4.09 13,637,675,542 12.212003 1,453,177,253 4.18 11,655,754,695 12.472002 1,396,119,136 4.37 11,191,589,195 12.472001 1,298,470,420 4.68 10,236,903,324 12.682000 1,130,711,430 5.16 9,026,077,391 12.53
Source: The source of this information is the State and County Abstract of the Assessment Roll,
Arizona Department of Revenue.
Page 142
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28DIRECT AND OVERLAPPING PROPERTY TAX RATES
LAST 10 FISCAL YEARS
Overlapping RatesFiscalYear County Flood Community Fire Central City City City Tempe District Direct Rates
Ended Free Control College District Arizona of of of Union HighJune 30 CountL Library District District Assistance Water Phoenix Tempe Chandler School District Primary Secondary Total
2009 1.03 0.04 0.14 0.94 0.01 0.10 1.82 1.40 1.18 2.28 1.52 1.37 2.89
2008 1.10 0.04 0.15 0.98 0.01 0.10 1.82 1.40 1.20 2.50 1.95 1.54 3.49
2007 1.18 0.05 0.20 1.06 0.01 0.12 1.82 1.40 1.25 2.63 1.89 2.08 3.97
2006 1.20 0.05 0.21 1.03 0.01 0.12 1.82 1.40 1.28 2.65 1.96 1.77 3.73
2005 1.21 0.05 0.21 1.04 0.01 0.12 1.82 1.35 1.28 3.04 2.06 1.84 3.90
2004 1.28 0.05 0.21 1.08 0.01 0.12 1.82 1.35 1.28 3.29 2.13 1.96 4.09
2003 1.29 0.04 0.21 1.11 0.01 0.13 1.82 1.35 1.28 3.32 2.27 1.91 4.18
2002 1.27 0.04 0.23 1.11 0.01 0.13 1.82 1.35 1.29 3.19 2.24 2.13 4.37
2001 1.28 0.04 0.25 1.12 0.01 0.13 1.82 1.82 1.30 3.31 2.28 2.40 4.68
2000 1.30 0.04 0.29 1.13 0.01 0.14 1.82 1.40 1.31 3.90 2.38 2.78 5.16
Source: The source of this information is the Property Tax Rates and Assessed Values, Arizona Tax Research Foundation.
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28PRINCIPAL PROPERTY TAXPAYERS
ClTRRENT FISCAL YEAR AND EIGHT YEARS AGO
2009 2002
Percentage of Percentage ofSecondary District's Net Secondary District's NetAssessed Assessed Assessed Assessed
Taxpayer Valuation Valuation Valuation Valuation
TWC-Chandler LLC $ 35,316,931 1.22 % $ %Intel Corporation 25,763,991 0.89 31,552,292 2.26DDRA Ahwatukee Foothills LLC 21,711,228 0.75 14,798,863 1.06Target Corporation 17,368,983 0.60Qwest Communications 15,632,084 0.54Honeywell International Inc. 13,895,186 0.48Park At San Tan LLC 12,158,288 0.42BRE Property Investors LLC 11,000,356 0.38Ikea Property Inc. 10,131,907 0.35 36,717,933 2.63Tempe Marketplace Commerce Associates 9,842,424 0.34Freescale Semiconductor Inc. 6,561,760 0.47
Motorola, Inc. 21,639,847 1.55Equity Residential Properties 13,681,968 0.98
Foothills Towne Center III Inc. 10,191,670 0.73
KIMCO Realty 8,795,551 0.63
Phoenix Coca-Cola Bottling Co. 8,655,939 0.62
DDRA Community Centers 6,561,760 0.47Total $ 172,821,378 5.97 % $ 159,157,583 11.40 %
Source: The source of this information is the Maricopa County Assessor's records.
Page 143
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28
PROPERTY TAX LEVIES AND COLLECTIONS
LAST 10 FISCAL YEARS
Collected within the Collected to the End
Fiscal Fiscal Year of the Levy of the Current Fiscal Year
Year Taxes Levied Collections inEnded for the Percentage Subsequent Percentage
June 30 Fiscal Year Amount of Levy Fiscal Years Amount of Levy
2009 $ 68,652,956 $ 65,431,128 95.31 % $ $ 65,431,128 95.31 %
2008 74,097,893 72,437,425 97.76 1,623,985 74,061,410 99.95
2007 69,926,284 68,481,535 97.93 1,403,860 69,885,395 99.94
2006 67,540,561 65,569,332 97.08 1,940,810 67,510,142 99.95
2005 67,137,384 65,000,673 96.82 2,126,729 67,127,402 99.99
2004 65,561,073 63,706,818 97.17 1,837,480 65,544,298 99.97
2003 59,450,995 57,413,326 96.57 1,998,204 59,411,530 99.93
2002 58,878,374 57,027,219 96.86 1,805,389 58,832,608 99.92
2001 55,236,242 53,888,619 97.56 1,345,461 55,234,080 100.00
2000 52,757,912 51,500,042 97.62 1,257,870 52,757,912 100.00
Source: The source of this information is the Maricopa County Treasurer's records.
Notes: 1) Amounts collected are on a cash basis.2) Unsecured personal property taxes are not included in this schedule because the dates of the monthly rolls vary
each year. On the average, 90% of unsecured property taxes are collected within 90 days after the due date.
Page 144
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28OUTSTANDING DEBT BY TYPE
LAST 7 FISCAL YEARS
General Obligation Bonds Total Outstanding DebtFiscal Less:Year General Amounts Percentage of Percentage of
Ended Obligation Restricted for Estimated Per Certificates of Capital Estimated PerJune 30 Bonds Principal Total Actual Value Capita Participation Leases Total Actual Value Capita
2009 $136,460,380 $ 6,523,700 $129,936,680 0.53 % $ 852 $ $ 195,873 $130,132,553 0.53 % $ 8532008 121,817,390 10,357,010 111,460,380 0.50 733 111,460,380 0.50 7332007 101,051,490 5,574,580 95,476,910 0.61 640 870,000 25,985 96,372,895 0.62 6462006 92,235,480 5,275,910 86,959,570 0.58 581 2,650,000 50,829 89,660,399 0.60 5992005 85,812,938 5,295,298 80,517,640 0.57 538 4,350,000 74,583 84,942,223 0.60 5672004 95,957,923 1,555,000 94,402,923 0.69 629 5,975,000 99,083 100,477,006 0.74 6702003 106,595,658 1,650,000 104,945,658 0.90 698 7,530,000 N/A 112,475,658 0.96 749
Source: The source of this infonnation is the District's financial records.Notes: 1) General obligation bonds includes unamortized bond premium payable for applicable issuances.
2) N/A indicates that infonnation is not available.
Page 145
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28DIRECT AND OVERLAPPING GOVERNMENTAL ACTIVITIES DEBT
JUNE 30, 2009
Governmental Unit
Community College DistrictCity of PhoenixCity of TempeCity of ChandlerTempe Union High School District No. 213
Subtotal, Overlapping Debt
Direct:Kyrene Elementary School District No. 28
Total Direct and Overlapping Debt
Estimated EstimatedPercentage Amount
Debt Applicable to Applicable toOutstanding School District School District
$ 707,390,000 4.96 % $ 35,086,5441,405,031,000 4.27 59,994,824
407,595,000 34.16 139,234,452438,200,000 25.12 110,075,840128,000,000 57.42 73,497,600
417,889,260
130,132,553
$ 548,021,813
Source: The source of this information is the District's records and the State and County Abstract of the AssessmentArizona Department of Revenue and the applicable governmental unit.
Note: Outstanding debt as of June 30, 2008 is presented for the overlapping governments as this is the most recentavailable information.
Page 146
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28LEGAL DEBT MARGIN INFORMATION
LAST 8 FISCAL YEARS
Class·B Bond Legal Debt Margin Calculation for Fiscal Year 2009:Secondary assessed valuation $ 2,894,830,446Debt limit (5% of assessed value) 144,741,522Debt applicable to limit 89,000,000Legal debt margin $ 55,741,522
Legal Debt Margin Calculation for Fiscal Year 2009:Secondary assessed valuation $ 2,894,830,446Debt limit (15% of assessed value) 434,224,567Debt applicable to limit 129,936,680Legal debt margin $ 304,287,887
Fiscal Year Ended June 302009 2008 2007 2006 2005
Debt limit $ 434,224,567 $ 389,416,220 $ 291,853,726 $ 281,553,780 $ 265,301,161
Total net debt applicable to limit 129,936,680 111,460,380 95,476,910 - 86,959,570 80,517,640
Legal debt margin $ 304,287,887 $ 277,955,840 $ 196,376,816 $ 194,594,210 $ 184,783,521
Total net debt applicable to the limitas a percentage of debt limit 30% 29% 33% 31% 30%
2004 2003 2002
Debt limit $ 249,757,203 $ 217,976,588 $ 209,417,870
Total net debt applicable to limit 94,402,923 - 104,945,658 109,923,569
Legal debt margin $ 155,354,280 $ 113,030,930 $ 99,494,301
Total net debt applicable to the limitas a percentage of debt limit 38% 48% 52%
Source: The source of this information is the District's financial records.Note: The District's general obligation bonds are subject to two limits; the Constitutional debt limit (total debt limit) on all general obligation bonds and the
statutory debt limit on Class B bonds. The calculations of the debt margins are presented in detail for the current fiscal year only.Page 147
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28COUNTY-WIDE DEMOGRAPHIC AND ECONOMIC STATISTICS
LAST 10 CALENDAR YEARS
Personal EstimatedIncome Per Capita Unemploymen1 District
Year Population (thousands) Income Rate Population
2008 3,987,942 $ N/A $ N/A 4.8 0/0 152,5002007 3,778,598 139,665,253 36,135 3.3 152,0002006 3,792,675 132,423,154 35,046 3.5 149,2002005 3,648,545 120,716,738 33,178 4.1 149,7892004 3,498,587 111,103,576 31,757 4.5 149,7502003 3,388,711 102,277,852 30,182 5.2 150,0002002 3,293,441 96,998,974 29,452 5.6 150,2502001 3,195,893 93,544,549 29,270 4.2 150,5002000 3,096,692 89,771,608 28,990 2.7 150,7231999 3,004,985 80,924,901 26,930 3.1 147,500
Sources: The source of the "Personal Income" and "Per Capita" information is the Bureau of Economic Analysis.The source of the "Population" and "Unemployment Rate" information is State of Arizona,Department of Economic Security.
Note: N/A indicates that the information is not available.
Page 148
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28PRINCIPAL EMPLOYERS
CURRENT FISCAL YEAR AND NINE YEARS AGO
2009 2000
Employer
Arizona State UniversityWells FargoSRPFreescale Semi ConductorUS AirwaysInsight Direct Inc.HoneywellBank One Telephone Banking DivisionCity of TempeAmerica West AirlinesMotorolaMicroageChase Bankcard ServicesWells Fargo Operation Center
Total
Total employment
Employees
10,3363,4063,3313,0002,8002,5002,0002,0001,740
55,473
Percentageof Total
Employment
18.63 0/06.146.005.415.054.513.613.613.14
56.10 0/0
Employees
15,212
2,175
1,9984,0003,7752,7001,7321,700
41,125
Percentageof Total
Employment
36.99 %
5.29
4.869.739.186.574.214.1380.95 0/0
Source: The City of Tempe Comprehensive Annual Financial Report for fiscal years 2008-09 and 1999-2000.Note: The information presented is for the Tempe metropolitan area. Kyrene Elementary School District also serves
portions of the City of Chandler and City of Phoenix communities.
Page 149
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28FULL-TIME EQUIVALENT DISTRICT EMPLOYEES BY TYPE
LAST 8 FISCAL YEARS
Full-time Equivalent Employees as of June 302009 2008 2007 2006 2005
SupervisoryPrincipals 25 24 26 25 25Assistant principals 19 16 18 18 16
Total supervisory 44 40 44 43 41Instruction
Teachers 1,070 985 949 1,029 968Other professionals (instructional) 238 216 207 180 150
Total instruction 1,308 1,201 1,156 1,209 1,118Student Services
Librarians 25 25 23 25 25Technicians 14 13 12 13 13
Total student services 39 38 35 38 38Support and Administration
Service workers 105 96 89 82 71Other 82 80 88 105 136
Total support and administration 187 176 177 187 207
Total 1,578 1,455 1,412 1,477 1,404
(Continued)
Page 150
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28FULL-TIME EQUIVALENT DISTRICT EMPLOYEES BY TYPE
LAST 8 FISCAL YEARS
2004 2003 2002
SupervisoryPrincipals 25 25 25Assistant principals 16 22 26
Total supervisory 41 47 51Instruction
Teachers 1,068 1,044 1,096Other professionals (instructional) 197 202 228
Total instruction 1,265 1,246 1,324Student Services
Librarians 25 25 25Technicians 14 16 17
Total student services 39 41 42Support and Administration
Service workers 77 84 98Other 145 144 153
Total support and administration 222 228 251
Total 1,567 1,562 1,668
Source: District contract database.
Page 151
(Concluded)
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28OPERATING STATISTICS
LAST 8 FISCAL YEARS
FiscalYear Average Cost Cost Pupil- Percentage of
Ended Daily Operating per Percentage per Percentage Teaching Teacher Free/Reduced
June30 MeDlbership Expenditures Pupil Chan2;e Expenses Pupil Chan2;e Staff Ratio Students
2009 16,993 $ 128,672,483 $ 7,572 (0.30) % $ 158,857,087 $ 9,348 (0.89) % 1,070 15.9 20.3 %2008 17,108 129,927,583 7,595 11.71 161,364,022 9,432 9.45 985 17.4 18.22007 17,687 120,248,375 6,799 6.53 152,415,706 8,617 10.68 949 18.6 15.52006 18,387 117,339,748 6,382 7.05 143,160,478 7,786 7.99 1,029 17.9 16.02005 18,464 110,071,361 5,961 (0.68) 133,125,125 7,210 (1.46) 968 19.1 14.62004 17,558 105,391,697 6,002 6.34 128,471,168 7,317 5.95 1,068 16.4 14.02003 17,817 100,572,714 5,645 2.68 123,041,134 6,906 0.90 1,044 17.1 12.02002 18,093 99,467,516 5,498 N/A 123,835,501 6,844 N/A 1,096 16.5 11.0
Source: The source of this information is the District's financial records.Note: Operating expenditures are total expenditures less debt service and capital outlay.
Page 152
KYRENE ELEMENTARY SCHOOL DISTRICT NO. 28CAPITAL ASSETS INFORMATION
LAST 8 FISCAL YEARS
Fiscal Year Ended June 302009 2008 2007 2006 2005 2004 2003 2002
SchoolsElementary
Buildings 65 69 69 69 69 69 69 69Square feet 1,457,650 1,451,378 1,451,378 1,451,378 1,451,378 1,451,378 1,450,087 1,450,087Capacity 16,069 16,000 16,000 16,000 16,000 16,000 16,000 16,000
MiddleBuildings 46 46 46 46 46 46 46 46Square feet 915,260 915,260 915,260 915,260 915,260 915,260 915,260 915,260Capacity 7,125 7,125 7,125 7,125 7,125 7,125 7,125 7,125
AdministrativeBuildings 3 3 3 3 3 3 3 3Square feet 70,947 70,947 70,947 70,947 70,947 70,947 70,947 70,947
TransportationGarages 7 7 7 7 7 7 7 7
AthleticsSoccer fields 6 6 6 6 6 6 6 6Running tracks 6 6 6 6 6 6 6 6Baseball/softball 11/12 11/12 11/12 11/12 11/12 11/12 11/12 11/12Playgrounds 29 29 29 29 29 29 29 29
Source: The source of this information is the District's facilities records.
Page 153
Page 154
(This page intentionally left blank)
Top Related