You are on page 1of 111

PHARR-SAN JUAN-ALAMO

INDEPENDENT SCHOOL DISTRICT


ANNUAL FINANCIAL REPORT
FOR THE YEAR ENDED AUGUST 31, 2011

This Page Le Intenonally Blank

Introductory Section

Pharr-San Juan-Alamo Independent School District


Annual Financial Report
For The Year Ended August 31, 2011

TABLE OF CONTENTS
Page

Exhibit

INTRODUCTORY SECTION
List of Principal Officials........................................................................................................
Certificate of Board................................................................................................................

1
2

FINANCIAL SECTION
Independent Auditor's Report on Financial Statements........................................................
Management's Discussion and Analysis (Required Supplementary Information).................

3
5

Basic Financial Statements


Government-wide Financial Statements:
Statement of Net Assets.............................................................................................
Statement of Activities................................................................................................
Fund Financial Statements:
Balance Sheet - Governmental Funds........................................................................
Reconciliation of the Governmental Funds
Balance Sheet to the Statement of Net Assets......................................................
Statement of Revenues, Expenditures, and Changes in
Fund Balances - Governmental Funds..................................................................
Reconciliation of the Statement of Revenues, Expenditures, and Changes in
Fund Balances of Governmental Funds to the Statement of Activities..................
Statement of Net Assets - Internal Service Funds......................................................
Statement of Revenues, Expenses, and Changes in
Fund Net Assets - Internal Service Funds.............................................................
Statement of Cash Flows - Proprietary Funds............................................................
Statement of Fiduciary Net Assets - Fiduciary Funds.................................................
Notes to the Financial Statements ..................................................................................

13
14

A-1
B-1

15

C-1

17

C-1R

18

C-2

20
21

C-3
D-1

22
23
24
25

D-2
D-3
E-1

40

G-1

42

H-1

43

H-2

44

H-3

53

H-4

Required Supplementary Information:


Budgetary Comparison Schedules:
General Fund..............................................................................................................
Combining Statements as Supplementary Information:
Combining Balance Sheet - All Nonmajor Governmental Funds.....................................
Combining Statement of Revenues, Expenditures and Changes in
Fund Balances - All Nonmajor Governmental Funds..................................................
Special Revenue Funds:
Combining Balance Sheet - Nonmajor Special Revenue Funds................................
Combining Statement of Revenues, Expenditures and Changes
in Fund Balances - Nonmajor Special Revenue Funds.........................................
Permanent Funds:

Pharr-San Juan-Alamo Independent School District


Annual Financial Report
For The Year Ended August 31, 2011

TABLE OF CONTENTS
Page
Combining Balance Sheet - Nonmajor Permanent Funds..........................................
Combining Statement of Revenues, Expenditures and Changes
in Fund Balances - Nonmajor Permanent Funds...................................................

Exhibit

61

H-5

63

H-6

65

H-7

67
69

H-8
H-9

71
73

J-1
J-2

74

J-3

Internal Service Funds:


Combining Statement of Net Assets...........................................................................
Combining Statement of Revenues, Expenses and Changes
in Fund Net Assets................................................................................................
Combining Statement of Cash Flows..........................................................................
OTHER SUPPLEMENTARY INFORMATION SECTION
Schedule of Delinquent Taxes Receivable............................................................................
Indirect Cost Computation Schedule ....................................................................................
Budgetary Comparison Schedules Required by the Texas Education Agency:
Interest & Bonded.......................................................................................................
Report on Internal Control over Financial Reporting and on Compliance and
Other Matters Based on an Audit of Financial Statements Performed
in Accordance with Government Auditing Standards.......................................................
Report on Compliance with Requirements That Could Have a Direct and
Material Effect on each Major Program and on Internal Control over
Compliance In Accordance With OMB Circular A-133.....................................................
Schedule of Findings and Questioned Costs .......................................................................
Summary Schedule of Prior Audit Findings...........................................................................
Corrective Action Plan...........................................................................................................
Schedule of Expenditures of Federal Awards ......................................................................
Notes to the Schedule of Expenditures of Federal Awards...................................................
Schedule of Required Responses to Selected School First Indicators.................................

75

77
79
81
82
83
85
86

K-1
K-2

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


LIST OF PRINCIPAL OFFICIALS
AUGUST 31, 2011

November 2010 - November 2011


Elected Officials
Name
Mr. Reymundo Gonzalez

Office
President

Mr. Bobby Rodriguez

Vice-President

Mr. Ben Garza, Jr.

Secretary-Treasurer

Mr. Ronnie Cantu

Assistant Secretary-Treasurer

Mrs. Ramona Barron

Member

Mr. Pedro Garcia

Member

Mr. Gilbert Herrera

Member

November 2011 - November 2012


Elected Officials
Name
Mr. Ben Garza, Jr.

Office
President

Mr. Bobby Rodriguez

Vice-President

Mr. Ronnie Cantu

Secretary-Treasurer

Mr. Reymundo Gonzalez

Assistant Secretary-Treasurer

Mrs. Ramona Barron

Member

Mr. Pedro Garcia

Member

Mr. Gilbert Herrera

Member

Appointed Officials
Name
Dr. Daniel King

Position
Superintendent of Schools

CERTIFICATE OF BOARD

Pharr-San Juan-Alamo Independent School District


Name of School District

Hidalgo
County

108-909
Co.-Dist. Number

We, the undersigned, certify that the attached annual financial reports of the above named school district
were reviewed and (check one)

approved

disapproved for the year ended August 31, 2011,

at a meeting of the board of trustees of such school district on the

Signature of Board Secretary

day of

Signature of Board President

If the board of trustees disapproved of the auditor's report, the reason(s) for disapproving it is (are):
(attach list as necessary)

This Page Le Intenonally Blank

Financial Section

This Page Le Intenonally Blank

Management's Discussion and Analysis

MANAGEMENTS DISCUSSION AND ANALYSIS


This section of Pharr-San Juan-Alamo Independent School Districts annual financial report presents our discussion and
analysis of the Districts financial performance during the fiscal year ended August 31, 2011. Please read it in
conjunction with the Districts financial statements, which follow this section.

FINANCIAL HIGHLIGHTS

The Districts total combined net assets were $310,775,928 for fiscal year ending August 31, 2011.

During the year, the Districts expenses were $17,568,426 less than the $216,243,889 generated in taxes and
other revenues for governmental activities. The net change in general fund balance was $4,704,886. A portion
of the increase is due to the district utilizing part of the Education Jobs Fund Grant from the state.

The general fund reported an unassigned fund balance this year of $39,027,027.

OVERVIEW OF THE FINANCIAL STATEMENTS


This annual report consists of three partsmanagements discussion and
analysis (this section), the basic financial statements, and required
supplementary information. The basic financial statements include two
kinds of statements that present different views of the District:

The first two statements are government-wide financial statements


that provide both long-term and short-term information about the
Districts overall financial status.

The remaining statements are fund financial statements that focus


on individual parts of the government, reporting the Districts
operations in more detail than the government-wide statements.

The governmental funds statements tell how general government


services were financed in the short term as well as what remains for
future spending.

Proprietary fund statements offer short and long-term financial


information about the activities the government operates like
businesses, such as food service.

Fiduciary fund statements provide information about the financial


relationships in which the District acts solely as a trustee or agent
for the benefit of others, to whom the resources in question belong.

Figure A-1F, Required Components of the


Districts Annual Financial Report

The financial statements also include notes that explain some of the
information in the financial statements and provide more detailed data. The statements are followed by a section of
required supplementary information that further explains and supports the information in the financial statements.
Figure A-1 shows how the required parts of this annual report are arranged and related to one another.

Figure A-2. Major Features of the Districts Government-wide and Fund Financial Statements

Figure A-2 summarizes the major


features of the Districts financial
statements, including the portion of
the District government they cover
and the types of information they
contain.
The remainder of this
overview section of managements
discussion and analysis explains the
structure and contents of each of the
statements.
Government-wide Statements
The government-wide statements
report information about the District
as a whole using accounting methods
similar to those used by privatesector companies. The statement of
net assets includes all of the
governments assets and liabilities.
All of the current years revenues
and expenses are accounted for in
the statement of activities regardless
of when cash is received or paid.

Type of Statements

Government-wide

Governmental Funds
The activities of the district
that are not proprietary or
(except fiduciary funds)
and the Agency's component fiduciary
units
Entire Agencys government

Scope

Fund Statements
Proprietary Funds
Activities the district
operates similar to private
businesses: self insurance

Fiduciary Funds
Instances in which the
district is the trustee or
agent for someone else's
resources

Statement of net assets

Balance sheet

Statement of net assets

Required financial
statements

Statement of activities

Statement of revenues,
expenditures & changes
in fund balances

Statement of revenues,
expenses and changes in
fund net assets

Accounting basis
and measurement
focus

Accrual accounting and


economic resources focus

Modified accrual
accounting and current
financial resources focus
Only assets expected to
be used up and liabilities
that come due during the
year or soon thereafter;
no capital assets included

Accrual accounting and


economic resources focus

Accrual accounting and


economic resources focus

All assets and liabilities,


both financial and capital,
and short-term and longterm

Revenues for which cash


is received during or soon
after the end of the year;
expenditures when goods
or services have been
received and payment is
due during the year or
soon thereafter

All revenues and expenses


during year, regardless of
when cash is received or
paid

All assets and liabilities,


both short-term and longterm; the Agency's funds do
not currently contain
capital assets, although
they can
All revenues and
expenses during year,
regardless of when cash
is received or paid

Statement of fiduciary
net assets
Statement of changes
in fiduciary net assets

Statement of cash flows

Type of
asset/liability
information

Type of
inflow/outflow
information

All assets and liabilities,


both financial and capital,
short-term and long-term

All revenues and


expenses during year,
regardless of when cash
is received or paid

The two government-wide statements report the Districts net assets and how they have changed. Net assetsthe
difference between the Districts assets and liabilitiesis one way to measure the Districts financial health or position.

Over time, increases or decreases in the Districts net assets are an indicator of whether its financial health is
improving or deteriorating, respectively.

The government-wide financial statements of the District include the Governmental activities. Most of the Districts
basic services are included here, such as instruction, curriculum and staff development, school district administrative
support services and general administration. Grants and charges for services finance most of these activities.
Fund Financial Statements
The fund financial statements provide more detailed information about the Districts most significant fundsnot the
District as a whole. Funds are accounting devices that the District uses to keep track of specific sources of funding and
spending for particular purposes.

Some funds are required by State law and by bond covenants.

The Board of Trustees establishes other funds to control and manage money for particular purposes or to show
that it is properly using certain grants and local sources.

The District has the following kinds of funds:

Governmental fundsMost of the Districts basic services are included in governmental funds, which focus on
(1) how cash and other financial assets that can readily be converted to cash flow in and out and (2) the balances
left at year-end that are available for spending. Consequently, the governmental fund statements provide a
detailed short-term view that helps you determine whether there are more or fewer financial resources that can
be spent in the near future to finance the Districts programs. Because this information does not encompass the
additional long-term focus of the government-wide statements, we provide additional information at the bottom
of the governmental funds statement, or on the subsequent page, that explain the relationship (or differences)
between them.
Proprietary fundsServices for which the District charges customers a fee are generally reported in proprietary
funds. Proprietary funds, like the government-wide statements, provide both long-term and short-term financial
information.
6

We use internal service funds to report activities that provide supplies and services for the Districts other
programs and activities such as the districts Self Insurance Funds and the Print Shop.

Fiduciary fundsThe District is the trustee, or fiduciary, for certain funds. It is also responsible for other assets
thatbecause of a trust arrangementcan be used only for the trust beneficiaries. The District is responsible
for ensuring that the assets reported in these funds are used for their intended purposes. All of the Districts
fiduciary activities are reported in a separate statement of fiduciary net assets and a statement of changes in
fiduciary net assets. We exclude these activities from the Districts government-wide financial statements
because the District cannot use these assets to finance its operations. Student activity funds are included here.

The Governmental Accounting Standard Board (GASB) released Statement 54 Fund Balance Reporting and
Governmental Fund type Definitions on March 11, 2009, which is effective for fiscal year ending August 31, 2011.
This new statement is intended to improve the usefulness of the amount reported in fund balance by providing more
structured classification.
Previously fund balance was classified as reserved or unreserved. GASB 54 will change how fund balance is
reported. The hierarchy of five possible classifications is as follows:

Nonspendable Fund Balance


Restricted Fund Balance
Committed Fund Balance
Assigned Fund Balance
Unassigned Fund Balance

The five classifications of fund balance of the governmental types are defined as follows:
1.

Nonspendable fund balance shall mean the portion of the gross fund balance that is not expendable (such as
inventories) or is legally earmarked for a specific use.
Examples of nonspendable fund balance reserves for which fund balance shall not be available for general
operating expenditures include:
Inventories
Prepaid items
Deferred expenditures
Long-term receivables
Outstanding encumbrances

2.

Restricted fund balance shall include amounts constrained to a specific purpose by the provider, such as a
grantor.
Examples of restricted fund balances include:
Child nutrition program
Technology program
Construction Program
Resources from TEA for specific programs

3.

Committed fund balance shall mean that portion of the fund balance that is constrained to a specific purpose by
the Board or Superintendent.
Examples include:
Potential litigation, claims, and judgments
Construction
Capital expenditures for equipment
Student activity funds

4.

Assigned fund balance shall mean that portion of the fund balance that is spendable or available for
appropriation but has been tentatively earmarked for some specific purpose by the Superintendent. In current
practice such plans or intent may change and may never be budgeted, or may result in expenditures in future
periods of time.
Examples include:
Program Start-Up Costs
Other Legal Uses
7

5.

Unassigned fund balance shall include amounts available for any legal purpose. This portion fo the total fund
balance in the general fund is available to finance operating expenditures. The unassigned fund balance shall
be the difference between the total fund balance and the total of the nonspendable fund balance, restricted fund
balance, committed fund balance and assigned fund balance.

The introduction of GASB 54 has created changes in the districts Fund Balances classifications beginning with the
2010-11 fiscal year.
FINANCIAL ANALYSIS OF THE DISTRICT AS A WHOLE
Net assets. The Districts combined net assets were $310,775,928 on August 31, 2011. (See Table A-1).
Table A-1 Pharr-San Juan-Alamo Independent School District
Governmental
Governmental
Activities 2010
Activities 2011
Current Assets:
Cash and cash equivalents
$
244,964,368
$
331,437,116
Current Investments
150,302
150,906
Property taxes receivable(net of allowance)
9,220,836
9,059,856
Due from other governments
24,258,687
31,096,657
Accrued Interest
417,708
112,723
Other receivables (Net)
1,501,650
1,656,507
Inventories
1,996,622
1,949,229
Deferred Expenses
11,501
Total Current Assets
282,510,173
375,474,495
Noncurrent Assets:
Capitalized Bond and Other Debt Issuance Costs
4,379,191
5,090,275
Land
15,576,565
15,576,565
Building, net
224,930,606
219,356,221
Furniture and equipment, net
13,272,196
11,593,649
Capital Leases (Net)
0
499,590
Constrution in progress
96,731,714
160,045,292
Infrastructure (Net)
3,912,392
3,169,627
Total Noncurrent Assets
358,802,664
415,331,219
641,312,837
790,805,714
Total Assets
Current Liabilities:
Accounts Payable
8,200,484
16,959,562
Short Term Debt Payable
1,775,000
Interest Payable
1,181,653
1,508,068
Accrued Liabilities
16,482,198
14,315,978
Due to other governments
2,441,010
5,476,012
Due to student groups
405,477
392,865
Deferred revenue
1,038,221
2,766,044
Total Current Liabilities
29,749,043
43,193,529
Long-Term Liabilities:
Due with in a year
9,131,064
11,202,061
Due in more than one year
309,403,460
425,634,196
348,283,567
480,029,786
Total Liabilities
Net Assets:
Invested in Capital Assets, Net of Related Debt
161,754,248
83,977,537
Restricted for State and Federal Programs
731,803
2,576,949
Restricted for Debt Service
37,190,182
24,623,529
Restricted for Capital Projects
0
120,287,817
Other Purposes
35,466,557
59,385,462
Unrestricted Net Assets
57,886,480
19,924,634
$
293,029,270
$
310,775,928
Total Net Assets

Changes in net assets. Th


he Districts tottal revenues were
w
$216,243,8889. A signifiicant portion, ((77%), of the D
Districts reven
nue
comes from grants and con
ntributions (Seee Figure A-3.).
The total cost of all prograams and servicces was $322,2
240,928; of thhese costs 80.3% are for instrruction and instructional relaated
services and student services.
ntal Activities
Governmen

Invesstment earningss continued to decrease due to the decrease in interest ratees.

Propeerty taxes increeased due to in


ncrease in the debt service taax rate and an increase in vaalues. The tax rate for
2010--11 was 1.3592
2 and will remaain the same fo
or 2011-12. Thhe maintenancce and operatioons tax rate wass 1.04 in
2010--11 and will in
ncrease to 1.17 in 2011-12. The
T debt servicce tax rate wass .3192 in 20100-11 and will ddecrease
to .18
892 in 2011-12
2. This is the result
r
of the diistrict having a successful Taax Ratificationn Election in A
August of
2011. Balances in the
t debt servicee fund will con
ntinue to pay thhe debt servicee payments for 2011-12.

Figuree A-3 Distrrict Sources of Reveenue for F


Fiscal Yearr
Inves
stment
2
2011
Other
O
Misc
Earnnings
1%

Items
1%

Propeerty Taxes
21%

Grantss and
Contrib
butions
77%
%

Table A-2
Changes in thee District's Net A
Assets
Governmenttal
Activities 2010
Pro
ogram Revenuees:
Ch
harges for servicces
Op
perating grants and
a contributions
Caapital Grants and
d Contributions
Prroperty taxes
Grrants and contrib
butions not restriicted
In
nvestment Earnin
ngs

Miscellaneous
M
rev
venue

Total Revenues

894,7555
103,600,7888
11,824,7666
45,942,3552
166,592,2661
1,788,9779

Governmental
Activvities 2011
$

809,434
107,225,638
15,530,393
47,192,689
167,215,720
1,254,979

1,228,6111

580,501

331,872,5112

338,809,354

Program Expenses:
11 Instruction
12 Instructional resources media services
13 Curriculum dev. and instructional staff dev.
21 Instructional leadership
23 School leadership
31 Guidance, counseling, and evaluation services
32 Social work services
33 Health services
34 Transportation
35 Food services
36 Curricular/Extracurricular activities
41 General administration
51 Plant maintenance and operations
52 Security and monitoring
53 Data processing services
61 Community services
72 Debt Service
73 Bond Issuance Cost and Fees
81 Facilities acquisition and construction
93 Payments Related to Shared Services Arrangements
95 Payments to JJAEP
99 Other Intergovernmental Charges

173,106,190
6,767,316
7,060,956
5,545,614
14,908,851
10,938,910
2,694,458
2,978,459
5,364,620
18,796,715
7,664,174
177,583
27,962,828
3,757,881
1,825,041
2,164,815
14,834,091
(31,420)
1,664,270
272,533
35,748
561,982

Total Expenditures

172,917,132
6,472,880
8,550,558
6,003,620
15,314,330
10,967,257
2,682,610
3,188,935
5,640,638
18,690,366
8,255,877
6,983,821
28,571,878
3,511,651
1,386,650
2,189,052
18,668,409
(111,766)
1,415,168
335,586
5,762
600,514

309,051,615
$

Increase (Decrease) in Net Assets

322,240,928
$

22,820,897

17,568,426

Table A-3 presents the cost of each of the Districts largest functions.

The cost of all governmental activities this year was $198,675,462. Those who directly benefited from program
activities paid some of the cost. Other programs and services activities were paid by grants contributions.
Table A-3
Cost of Selected District's Functions
Total Cost of
Services 2010
Instruction
Plant, Maintenance & Operations
Food Service
School Leadership

173,106,190
27,962,828
18,796,715
14,908,851

Total Cost of
Services 2011
$

172,917,132
28,571,878
18,690,366
15,314,330

%
Chage
-0.1%
2.2%
-0.6%
2.7%

FINANCIAL ANALYSIS OF THE DISTRICTS FUNDS


Revenues from governmental fund types totaled $339,958,264. The increase in local revenues is a result of increased
property values. The increase in state revenues is a result of increased state aid. In addition SHARS revenue increased.
Another increase in the federal program revenues was in part due to the ARRA grants. These grants were awarded for
two years beginning with the fiscal year 2009-10. The remaining balance available for the 2010-11 fiscal year was
more than the amount utilized for the 2009-10 fiscal year.
The General Fund is the chief operating fund of the district. As of August 31, 2011, the fund balance of the general
fund was $96,020,764. The unassigned balance of $39,027,028 or 40.6% of this total amount is available for spending
at the governments discretion. Of the current ending fund balances, the following categories are recorded and primary
used noted in accordance with implementing GASB No. 54:

$1,958,482 is recorded as nonspendable for inventories and deferred expenditures;


10

$17,725,684 is recorded as Restricted; $1,822,128 in Food Service and $10,132,960 for the State Science Lab
Grant; and $5,770,596 in other State programs;

$16,500,00 is recorded as committed for Construction;

$6,000,000 is recorded as committed for capital expenditures for equipment for new schools;

$12,934,570 is recorded as committed for sick leave payoff;

$1,875,000 is recorded as assigned for E-Rate and other items;

$39,027,028 is the remaining fund balance and is recorded as unassigned.

General Fund Budgetary Highlights


Over the course of the year, the District revised its budget several times. In addition, the school board approved several
increases in appropriations to prevent budget overruns. The budget was also amended to provide furniture and
equipment for a new middle school, a new elementary school and additional furniture and equipment for year two of the
new high school. With these adjustments, actual expenditures were below final budget amounts.

CAPITAL ASSETS
At the end of fiscal year 2011, the District had invested $353,071,700 in a broad range of capital assets, including land,
equipment, buildings, and vehicles. (See Table A-4.)
Table A-4
Governmental
Activities 2010
Capital Assets:
Land
Buildings & Improvements
Furniture & Equipment
Vehicles
Library Books
Capital Leases
Construction in Progress
Infrastructure

$ 15,576,565
285,262,525
25,273,886
12,101,016
96,731,714
14,181,940

Governmental
Activities 2011
$

15,576,565
285,478,098
26,912,554
12,056,965
3,904
499,590
160,045,293
14,248,590

Total Capital Assets at Historical Cos

449,127,646

514,821,559

Less: Accumulated Depreciation

(95,042,783)

(104,580,614)

Net of Capital Assets

$ 354,084,863

410,240,945

More detailed information about the Districts capital assets is presented in the notes to the financial statements.
LONG TERM OBLIGATION ACTIVITY
Table A-5
Long-term obligations include debt and other long-term liabilities. Changes in long-term obligations for the period
ending August 31, 2011, are as follows:
Governmental Activities
General Obligation Bonds
Accretion
Construction Notes Payable
Capital Leases (Restated)
Sick Leave
Subtotal
Premium & Discount
Total Governmental Activities

Beginning Balance
$287,480,000
$ 1,391,101
$
$ 413,327
$ 16,585,213
$305,869,641
$ 12,631,098
$318,500,739

Increases
$104,475,000
$ 269,378
$ 26,755,000
$
$
$131,499,378
$ 4,379,690
$135,879,068

Decreases
$10,980,000
$ 300,000
$
$ 218,151
$ 3,650,643
$15,148,794
$ 619,755
$15,768,549

11

Ending Balance
$380,975,000
$ 1,360,479
$ 26,755,000
$
195,176
$ 12,934,570
$ 422,220,225
$ 16,391,033
$ 438,611,258

Amt Due in
One Year
$11,050,000
$
$ 1,775,000
$ 152,061
$
$ 12,977,061
$ 626,070
$ 13,603,131

Rating
AAA

ECONOMIC FACTORS AND NEXT YEARS BUDGETS AND RATES


Appraised value used for the 2012 budget preparation is up only $10.4 million, or .03% from $3.447 billion.
The Districts 2012 refined average daily attendance is expected to be 28,520. No growth was projected.
These indicators were taken into account when adopting the general fund budget for 2012. Amounts available for
appropriation in the general fund budget are $297 million. This represents an increase over the original 2011 budget of
$283 million due to the district having a successful Tax Ratification Election. Property values continue to rise, but at a
slower pace. State revenues will increase when the student population grows but will otherwise remain constant due to
state funding formulas. The district is already examining the budget for 2013 to take into account the states continuing
fiscal concerns.
Expenditures are budgeted to rise to $294 million in the general fund. The largest increments are increased staffing,
teacher salary schedule adjustments, and a purchase of buses. These competitive salary schedule adjustments allowed
the District to open the 2012 school year with few teacher vacancies. Increased wage and cost of living adjustments
were not made to this years salary schedules. The District has continued our highly successful College, Career and
Technology Academy and added a fourth year to Thomas Jefferson T-Stem Early College High School. In addition,
Audie Murphy Middle School and Marcia Garza Elementary were opened in August of 2011. Southwest High School
added sophomores for 2012. Opening these schools continues to reduce overcrowding in our middle schools, balance
our elementary schools and align our schools vertically.
If these estimates are realized, the Districts budgetary general funds fund balance is not expected to change
appreciably by the close of 2012.
CONTACTING THE DISTRICTS FINANCIAL MANAGEMENT
This financial report is designed to provide our citizens, customers, and investors and creditors with a general overview
of the Districts finances and to demonstrate the Districts accountability for the money it receives. If you have
questions about this report or need additional financial information, contact the Districts Business Office.

12

This Page Le Intenonally Blank

Basic Financial Statements

This Page Le Intenonally Blank

EXHIBIT A-1

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF NET ASSETS
AUGUST 31, 2011

1
Data
Control
Codes
1110
1120
1225
1240
1250
1290
1300
1410
1420
1510
1520
1530
1540
1550
1580
1590
1000

2110
2120
2140
2165
2180
2190
2300
2501
2502
2000

3200
3820
3850
3860
3890
3900
3000

Governmental
Activities
ASSETS:
Cash and Cash Equivalents
Current Investments
Property Taxes Receivable (Net)
Due from Other Governments
Accrued Interest
Other Receivables (Net)
Inventories
Deferred Expenses
Capitalized Bond and Other Debt Issuance Costs
Capital Assets:
Land
Buildings and Improvements, Net
Furniture and Equipment, Net
District Defined Fixed Assets, Net
Capital Lease Assets, Net
Construction in Progress
Infrastructure, Net
Total Assets

331,437,116
150,906
9,059,856
31,096,659
112,723
1,656,505
1,949,229
11,501
5,090,275
15,576,565
219,356,221
11,589,745
3,904
499,590
160,045,292
3,169,627
790,805,714

LIABILITIES:
Accounts Payable
Short-Term Debt Payable
Interest Payable
Accrued Liabilities
Due to Other Governments
Due to Student Groups
Unearned Revenue
Noncurrent Liabilities:
Due Within One Year
Due in More Than One Year
Total Liabilities

16,959,562
1,775,000
1,508,068
14,315,978
5,476,012
392,865
2,766,044
11,202,061
425,634,196
480,029,786

NET ASSETS
Invested in Capital Assets, Net of Related Debt
Restricted For:
State and Federal Programs
Debt Service
Capital Projects
Other Purposes
Unrestricted
Total Net Assets

83,977,537

The accompanying notes are an integral part of this statement.

13

2,576,949
24,623,529
120,287,817
59,385,462
19,924,634
310,775,928

This Page Le Intenonally Blank

EXHIBIT B-1

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED AUGUST 31, 2011

Data
Control
Codes Functions/Programs
Governmental Activities:
11
Instruction
$
12
Instructional Resources and Media Services
13
Curriculum and Staff Development
21
Instructional Leadership
23
School Leadership
31
Guidance, Counseling, & Evaluation Services
32
Social Work Services
33
Health Services
34
Student Transportation
35
Food Service
36
Cocurricular/Extracurricular Activities
41
General Administration
51
Plant Maintenance and Operations
52
Security and Monitoring Services
53
Data Processing Services
61
Community Services
72
Interest on Long-term Debt
73
Bond Issuance Costs and Fees
81
Capital Outlay
93
Payments Related to Shared Services Arrangements
95
Payments to Juvenile Justice Alternative Ed. Progra
99
Other Intergovernmental Charges
TG
Total Governmental Activities
TP
Total Primary Government
$

MT
DT
IE
GC
MI
TR
CN
NB
PA
NE

Charges for
Services

Expenses
172,917,132 $
6,472,880
8,550,558
6,003,620
15,314,330
10,967,257
2,682,610
3,188,935
5,640,638
18,690,366
8,255,877
6,983,821
28,571,878
3,511,651
1,386,650
2,189,052
18,668,409
(111,766)
1,415,168
335,586
5,762
600,514
322,240,928
322,240,928 $

52,912
1,850
2,291
1,332
5,230
957
140
555
3,211
329,636
363,178
3,862
26,052
16,910
780
150
7
--28
3
349
809,434
809,434

Program Revenues
Operating
Capital
Grants and
Grants and
Contributions
Contributions
$

51,245,888
3,309,284
5,155,065
2,598,018
5,602,239
7,737,499
2,118,463
1,992,539
153,946
17,224,998
488,412
335,328
1,244,280
170,897
57,626
1,787,351
4,899,048
-1,040,000
59,618
49
5,089
107,225,638
$ 107,225,638

191,452
412
46,072
8,805
7,799
7,448
31
123
714
32
395
859
3,557
400
173
33
15,262,003
--6
1
77
15,530,393
15,530,393

General Revenues:
Property Taxes, Levied for General Purposes
Property Taxes, Levied for Debt Service
Investment Earnings
Grants and Contributions Not Restricted to Specific Programs
Miscellaneous
Total General Revenues
Change in Net Assets
Net Assets - Beginning
Prior Period Adjustment
Net Assets - Beginning, as Restated
Net Assets - Ending

The accompanying notes are an integral part of this statement.

14

Net (Expense)
Revenue and
Changes in
Net Assets

Governmental
Activities
$

(121,426,880)
(3,161,334)
(3,347,130)
(3,395,465)
(9,699,062)
(3,221,353)
(563,976)
(1,195,718)
(5,482,767)
(1,135,700)
(7,403,892)
(6,643,772)
(27,297,989)
(3,323,444)
(1,328,071)
(401,518)
1,492,649
111,766
(375,168)
(275,934)
(5,709)
(594,999)
(198,675,463)
(198,675,463)

36,179,484
11,013,205
1,254,979
167,215,720
580,501
216,243,889
17,568,426
293,029,270
178,232
293,207,502
310,775,928

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


BALANCE SHEET - GOVERNMENTAL FUNDS
AUGUST 31, 2011

10
Data
Control
Codes

General
Fund

1110
1120
1225
1240
1250
1260
1290
1300
1410
1000

ASSETS:
Cash and Cash Equivalents
Current Investments
Taxes Receivable, Net
Due from Other Governments
Accrued Interest
Due from Other Funds
Other Receivables
Inventories
Deferred Expenditures
Total Assets

2110
2150
2160
2170
2180
2190
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Due to Student Groups
Deferred Revenue
Total Liabilities

3410
3450
3480
3490
3510
3530
3545
3590
3600
3000
4000

50
Debt
Service
Fund

FUND BALANCES:
Nonspendable Fund Balances:
Inventories
Restricted Fund Balances:
Federal/State Funds Grant Restrictions
Retirement of Long-Term Debt
Other Restrictions of Fund Balance
Committed Fund Balances:
Construction
Capital Expenditures for Equipment
Other Committed Fund Balance
Assigned Fund Balances:
Other Assigned Fund Balance
Unassigned
Total Fund Balances

114,852,237
8,906
7,444,576
6,758,123
78,220
5,381,588
1,341,961
1,946,984
11,501
137,824,096

6,289,416
1,266,997
10,052,410
9,164,598
5,364,974
-9,664,937
41,803,332

1,958,482

-13,715,794
--

16,500,000
6,000,000
12,934,570

----

1,875,000
39,027,028
96,020,764
$

The accompanying notes are an integral part of this statement.

15

137,824,096

---27,240,940
--1,615,281
28,856,221

--

17,725,684
---

Total Liabilities and Fund Balances

10,815,292
-1,615,280
-8,487
30,132,956
---42,572,015

--13,715,794
$

42,572,015

EXHIBIT C-1

60
Construction
Fund
$

202,622,005
----23,666,261
13,536
--226,301,802

8,802,391
--22,667,828
242
--31,470,461

--

1,471,105
(237)
2,990,106
369,698
110,796
392,865
545,682
5,880,015

16,500,000
6,000,000
12,934,570

--265,392
$

6,145,407

16

16,562,912
1,266,760
13,042,516
59,443,064
5,476,012
392,865
11,825,900
108,010,029

17,980,402
13,715,794
194,842,015

----

--194,831,341

309,566,890
8,906
9,059,856
31,096,657
86,818
59,604,247
1,461,461
1,946,984
11,501
412,843,320

1,958,482

254,718
-10,674

----

226,301,802

(18,722,644)
--24,338,534
111
423,442
105,964
--6,145,407

--

--194,831,341

98
Total
Governmental
Funds

Other
Governmental
Funds

1,875,000
39,027,028
304,833,291
$

412,843,320

This Page Le Intenonally Blank

EXHIBIT C-1R

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


RECONCILIATION OF THE GOVERNMENTAL FUNDS BALANCE SHEET
TO THE STATEMENT OF NET ASSETS
AUGUST 31, 2011

Total fund balances - governmental funds balance sheet

304,833,291

Amounts reported for governmental activities in the Statement of Net Assets


("SNA") are different because:
Capital assets used in governmental activities are not reported in the funds.
Property taxes receivable unavailable to pay for current period expenditures are deferred in the funds.
The assets and liabilities of internal service funds are included in governmental activities in the SNA.
Payables for bond principal which are not due in the current period are not reported in the funds.
Payables for capital leases which are not due in the current period are not reported in the funds.
Payables for bond interest which are not due in the current period are not reported in the funds.
Payables for notes which are not due in the current period are not reported in the funds.
Payables for compensated absences which are not due in the current period are not reported in the funds.
Other long-term assets are not available to pay for current period expenditures and are deferred in the funds.
Net assets of governmental activities - Statement of Net Assets

410,231,938
9,059,856
21,679,893
(380,975,000)
(195,176)
(2,868,547)
(26,755,000)
(12,934,569)
(11,300,758)
$

The accompanying notes are an integral part of this statement.

17

310,775,928

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF REVENUES, EXPENDITURES, AND CHANGES
IN FUND BALANCES - GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

10
Data
Control
Codes

50
Debt
Service
Fund

General
Fund

REVENUES:
5700 Local and Intermediate Sources
5800 State Program Revenues
5900 Federal Program Revenues
5020
Total Revenues

38,394,296
177,961,468
22,154,495
238,510,259

11,175,176
20,135,502
-31,310,678

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
Student Transportation
Food Service
Cocurricular/Extracurricular Activities
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Data Processing Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Bond Issuance Costs and Fees
Capital Outlay
Payments to Shared Service Arrangements
Payments to Juvenile Justice Altermative
Education Programs
Other Intergovernmental Charges
Total Expenditures

131,280,998
3,595,684
3,666,529
3,673,602
9,873,683
3,680,631
525,319
1,230,962
5,515,517
18,278,012
8,117,020
6,730,928
27,745,485
3,374,843
1,372,231
362,783
51,347
14,491
-3,731,572
326,650

----------------10,980,000
18,348,977
35,630
---

5,609
584,525
233,738,421

--29,364,607

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures

4,771,838

1,946,071

Other Financing Sources and (Uses):


7911
Capital-Related Debt Issued (Regular Bonds)
7915
Transfers In
7916
Premium or Discount on Issuance of Bonds
8911
Transfers Out
7080 Total Other Financing Sources and (Uses)
1200 Net Change in Fund Balances

-28,181,926
-(28,248,878)
(66,952)
4,704,886

66,951
2,013,022

91,292,814
23,064
91,315,878
96,020,764

11,702,772
-11,702,772
13,715,794

0011
0012
0013
0021
0023
0031
0032
0033
0034
0035
0036
0041
0051
0052
0053
0061
0071
0072
0073
0081
0093
0095
0095
0099
6030

0100 Fund Balances - Beginning


1300 Prior Period Adjustment
Fund Balances - Beginning, as Restated
3000 Fund Balances - Ending

The accompanying notes are an integral part of this statement.

18

-66,951
---

EXHIBIT C-2

60
Construction
Fund
$

437,041
--437,041

98
Total
Governmental
Funds

Other
Governmental
Funds
$

248,391
8,584,631
60,867,264
69,700,286

50,254,904
206,681,601
83,021,759
339,958,264

------------------1,183,443
59,897,386
--

41,400,974
3,106,679
4,674,773
2,170,155
5,032,861
7,017,058
2,085,859
1,873,059
---7,180
179,720
80,567
-1,773,884
166,803
9,148
----

172,681,972
6,702,363
8,341,302
5,843,757
14,906,544
10,697,689
2,611,178
3,104,021
5,515,517
18,278,012
8,117,020
6,738,108
27,925,205
3,455,410
1,372,231
2,136,667
11,198,150
18,372,616
1,219,073
63,628,958
326,650

--61,080,829

--69,578,720

5,609
584,525
393,762,577

(60,643,788)

121,566

(53,804,313)

131,230,000
-4,379,690
-135,609,690
74,965,902

-----121,566

131,230,000
28,248,877
4,379,690
(28,248,878)
135,609,689
81,805,376

119,865,439
-119,865,439
194,831,341

143,826
-143,826
265,392

223,004,851
23,064
223,027,915
304,833,291

19

This Page Le Intenonally Blank

EXHIBIT C-3

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES OF GOVERNMENTAL FUNDS
TO THE STATEMENT OF ACTIVITIES
FOR THE YEAR ENDED AUGUST 31, 2011

Net change in fund balances - total governmental funds

81,805,263

Amounts reported for governmental activities in the Statement of Activities


("SOA") are different because:
Capital outlays are not reported as expenses in the SOA.
The depreciation of capital assets used in governmental activities is not reported in the funds.
All proceeds from the sale of capital assets are reported in the funds but not in the SOA.
Certain property tax revenues are deferred in the funds. This is the change in these amounts this year.
Repayment of bond principal is an expenditure in the funds but is not an expense in the SOA.
Repayment of capital lease principal is an expenditure in the funds but is not an expense in the SOA.
Bond issuance costs and similar items are amortized in the SOA but not in the funds.
The accretion of interest on capital appreciation bonds is not reported in the funds.
(Increase) decrease in accrued interest from beginning of period to end of period.
The net revenue (expense) of internal service funds is reported with governmental activities.
Compensated absences are reported as the amount earned in the SOA but as the amount paid in the funds.
Proceeds of bonds do not provide revenue in the SOA, but are reported as current resources in the funds.
Rounding difference
Change in net assets of governmental activities - Statement of Activities

The accompanying notes are an integral part of this statement.

20

65,624,783
(9,940,763)
12,071
(160,981)
10,980,000
218,151
(3,792,966)
774,737
(326,415)
(46,211)
3,650,643
(131,230,000)
2
$

17,568,313

EXHIBIT D-1

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF NET ASSETS
INTERNAL SERVICE FUNDS
AUGUST 31, 2011

Data
Control
Codes

1110
1120
1250
1260
1290
1310

Internal
Service
Funds
ASSETS:
Current Assets:
Cash and Cash Equivalents
Investments
Receivables:
Accrued Interest
Due from Other Funds
Other Receivables (net)
Inventories, at Cost
Total Current Assets

25,905
11,763
195,044
2,245
22,247,183

Noncurrent Assets:
Capital Assets:
1530
Furniture and Equipment
1570
Accumulated Depreciation
Total Noncurrent Assets
1000
Total Assets

2110
2160
2170
2000

21,870,226
142,000

LIABILITIES:
Current Liabilities:
Accounts Payable
Accrued Wages Payable
Due to Other Funds
Total Current Liabilities
Total Liabilities

NET ASSETS:
3800 Restricted Net Assets
3000
Total Net Assets

The accompanying notes are an integral part of this statement.

21

89,059
(80,053)
9,006
22,256,189

396,650
6,702
172,944
576,296
576,296

223,135
21,679,893

EXHIBIT D-2

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF REVENUES, EXPENSES, AND CHANGES
IN FUND NET ASSETS - INTERNAL SERVICE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

Data
Control
Codes

Internal
Service
Funds

OPERATING REVENUES:
5700 Local and Intermediate Sources
5020
Total Revenues

6100
6200
6300
6400
6030
1300

OPERATING EXPENSES:
Payroll Costs
Professional and Contracted Services
Supplies and Materials
Other Operating Costs
Total Expenses

25,136,558
25,136,558

209,692
24,863,741
109,327
9
25,182,769

Change in Net Assets

(46,211)

0100 Total Net Assets - Beginning


Prior Period Adjustment
Total Net Assets - Beginning, as Restated
3300 Total Net Assets - Ending

The accompanying notes are an integral part of this statement.

22

21,731,654
(5,550)
21,726,104
21,679,893

EXHIBIT D-3

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF CASH FLOWS
PROPRIETARY FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

Internal
Service
Funds
Cash Flows from Operating Activities:
Cash Received from Customers
Cash Receipts (Payments) for Quasi-external
Operating Transactions with Other Funds
Cash Payments to Employees for Services
Cash Payments to Other Suppliers for Goods and Services
Cash Payments for Grants to Other Organizations
Other Operating Cash Receipts (Payments)
Net Cash Provided (Used) by Operating Activities

-25,203,045
(203,111)
(24,936,251)
--63,683

Cash Flows from Non-capital Financing Activities:


Proceeds (Payments) from (for) Borrowings
Transfers From (To) Other Funds
Net Cash Provided (Used) by Non-capital Financing Activities

-504,879
504,879

Cash Flows from Capital and Related Financing Activities:


Contributed Capital
Net Cash Provided (Used) for Capital & Related Financing Activities

---

Cash Flows from Investing Activities:


Purchase of Fixed Assets
Net Cash Provided (Used) for Investing Activities

---

Net Increase (Decrease) in Cash and Cash Equivalents


Cash and Cash Equivalents at Beginning of Year
Cash and Cash Equivalents at End of Year

Reconciliation of Operating Income to Net Cash


Provided by Operating Activities:
Operating Income (Loss)
Adjustments to Reconcile Operating Income to Net Cash
Provided by Operating Activities
Depreciation
Change in Assets and Liabilities:
Decrease (Increase) in Receivables
Increase (Decrease) in Accounts Payable
Increase (Decrease) in Payroll Deductions
Increase (Decrease) in Accrued Wages Payable
Increase (Decrease) in Due to Other Governments
Increase (Decrease) in Unearned Revenue
Total Adjustments
Net Cash Provided (Used) by Operating Activities

568,562
21,301,664
21,870,226

(46,211)

-66,488
36,826
--

The accompanying notes are an integral part of this statement.

23

6,580
--109,894
63,683

EXHIBIT E-1

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


STATEMENT OF FIDUCIARY NET ASSETS
FIDUCIARY FUNDS
AUGUST 31, 2011
Agency
Fund
Data
Control
Codes

Student
Activity

ASSETS:
1110 Cash and Cash Equivalents
1000
Total Assets
LIABILITIES:
Current Liabilities:
2190
Due to Student Groups
2000
Total Liabilities

3000

NET ASSETS
Total Net Assets

$
$

2,037,846
2,037,846

2,037,846
2,037,846

The accompanying notes are an integral part of this statement.

24

--

This Page Le Intenonally Blank

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
A.

Summary of Significant Accounting Policies


The basic financial statements of Pharr-San Juan-Alamo Independent School District (the "District") have been prepared
in conformity with accounting principles generally accepted in the United States of America ("GAAP") applicable to
governmental units in conjunction with the Texas Education Agency's Financial Accountability System Resource Guide
("Resource Guide"). The Governmental Accounting Standards Board ("GASB") is the accepted standard setting body for
establishing governmental accounting and financial reporting principles.
1.

Reporting Entity
The Board of School Trustees ("Board"), a seven-member group, has governance responsibilities over all activities
related to public elementary and secondary education within the jurisdiction of the District. The Board is elected by the
public and has the exclusive power and duty to govern and oversee the management of the public schools of the
District. All powers and duties not specifically delegated by statute to the Texas Education Agency ("TEA") or to the
State Board of Education are reserved for the Board, and the TEA may not substitute its judgment for the lawful
exercise of those powers and duties by the Board. The District receives funding from local, state and federal
government sources and must comply with the requirements of those funding entities. However, the District is not
included in any other governmental "reporting entity" as defined by the GASB in its Statement No. 14, "The Financial
Reporting Entity," as revised by GASB Statement No.39, and there are no component units included within the reporting
entity.

2.

Basis of Presentation, Basis of Accounting


a.

Basis of Presentation
Government-wide Financial Statements: The statement of net assets and the statement of activities include
the financial activities of the overall government, except for fiduciary activities. Eliminations have been
made to minimize the double-counting of internal activities. Governmental activities generally are financed
through taxes, intergovernmental revenues, and other nonexchange transactions.
The statement of activities presents a comparison between direct expenses and program revenues for each
function of the District's governmental activities. Direct expenses are those that are specifically associated
with a program or function and, therefore, are clearly identifiable to a particular function. The District does
not allocate indirect expenses in the statement of activities. Program revenues include (a) fees, fines, and
charges paid by the recipients of goods or services offered by the programs and (b) grants and contributions
that are restricted to meeting the operational or capital requirements of a particular program. Revenues that
are not classified as program revenues, including all taxes, are presented as general revenues.
Fund Financial Statements: The fund financial statements provide information about the District's funds, with
separate statements presented for each fund category. The emphasis of fund financial statements is on major
governmental funds, each displayed in a separate column. All remaining governmental funds are
aggregated and reported as nonmajor funds.
Proprietary fund operating revenues, such as charges for services, result from exchange transactions
associated with the principal activity of the fund. Exchange transactions are those in which each party receives
and gives up essentially equal values. Nonoperating revenues, such as subsidies and investment earnings,
result from nonexchange transactions or ancillary activities.
The District reports the following major governmental funds:
General Fund: This is the District's primary operating fund. It accounts for all financial resources of the
District except those required to be accounted for in another fund.
In addition, the District reports the following fund types:
Internal Service Funds: These funds are used to account for revenues and expenses related to services provided
to parties inside the District. These funds facilitate distribution of support costs to the users of support
services on a cost-reimbursement basis. Because the principal users of the internal services are the

25

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
District's governmental activities, this fund type is included in the "Governmental Activities" column of the
government-wide financial statements.
Agency Funds: These funds are used to report student activity funds and other resources held in a purely custodial
capacity (assets equal liabilities). Agency funds typically involve only the receipt, temporary investment, and
remittance of fiduciary resources to individuals, private organizations, or other governments.
Fiduciary funds are reported in the fiduciary fund financial statements. However, because their assets are held in
a trustee or agent capacity and are therefore not available to support District programs, these funds are not
included in the government-wide statements.
b.

Measurement Focus, Basis of Accounting


Government-wide, Proprietary, and Fiduciary Fund Financial Statements: These financial statements are
reported using the economic resources measurement focus. The government-wide and proprietary fund
financial statements are reported using the accrual basis of accounting. Revenues are recorded when earned
and expenses are recorded at the time liabilities are incurred, regardless of when the related cash flows take
place. Nonexchange transactions, in which the District gives (or receives) value without directly receiving (or
giving) equal value in exchange, include property taxes, grants, entitlements, and donations. On an accrual
basis, revenue from property taxes is recognized in the fiscal year for which the taxes are levied. Revenue
from grants, entitlements, and donations is recognized in the fiscal year in which all eligibility requirements
have been satisfied.
Governmental Fund Financial Statements: Governmental funds are reported using the current financial
resources measurement focus and the modified accrual basis of accounting. Under this method, revenues are
recognized when measurable and available. The District considers all revenues reported in the governmental
funds to be available if the revenues are collected within sixty days after year-end. Revenues from local
sources consist primarily of property taxes. Property tax revenues and revenues received from the State are
recognized under the susceptible-to-accrual concept. Miscellaneous revenues are recorded as revenue when
received in cash because they are generally not measurable until actually received. Investment earnings are
recorded as earned, since they are both measurable and available. Expenditures are recorded when the
related fund liability is incurred, except for principal and interest on general long-term debt, claims and
judgments, and compensated absences, which are recognized as expenditures to the extent they have
matured. General capital asset acquisitions are reported as expenditures in governmental funds. Proceeds of
general long-term debt and acquisitions under capital leases are reported as other financing sources.
When the District incurs an expenditure or expense for which both restricted and unrestricted resources may
be used, it is the District's policy to use restricted resources first, then unrestricted resources.
Under GASB Statement No. 20, "Accounting and Financial Reporting for Proprietary Funds and Other
Governmental Entities That Use Proprietary Fund Accounting," all proprietary funds will continue to follow
Financial Accounting Standards Board ("FASB") standards issued on or before November 30, 1989. However,
from that date forward, proprietary funds will have the option of either 1) choosing not to apply future FASB
standards (including amendments of earlier pronouncements), or 2) continuing to follow new FASB
pronouncements unless they conflict with GASB guidance. The District has chosen to apply future FASB
standards.

3.

Financial Statement Amounts


a.

Cash and Cash Equivalents


For purposes of the statement of cash flows, highly liquid investments are considered to be cash equivalents if they
have a maturity of three months or less when purchased.

b.

Property Taxes
Property taxes are levied by October 1 on the assessed value listed as of the prior January 1 for all real and
business personal property in conformity with Subtitle E, Texas Property Tax Code. Taxes are due on receipt
of the tax bill and are delinquent if not paid before February 1 of the year following the year in which
imposed. On January 1 of each year, a tax lien attaches to property to secure the payment of all taxes,

26

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
penalties, and interest ultimately imposed. Property tax revenues are considered available (1) when
they become due or past due and receivable within the current period and (2) when they are expected to be
collected during a 60-day period after the close of the fiscal year.
Allowances for uncollectible tax receivables within the General and Debt Service Funds are based upon
historical experience in collecting property taxes. Uncollectible personal property taxes are periodically
reviewed and written off, but the District is prohibited from writing off real property taxes without specific
statutory authority from the Texas Legislature.
c.

Inventories and Prepaid Items


Inventories of supplies on the balance sheet are stated at weighted average cost, while inventories of food
commodities are recorded at market values supplied by the Texas Department of Human Services. Inventory
items are recorded as expenditures when they are consumed. Supplies are used for almost all functions of
activity, while food commodities are used only in the food service program. Although commodities are received
at no cost, their fair market value is supplied by the Texas Department of Human Services and recorded as
inventory and deferred revenue when received. When requisitioned, inventory and deferred revenue are
relieved, expenditures are charged, and revenue is recognized for an equal amount. Inventories also include
plant maintenance and operation supplies as well as instructional supplies.
Certain payments to vendors reflect costs applicable to future accounting periods and are recorded as prepaid
items.

d.

Capital Assets
Purchased or constructed capital assets are reported at cost or estimated historical cost. Donated fixed assets
are recorded at their estimated fair value at the date of the donation. The cost of normal maintenance and repairs
that do not add to the value of the asset or materially extend assets' lives are not capitalized. A capitalization
threshold of $5,000 is used.
Capital assets are being depreciated using the straight-line method over the following estimated useful lives:

Asset Class
Infrastructure
Buildings
Building Improvements
Vehicles
Office Equipment
Computer Equipment
e.

Estimated
Useful Lives
30
50
20
2-15
3-15
3-15

Receivable and Payable Balances


The District believes that sufficient detail of receivable and payable balances is provided in the financial
statements to avoid the obscuring of significant components by aggregation. Therefore, no disclosure is provided
which disaggregates those balances.
There are no significant receivables which are not scheduled for collection within one year of year end.

f.

Compensated Absences
On retirement or certain employees, the District pays any accrued sick leave in a lump case payment to such
employee.

Interfund Activity
Interfund activity results from loans, services provided, reimbursements or transfers between funds. Loans are
reported as interfund receivables and payables as appropriate and are subject to elimination upon
consolidation. Services provided, deemed to be at market or near market rates, are treated as revenues and
expenditures or expenses. Reimbursements occur when one fund incurs a cost, charges the appropriate
benefiting fund and reduces its related cost as a reimbursement. All other interfund transactions are treated
as transfers. Transfers In and Transfers Out are netted and presented as a single "Transfers" line on the

27

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
government-wide statement of activities. Similarly, interfund receivables and payables are netted and
presented as a single "Internal Balances" line of the government-wide statement of net assets.
h.

Use of Estimates
The preparation of financial statements in conformity with GAAP requires the use of management's estimates.

i.

Data Control Codes


Data Control Codes appear in the rows and above the columns of certain financial statements. The TEA requires
the display of these codes in the financial statements filed with TEA in order to insure accuracy in building a
statewide database for policy development and funding plans.

j.

The District has adopted GASB 54 as part of its 2010-11 fiscal year reporting. Implementation of GASB 54 is
required for all districts for the fiscal year ending in 2011. The intention of the GASB is to provide a more
structured classification of fund balance and to improve the usefulness of fund balance reporting to the
users of the District's financial statements. The reporting standard establishes a hierarchy for fund balance
classifications and the constraints imposed on teh sues of those resources. GASB 54 provides for two major
types of fund balances which are non-spendable and spendable.
Non-spendable fund balances are balances that cannot be spent becasue they are not expected to be
converted to cash or they are legally or contractually required to remain intact. Examples of this classification
are prepaid items, inventories, and principal (corpus) of an endowment fund. The District has inventories that
are considered non-spendable. The District does not have any prepaid items or non-spendable funds related
to endowments.
In addition to the non-spendable fund balance, GASB 54 has provided a hierarchy of spendable fund
balances, based on a hierarchy of spending constraints.
- Restricted: Fund balances that are constrained by external parties, constitutional provisions, or
enabling legislation.
- Committed: Fund balances that contain self-imposed constraints of the government from its highest
level of decision making authority. The responsibility to commit funds rests with the Board of Trustees.
Committed amounts cannot be used for any other purpose unless the governing board removes those
constraints by taking the same type of formal action.
- Assigned: Fund balances that contain self-imposed constraints of the government to be used for a
particular purpose. The responsibility to assign funds rests with the Superintendent.
- Unassigned: Fund balance of the general fund that is not constrained for any particular purpose.
When an expenditure is incurred for a purpose for which both restricted and unrestricted fund balance is
available, the District consideres restricted funds to have been spent first. When an expenditures is incurred
for which committed, assigned, or unassigned fund balance are available, the District considers amounts to
have been spent first out of commited funds, then assigned funds, and finally unassigned funds.

B.

Compliance and Accountability


1.

Finance-Related Legal and Contractual Provisions


In accordance with GASB Statement No. 38, "Certain Financial Statement Note Disclosures," violations of financerelated legal and contractual provisions, if any, are reported below, along with actions taken to address such violations:
Violation
None reported

2.

Action Taken
Not applicable

Deficit Fund Balance or Fund Net Assets of Individual Funds

28

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011

Following are funds having deficit fund balances or fund net assets at year end, if any, along with remarks which address
such deficits:
Fund Name
752 Print Shop Fund

C.

Deficit Amount
20,870

Remarks
This deficit has been reserved in the fund balance
of the General Fund.

Deposits and Investments


The District's funds are required to be deposited and invested under the terms of a depository contract. The depository
bank deposits for safekeeping and trust with the District's agent bank approved pledged securities in an amount sufficient
to protect District funds on a day-to-day basis during the period of the contract. The pledge of approved securities is
waived only to the extent of the depository bank's dollar amount of Federal Deposit Insurance Corporation ("FDIC")
insurance.
1.

Cash Deposits:
At August 31, 2011, the carrying amount of the District's deposits (cash, certificates of deposit, and interest-bearing
savings accounts included in temporary investments) was $ 331,437,116 and the bank balance was $ 333,516,174.
The District's cash deposits at August 31, 2011 and during the year ended August 31, 2011, were entirely covered
by FDIC insurance or by pledged collateral held by the District's agent bank in the District's name.
In addition, the following is disclosed regarding coverage of combined balances on the date of highest deposit:

2.

a.

Depository: BBVA Compass

b.

The market value of securities pledged as of the date of the highest combined balance on deposit was
$267,747,697.

c.

The highest combined balances of cash, savings and time deposit accounts amounted to $249,128,618 and
occurred during the month of July, 2011.

d.

Total amount of FDIC coverage at the time of the largest combined balance was $250,000.

Investments:
The District is required by Government Code Chapter 2256, The Public Funds Investment Act, to adopt, implement,
and publicize an investment policy. That policy must address the following areas: (1) safety of principal and
liquidity, (2) portfolio diversification, (3) allowable investments, (4) acceptable risk levels, (5) expected rates of
return, (6) maximum allowable stated maturity of portfolio investments, (7) maximum average dollar-weighted
maturity allowed based on the stated maturity date for the portfolio, (8) investment staff quality and capabilities,
and (9) bid solicitation preferences for certificates of deposit.
The Public Funds Investment Act ("Act") requires an annual audit of investment practices. Audit procedures in this
area conducted as a part of the audit of the basic financial statements disclosed that in the areas of investment
practices, management reports and establishment of appropriate policies, the District adhered to the requirements
of the Act. Additionally, investment practices of the District were in accordance with local policies.
The Act determines the types of investments which are allowable for the District. These include, with certain
restrictions, 1) obligations of the U.S. Treasury, U.S. agencies, and the State of Texas, 2) certificates of deposit, 3)
certain municipal securities, 4) securities lending program, 5) repurchase agreements, 6) bankers acceptances, 7)
mutual funds, 8) investment pools, 9) guaranteed investment contracts, and 10) commercial paper.
The District's investments at August 31, 2011 are shown below.

29

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011

Investment or Investment Type


Texpool
Texas Term
Certificates of Deposit
Money Market
Total Investments
3.

Fair Value
111,999,915 $
23,985
69,110,149
149,576,053
330,710,102 $

Cost
111,999,915
23,985
69,110,149
149,576,053
330,710,102

Terms
Maturity
0-3 Months
0-3 Months
0-10 Months
0-3 Months

Percent
of Portfolio
33.866%
0.007%
20.898%
45.229%
100.00%

Analysis of Specific Deposit and Investment Risks


GASB Statement No. 40 requires a determination as to whether the District was exposed to the following specific
investment risks at year end and if so, the reporting of certain related disclosures:
a.

Credit Risk
Credit risk is the risk that an issuer or other counterparty to an investment will not fulfill its obligations. The ratings
of securities by nationally recognized rating agencies are designed to give an indication of credit risk. At year end,
the District was not significantly exposed to credit risk.

b.

Custodial Credit Risk


Deposits are exposed to custodial credit risk if they are not covered by depository insurance and the
deposits are uncollateralized, collateralized with securities held by the pledging financial institution, or
collateralized with securities held by the pledging financial institution's trust department or agent but not in the
District's name.
Investment securities are exposed to custodial credit risk if the securities are uninsured, are not registered in
the name of the government, and are held by either the counterparty or the counterparty's trust department
or agent but not in the District's name.
At year end, the District was not exposed to custodial credit risk.

c.

Concentration of Credit Risk


This risk is the risk of loss attributed to the magnitude of a government's investment in a single issuer. At year
end, the District was not exposed to concentration of credit risk.

d.

Interest Rate Risk


This is the risk that changes in interest rates will adversely affect the fair value of an investment. At year end,
the District was not exposed to interest rate risk.

e.

Foreign Currency Risk


This is the risk that exchange rates will adversely affect the fair value of an investment. At year end, the
District was not exposed to foreign currency risk.

Investment Accounting Policy


The District's general policy is to report money market investments and short-term participating interest-earning
investment contracts at amortized cost and to report nonparticipating interest-earning investment contracts using a
cost-based measure. However, if the fair value of an investment is significantly affected by the impairment of the credit
standing of the issuer or by other factors, it is reported at fair value. All other investments are reported at fair value unless a
legal contract exists which guarantees a higher value. The term "short-term" refers to investments which have a remaining
term of one year or less at time of purchase. The term "nonparticipating" means that the investment's value does not vary
with market interest rate changes. Nonnegotiable certificates of deposit are examples of nonparticipating interest-earning
investment contracts.
Public Funds Investment Pools
Public funds investment pools in Texas ("Pools") are established under the authority of the Interlocal Cooperation Act,
Chapter 79 of the Texas Government Code, and are subject to the provisions of the Public Funds Investment Act (the "Act"),
Chapter 2256 of the Texas Government Code. In addition to other provisions of the Act designed to promote liquidity and
safety of principal, the Act requires Pools to: 1) have an advisory board composed of participants in the pool and other
persons who do not have a business relationship with the pool and are qualified to advise the pool; 2) maintain a continuous

30

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
rating of no lower than AAA or AAA-m or an equivalent rating by at least one nationally recognized rating service; and 3)
maintain the market value of its underlying investment portfolio within one half of one percent of the value of its shares.
The District's investments in Pools are reported at an amount determined by the fair value per share of the pool's underlying
portfolio, unless the pool is 2a7-like, in which case they are reported at share value. A 2a7-like pool is one which is not
registered with the Securities and Exchange Commission ("SEC") as an investment company, but nevertheless has a policy
that it will, and does, operate in a manner consistent with the SEC's Rule 2a7 of the Investment Company Act of 1940.

D.

Capital Assets
Capital asset activity for the year ended August 31, 2011, was as follows:

Governmental activities:
Capital assets not being depreciated:
Land
Construction in progress
Total capital assets not being depreciated

Restated
Beginning
Balances
$

Capital assets being depreciated:


Land Improvements
Buildings
Buildings and improvements
Furniture & Equipment
Vehicles
Lease Equipment
Library Books
Total capital assets being depreciated
Less accumulated depreciation for:
Land Improvements
Buildings
Buildings and improvements
Furniture & Equipment
Vehicles
Total accumulated depreciation
Total capital assets being depreciated, net
Governmental activities capital assets, net
$

15,576,565 $
96,716,264
112,292,829

14,181,940
198,693,655
86,568,870
25,273,886
12,101,016
499,590
-337,318,957
(10,269,548)
(46,391,130)
(13,940,789)
(17,030,235)
(7,411,081)
(95,042,783)
242,276,174
354,569,003 $

Depreciation was charged to functions as follows:


Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
Student Transportation
Food Services
Extracurricular Activities
General Administration
Plant Maintenance and Operations
Security and Monitoring Services

4,723,921
183,351
228,186
159,863
407,786
292,648
71,432
84,914
150,884
501,662
222,051
184,329
763,927
94,527

31

Increases
-$
63,611,252
63,611,252

66,650
-215,573
1,942,527
67,092
-3,904
2,295,746
(809,415)
(3,995,586)
(1,794,371)
(2,445,202)
(896,188)
(9,940,762)
(7,645,016)
55,966,236 $

Decreases

Ending
Balances

-$
282,223
282,223

15,576,565
160,045,293
175,621,858

---303,859
111,143
--415,002

14,248,590
198,693,655
86,784,443
26,912,554
12,056,965
499,590
3,904
339,199,701

---(291,788)
(111,143)
(402,931)
12,071
294,294 $

(11,078,963)
(50,386,716)
(15,735,160)
(19,183,649)
(8,196,126)
(104,580,614)
234,619,087
410,240,945

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
Data Processing Services
Community Services
Facilities Acquisition and Construction
Payments Related to Shared Service Arrangements
Other Intergavernmental
$

E.

37,539
58,451
1,750,213
8,936
15,990
9,940,763

Interfund Balances and Activities


The balances result from a routine lag between the dates that transactions such as year-end payroll accruals, worker's
compensation adjustments and other year-end accruals in the accounting system and payments between the funds are
made. All amounts are scheduled to be repaid within one year.
1.

Due To and From Other Funds


Fund
General Fund:
General Fund
Debt Service Fund
Capital Projects Fund
Internal Service Fund
Permanent Fund
Total General Fund
Special Revenue Fund:
Special Revenue Fund
Internal Service Fund
Permanent Fund
Total Special Revenue Fund

Receivable
$

2,560 $
3,939,683
22,062
261
1,229,908
5,194,474

Payable
2,560
6,728,407
985,861
-230,022
7,946,850

162,480
189
1,275
163,944

162,480
3,741
41,873
208,094

Debt Service Fund:


General Fund
Debt Service Fund
Permanent Fund
Total Debt Service Fund

6,728,407
23,300,958
103,591
30,132,956

3,939,683
23,300,958
300
27,240,941

Capital Projects Fund:


General Fund
Capital Projects Fund
Internal Service Fund
Permanent Fund
Total Capital Projects Fund

985,861
22,644,738
-35,662
23,666,261

22,062
22,644,738
36
992
22,667,828

Internal Service Fund:


General Fund
Special Revenue Fund
Capital Projects Fund
Permanent Fund
Total Internal Service Fund
Permanent Fund
General Fund
Special Revenue Fund
Debt Service Fund
Capital Projects Fund
Internal Service Fund
Permanent Fund
Total Permanent Fund

--

261
189

3,741
36
7,984
11,761

-172,494
172,944

230,022
41,873
300
992
172,494
930
446,611

1,229,908
1,275
103,591
35,662
7,984
930
1,379,350

32

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
Total

2.

59,616,007 $

59,616,007

Transfers To and From Other Funds


Transfers to and from other funds at August 31, 2011, consisted of the following:
Transfers FromTransfers To

Amount

General fund General Fund

28,181,926

General fund Debt Service Funds

66,951

Total

F.

Reason
To account for administrative costs allocated to
general fund from other state programs.
Relates to initial payment on QSCB bond.

28,248,877

Long-Term Obligations
The District has entered into a continuing disclosure undertaking to provide Annual Reports and Material Event Notices
to the State Information Depository of Texas, which is the Municipal Advisory Council. This information is required under
SEC Rule 15c2-12 to enable investors to analyze the financial condition and operations of the District.

Unlimited Tax Building Bonds (UTBB)


Description
UTBB, Series 2006
UTBB, Series 2007
UTBB, Series 2007
UTBB, Series 2007/ Accretion
UTBB, Series 2008
Total Bonds Payable

Original
Issue
10/26/06
07/15/07
07/15/07
07/15/07
09/08/08

Final
Maturity
08/01/36
02/01/37
02/02/37
08/01/18
02/01/38

Interest paid on bonded indebtness during the current year was


$
Outstanding
Balance
Issued
Accretion
Description
09/01/2010
Current
Current
UTBB, Series 2006
152,185,000
--UTBB, Series 2007
29,810,000
--UTBB, Series 2007
4,515,000
--1,391,101
-269,378
UTBB, Series 2007/ Accr
UTBB, Series 2008
100,970,000
--UTBB, Series 2010
-104,475,000
-Subtota 288,871,101
104,475,000
269,378
Premium & Discount
12,631,098
4,379,690
-Total Bonds Payable
$301,502,199 $ 108,854,690 $
538,756 $
Cost of Issuance
(4,379,191)
Construction Notes
-1.
Long-Term Obligation Activity

(1,183,443)
26,755,000

---

Original
Issue
167,040,000
29,810,000
5,190,000
724,972
104,725,000
365,489,972 $

Outstanding
Balance
09/01/2010
152,185,000
29,810,000
4,515,000
1,391,101
100,970,000
288,871,101

Retired
Current
6,470,000
-585,000
300,000
1,760,000
2,165,000
11,280,000
619,755
11,899,755 $

Outstanding
Balance
08/31/2011
145,715,000
29,810,000
3,930,000
1,360,479
99,210,000
102,310,000
382,335,479
16,391,033
398,726,512 $

Amounts
Due Within
One Year
6,800,000
-585,000
-1,820,000
1,845,000
11,050,000
626,070
11,676,070

(472,359)
--

(5,090,275)
26,755,000

Coupon
Rate %
5.00-5.125%
4.55-5.500%
4.55-5.500%
4.55-5.500%
3.50-5.000%

18,000,828

(478,100)
1,775,000

Long-term obligations include debt and other long-term liabilities. Changes in long-term obligations for the year ended
August 31, 2011, are as follows:
Amount
Beginning
Ending
Due Within
Governmental Activities
Balance
Increases
Decreases
Balance
One Year
General Obligation Bonds
$ 287,480,000 $ 104,475,000 $
10,980,000 $ 380,975,000 $
11,050,000
Accretion
1,391,101
269,378
300,000
1,360,479
--

33

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
Construction Notes Payable
Capital Leases (Restated)
Sick and Vacation Leave
Subtotal
Premium & Discount
Total Governmental Activities $

-413,327
16,585,213
305,869,641
12,631,098
318,500,739 $

26,755,000
--131,499,378
4,379,690
135,879,068 $

-218,151
3,650,643
15,148,794
619,755
15,768,549 $

26,755,000
195,176
12,934,570
422,220,225
16,391,033
438,611,258 $

1,775,000
152,061
-12,977,061
626,070
13,603,131

Accretion
300,000
300,000
320,000
320,000
320,000
715,000
----2,275,000 $

Total
29,446,813
29,456,988
29,459,763
29,472,913
29,474,013
131,787,854
123,614,972
106,591,817
105,005,101
40,585,975
654,896,209

Net
Interest
109,016
109,016
109,016
109,016
109,016
534,443
394,839
1,474,362 $

Total
Debt Service
1,884,016
1,884,016
1,884,016
1,884,016
1,884,016
9,409,443
9,399,839
28,229,362

* Other long-term liabilities


The funds typically used to liquidate other long-term liabilities in the past are as follows:
Liability
Compensated absences
Claims and judgments
2.

Activity Type
Governmental
Governmental

Fund
General
General

Debt Service Requirements


Debt service requirements on long-term debt at August 31, 2011, are as follows:
Year Ending
Principal
August 31,
CIB
CAB
Interest
2012
10,465,000
585,000
18,096,813
2013
10,950,000
585,000
17,621,988
2014
11,455,000
565,000
17,119,763
2015
12,005,000
565,000
16,582,913
2016
12,590,000
565,000
15,999,013
2017-2021
58,605,000
1,065,000
71,402,854
2022-2026
68,445,000
-55,169,972
2027-2031
68,550,000
-38,041,817
2032-2036
85,975,000
-19,030,101
2037-2040
38,005,000
-2,580,975
Subtotal
$ 377,045,000 $
3,930,000 $ 271,646,209 $
CIB
CAB
Current Accretion
Total Bonds Payable $
Year Ending
August 31,
2012
2013
2014
2015
2016
2017-2021
2022-2026
$

377,045,000
3,930,000
1,360,479
382,335,479
Notes
Principal
1,775,000
1,775,000
1,775,000
1,775,000
1,775,000
8,875,000
9,005,000
26,755,000 $

Interest
1,545,760
1,545,760
1,545,760
1,545,760
1,545,760
7,268,426
2,812,554
17,809,780 $

QSCB
Subsidy
(1,436,744)
(1,436,744)
(1,436,744)
(1,436,744)
(1,436,744)
(6,733,983)
(2,417,715)
(16,335,418) $

Commitments under capitalized lease agreements for facilities and equipment provide for minimum future lease
payments as of August 31, 2011, as follows:

Year Ending

August 31,
2012
2013
2014
Total
$

Governmental Activities
Principal
Interest
152,061
11,599
40,757
610
2,358
50
195,176 $
12,259 $

34

Internal Service Fund


Principal
Interest
-------$
--

Total
163,660
41,367
2,408
207,435

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
The effective interest rate on capital leases is 5.500%.

G.

Risk Management
The District is exposed to various risks of loss related to torts, theft, damage or destruction of assets, errors and omissions,
injuries to employees, and natural disasters. During fiscal year 2011, the District purchased commercial insurance to
cover general liabilities. There were no significant reductions in coverage in the past fiscal year and there were no
settlements exceeding insurance coverage for each of the past three fiscal years.

H.

Pension Plan
1.

Plan Description
The District contributes to the Teacher Retirement System of Texas (the "System"), a public employee retirement
system. It is a cost-sharing, multiple-employer defined benefit pension plan with one exception: all risks and costs
are not shared by the District, but are the liability of the State of Texas. The System provides service retirement and
disability retirement benefits, and death benefits to plan members and beneficiaries. The System operates primarily
under the provisions of the Texas Constitution and Texas Government Code, Title 8, Subtitle C. The Texas
legislature has the authority to establish or amend benefit provisions. The System issues a publicly available
financial report that includes financial statements and required supplementary information for the District. That
report may be obtained by writing the Teacher Retirement System of Texas, 1000 Red River Street, Austin, TX
78701-2698 or by calling (800) 223-8778.

2.

Funding Policy
Under provisions in State law, plan members are required to contribute 6.4% of their annual covered salary and the
State of Texas contributes an amount equal to 6.644% of the District's covered payroll. The District's employees'
contributions to the System for the years ending August 31, 2011, 2010 and 2009 were $11,549,279, $11,311,401
and $10,727,203, respectively, and were equal to the required contributions for each year. Other contributions
made from federal and private grants and from the District for salaries above the statutory minimum for the years
ending August 31, 2011, 2010 and 2009 were $3,685,956, $3,287,560 and $3,190,393, respectively, and were
equal to the required contributions for each year. The amount contributed by the State on behalf of the District was
$10,025,195 for the year ended August 31, 2011.

I.

Retiree Health Care Plan


1.

Plan Description
The District contributes to the Texas Public School Retired Employees Group Insurance Program (TRS-Care), a
cost-sharing multiple-employer defined benefit postemployment health care plan administered by the Teacher
Retirement System of Texas (TRS). TRS-Care Retired Plan provides health care coverage for certain persons (and
their dependents) who retired under the Teacher Retirement System of Texas. The statutory authority for the
program is Texas Insurance Code, Chapter 1575. Section 1575.052 grants the TRS Board of Trustees the authority
to establish and amend basic and optional group insurance coverage for participants. The TRS issues a publicly
available financial report that includes financial statements and required supplementary information for TRS-Care.
That report may be obtained by visiting the TRS web site at www.trs.state.tx.us, by writing to the
Communications Department of the Teacher Retirement System of Texas at 1000 Red River Street, Austin, Texas
78701, or by calling 1-800-223-8778.

2.

Funding Policy
Contribution requirements are not actuarially determined but are legally established each biennium by the Texas
Legislature. Texas Insurance Code, Sections 1575.202, 203, and 204 establish state, active employee, and public
school contributions, respectively. The State of Texas and active public school employee contribution rates were

35

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
1.0% and 0.65% of public school payroll, respectively, with school districts contributing a percentage of payroll set
at 0.55% for fiscal years 2011, 2010 and 2009. Per Texas Insurance Code, Chapter 1575, the public school
contribution may not be less than 0.25% or greater than 0.75% of the salary of each active employee of the public
school. For the years ended August 31, 2011, 2010, and 2009, the State's contributions to TRS-Care were
$1,554,352, $1,549,980, and $1,484,058, respectively, the active member contributions were $254,514, $213,377,
and $192,069, respectively, and the District's contributions were $994,718, $969,756, and $921,875, respectively,
which equaled the required contributions each year.
The Medicare Prescription Drug, Improvement, and Modernization Act of 2003, which was effective January 1,
2006, established prescription drug coverage for Medicare beneficiaries known as Medicare Part D. One of the
provisions of Medicare Part D allows for the Texas Public School Retired Employee Group Insurance Program
(TRS-Care) to receive retiree drug subsidy payments from the federal government to offset certain prescription drug
expenditures for eligible TRS-Care participants. For the fiscal years ended August 31, 2011, 2010, and 2009, the
subsidy payments received by TRS-Care on behalf of the District were $446,091, $465,351, and $411,084,
respectively.
J.

Employee Health Care Coverage


During the year ended August 31, 2011, employees of the District were covered by a health insurance plan (the Plan).
The District contributed $343 per month per employee to the Plan. Employees, at their option, authorized payroll
withholdings to pay contributions for dependents. All contributions were paid to a third party administrator, acting on
behalf of the self-funded pool. The Plan was authorized by Article 3.51-2, Texas Insurance Code and was documented
by contractual agreement.
The contract between the District and the third party administrator is renewable September 1, and terms of coverage and
contribution costs are included in the contractual provisions.
In accordance with state statute, the District was protected against unanticipated catastrophic individual or aggregate loss
by stop-loss coverage carried through Blue Cross Blue Shield, a commercial insurer licensed or eligible to do business in
Texas in accordance with the Texas Insurance Code. Stop-loss coverage was in effect for individual claims exceeding
$350,000 and for aggregate loss. Other Districts and/or their employees contributed to the self-insurance pool which was
operated under contractual provisions of Article 4413(32c), Interlocal Cooperation Act. According to the latest actuarial
opinion dated , the unfunded claim benefit obligation included no reported claims that were unpaid and no estimated
claims incurred, but not reported.

K.

Commitments and Contingencies


1.

2.

L.

Contingencies
The District participates in grant programs which are governed by various rules and regulations of the grantor
agencies. Costs charged to the respective grant programs are subject to audit and adjustment by the grantor
agencies; therefore, to the extent that the District has not complied with the rules and regulations governing the
grants, refunds of any money received may be required and the collectibility of any related receivable may be
impaired. In the opinion of the District, there are no significant contingent liabilities relating to compliance with
the rules and regulations governing the respective grants; therefore, no provision has been recorded in the
accompanying basic financial statements for such contingencies.
Litigation
The District is involved in various legal proceedings arising from its operations. The District believes that the
outcome of these proceedings , individually and in the aggregate will have no material effect on the District's
financial position.

Shared Services Arrangements


Shared Services Arrangement - Fiscal Agent
The District is the fiscal agent for a Shared Services Arrangement ("SSA") which provides services to the member districts
that enables students to apply classroom learning to real life experiences in Fund 311 Americorp. In addition to Pharr-San
Juan-Alamo Independent School District, other member districts include Donna ISD, Edcouch-Elsa ISD, Hidalgo ISD, La

36

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
Joya ISD, Mission CISD, and Valley View ISD.
Pharr-San Juan-Alamo Independent School District, acting as the fiscal agent, receives monies from the granting agencies and
administers the program. The fiscal agent is responsible for employment of personnel, budgeting, accounting and reporting.
According to guidance provided in Texas Education Agency's Resource Guide, Pharr-San Juan-Alamo Independent School
District has accounted for the activities of the SSA in the appropriate Special Revenue Fund. Additionally the SSA is accounted
for using the Accounting and Reporting Treatment Guidance section of the Resource Guide.
Expenditures allocated to the SSA members as of August 31, 2011 are summarized below:
Donna ISD
Edcouch Elsa ISD
Hidalgo ISD
Mission CISD
PSJA ISD
La Joya ISD
Valley View ISD

$
M.

69,855
45,381
25,286
75,488
370,681
26,960
111,107
724,757

Subsequent Events
For the purposes of reporting subsequent events, management has considered events occurring thru January 23, 2012,
the date the report was available to be issued, No subsequent events were noted.

N.

Accumulated Upaid Sick Leave


Reimbursement of leave upon retirement policy changed on September 1, 2010. Pharr-San Juan-Alamo I.S.D. DEC
(LOCAL) policy now reads as follows. Local leave accumulated prior to September 1, 2010, shall be reimbursed at the
employee's daily rate of pay as of the 2009-10 school year for 50 percent of the number of days accumulated. Local
leave accumulated after September 1, 2010, shall be reimbursed at the rate of $100 per day for professional employees
and $50 per day for paraprofessional/auxiliary employees.
On retirement of certain employees, the District pays any accrued sick leave and vacation leave in a lump sum cash
payment to such employee.
A summary of changes in the accumulated sick leave and vacation leave liability
follows:

Balance, August 31, 2010


Deduction for change in amount paid in leave benefit policy
Deductions - Payments to Participants
Balance, August 31, 2011

O.

Sick Leave
16,585,213
(2,412,741)
(1,237,902)
12,934,570

Net Increase (Decrease) in Net Assets


For the fiscal year ended August 31, 2011 the fund balance of $173,387 from Fund 428 High School Allotment
was reclassified from a State Special Revenue Fund to the General Fund 167 High School Allotment.
Prior Period Adjustments

Fund Level
General Fund to void stale checks and to resissue to state for escheat.
Permanent Fund to void stale checks and to resissue to state for escheat.
Internal Service Funds decrease in lease payable
Net Increase (Decrease) in Fund Balance

37

Governmental
Funds
$
23,064
144
(5,550)
17,658

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011

Governmental
Activities
10,494
150,080
160,574
$
178,232

Government Wide Level


Decerease in leases payable obligation which increases net assets
Increase in fixed assets which increase net assets
Net Increase (Decrease) in Net Assets
Total Net Increase (Decrease) in Net Assets

P.

Fund Balance
Governmental Fund Balances for the district are classified in the following hierarchy:
Nonspendable
Nonspendable Amounts that cannot be spent because they are either not in a spendable form or are legally or
contractually required to be maintained intact.
Restricted
Amounts that can be spent only for specific purposes because of constraints imposed by external providers, or
imposed by constitutional provisions or enabling legislation. Federal Laws, Texas Statutes, and local ordinances
require that certain revenues be specifically designated for the purposes of food service, federal and state
programs, debt service, and capital projects.

Committed
Amounts that can only be used for specific purposes pursuant to approval by formal action by the board.
Assigned
For the General Fund, amounts that are appropriated by the Board or the Board designee that are to be sued for
specific purposes. For all other governmental funds, any remaining positive amounts not previously classified as
nonspendable, restricted or committed.
Unassigned fund balances are amounts that are available for any purpose; these amounts can be reported only in the
Districts General Fund. The unassigned amount as of August 31, 2011 is $39,027,028. The Districts unassigned fund
balance will be maintained to provide the District with sufficient working capital and a margin of safety to address local
emergencies without borrowing. In circumstances where expenditure is to be made for a purpose for which amounts are
available in multiple fund balance classifications, the order in which resources will be expended is as follows: restricted,
committed, assigned, and unassigned. The purpose of the Capital Projects Fund is to pay for voter approved capital
projects and the purpose of the Debt Service fund is to account for funds used to pay for the long and short term debt
obligations used to fund the Districts capital projects.

The Districts governmental fund balance designations can be identified as follows:

Fund Balance Description:


Nonspendable
Inventories
Restricted
Food Service
State Programs
Retirement of long-term debt
Capital Acquisition
Texas High School Project
Technology Allotment
Nonmajor Funds

General

Special
Revenue

Debt
Service

Capital
Projects

1,958,483
1,822,128
15,903,556
13,715,794
194,831,341
28,750
225,968
10,674

38

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED AUGUST 31, 2011
Committed
Construction Projects
Equipment for New Schools
Sick Leave Pay-Off

16,500,000
6,000,000
12,934,570

Assigned

Q.

To Cover Print Shop Deficit


E-Rate
Total Nonspendable, Restricted, Committed,
and Assigned Governmental Fund Balances

20,870
1,854,130
$

Total Nonspendable, Restricted, Committed,


and Assigned Governmental Fund Balances

56,993,737 $

265,392 $

13,715,794 $

194,831,341

265,806,264

Excess of Expenditures over Appropriations


For the year ended August 31, 2011, the District exceeded its budget in two functional areas as depicted below:
General Fund:
Instructional Resources and Media Services
Interest on Long Term Debt

148,086
14,391

It should be noted that the budget for debt principal, interest, and other debt service is aggregated in its budget
presentation, rather than delineated separately. Therefore, in actuality, the amount expended for principal, interest,
and other debt service was less than the total amount budgeted for principal, interest and other debt service for
the General Fund.

39

This Page Le Intenonally Blank

Required Supplementary Information


Required supplementary information includes financial information and disclosures required by the Governmental
Accounting Standards Board but not considered a part of the basic financial statements.

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT G-1
Page 1 of 2

GENERAL FUND
BUDGETARY COMPARISON SCHEDULE
FOR THE YEAR ENDED AUGUST 31, 2011

1
Data
Control
Codes
5700
5800
5900
5020

0011
0012
0013

Budgeted Amounts
Original
Final
REVENUES:
Local and Intermediate Sources
State Program Revenues
Federal Program Revenues
Total Revenues
EXPENDITURES:
Current:
Instruction & Instructional Related Services:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Total Instruction & Instr. Related Services

38,831,693
173,483,828
18,564,612
230,880,133

38,081,494
177,816,273
20,450,182
236,347,949

Variance with
Final Budget
Positive
(Negative)

Actual
$

38,394,296
177,961,468
22,154,495
238,510,259

312,802
145,195
1,704,313
2,162,310

125,548,577
5,082,547
3,092,204
133,723,328

136,025,415
3,447,598
4,321,094
143,794,104

131,280,998
3,595,684
3,666,529
138,543,211

4,744,417
(148,086)
654,565
5,250,893

0021
0023

Instructional and School Leadership:


Instructional Leadership
School Leadership
Total Instructional & School Leadership

3,653,907
12,444,390
16,098,297

3,932,157
10,898,891
14,831,048

3,673,602
9,873,683
13,547,285

258,555
1,025,208
1,283,763

0031
0032
0033
0034
0035
0036

Support Services - Student (Pupil):


Guidance, Counseling and Evaluation Services
Social Work Services
Health Services
Student (Pupil) Transportation
Food Services
Cocurricular/Extracurricular Activities
Total Support Services - Student (Pupil)

7,585,523
1,843,466
2,670,615
5,658,963
18,219,512
8,362,552
44,340,631

4,414,001
1,568,938
1,494,948
5,776,963
18,554,170
8,274,428
40,083,449

3,680,631
525,319
1,230,962
5,515,517
18,278,012
8,117,020
37,347,461

733,370
1,043,619
263,986
261,446
276,158
157,408
2,735,988

0041

Administrative Support Services:


General Administration
Total Administrative Support Services

6,916,408
6,916,408

6,773,436
6,773,436

6,730,928
6,730,928

42,508
42,508

0051
0052
0053

Support Services - Nonstudent Based:


Plant Maintenance and Operations
Security and Monitoring Services
Data Processing Services
Total Support Services - Nonstudent Based

22,134,446
3,991,788
1,454,657
27,580,891

29,167,383
4,019,285
1,523,162
34,709,831

27,745,485
3,374,843
1,372,231
32,492,559

1,421,898
644,442
150,931
2,217,272

0061

Ancillary Services:
Community Services
Total Ancillary Services

327,750
327,750

455,997
455,997

362,783
362,783

93,214
93,214

0071
0072

Debt Service:
Principal on Long-Term Debt
Interest on Long-Term Debt
Total Debt Service

924,174
-924,174

917,457
100
917,557

51,347
14,491
65,838

866,110
(14,391)
851,719

0081

Capital Outlay:
Capital Outlay
Total Capital Outlay

13,054
13,054

3,759,973
3,759,973

3,731,572
3,731,572

40

28,401
28,401

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT G-1
Page 2 of 2

GENERAL FUND
BUDGETARY COMPARISON SCHEDULE
FOR THE YEAR ENDED AUGUST 31, 2011

1
Data
Control
Codes
0093
0095
0095
0099

6030

Budgeted Amounts
Original
Final
Intergovernmental Charges:
Payments to Fiscal Agent/Member Dist.-SSA
Payments to Juvenile Justice Alternative
Education Programs
Other Intergovernmental Charges
Total Intergovernmental Charges
Total Expenditures

1100
1100

Excess (Deficiency) of Revenues Over (Under)


Expenditures

7915
8911
7080
1200

Other Financing Sources (Uses):


Transfers In
Transfers Out
Total Other Financing Sources and (Uses)
Net Change in Fund Balance

0100
1300
0100
3000

Fund Balance - Beginning


Prior Period Adjustment
Fund Balance - Beginning, as Restated
Fund Balance - Ending

Actual

333,600

366,382

326,650

39,732

110,000
512,000
955,600

110,000
592,000
1,068,382

5,609
584,525
916,784

104,391
7,475
151,598

230,880,133

246,393,777

233,738,421

12,655,356

--

(10,045,828)

4,771,838

14,817,666

38,262,680
(38,633,379)
(370,699)
(10,416,527)

28,181,926
(28,248,878)
(66,952)
4,704,886

(10,080,754)
10,384,501
303,747
15,121,413

91,292,814
23,064
91,315,878
96,020,764

---15,121,413

37,761,544
(37,761,544)
---

Variance with
Final Budget
Positive
(Negative)

-----

41

91,292,814
23,064
91,315,878
$ (10,416,526)

This Page Le Intenonally Blank

Combining Statements and Budget Comparisons


as Supplementary Information
This supplementary information includes financial statements and schedules not required by the Governmental Accounting
Standards Board, nor a part of the basic financial statements, but are presented for purposes of additional analysis.

EXHIBIT H-1

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR GOVERNMENTAL FUNDS
AUGUST 31, 2011

Data
Control
Codes

Special
Revenue
Funds

1110
1240
1250
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Accrued Interest
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2190
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Due to Student Groups
Deferred Revenue
Total Liabilities

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3490
Other Restrictions of Fund Balance
3000
Total Fund Balances
4000

Total Liabilities and Fund Balances

(19,112,781)
24,338,534
-163,943
(341)
5,389,355

1,352,076
(237)
2,990,106
205,742
41,268
-545,682
5,134,637

Permanent
Funds
$

254,718
-254,718
$

5,389,355

42

Total
Nonmajor
Governmental
Funds (See
Exhibit C-1)

390,137
-111
259,499
106,305
756,052

119,029
--163,956
69,528
392,865
-745,378

--

756,052

1,471,105
(237)
2,990,106
369,698
110,796
392,865
545,682
5,880,015

254,718
10,674
265,392

10,674
10,674
$

(18,722,644)
24,338,534
111
423,442
105,964
6,145,407

6,145,407

EXHIBIT H-2

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR GOVERNMENTAL FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

Data
Control
Codes

Special
Revenue
Funds

REVENUES:
5700 Local and Intermediate Sources
5800 State Program Revenues
5900 Federal Program Revenues
5020
Total Revenues

248,391
8,584,631
60,867,264
69,700,286

Total
Nonmajor
Governmental
Funds (See
Exhibit C-2)

Permanent
Funds
$

-----

248,391
8,584,631
60,867,264
69,700,286

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Total Expenditures

41,400,974
3,106,679
4,674,773
2,170,155
5,032,861
7,017,058
2,085,859
1,873,059
7,180
179,720
80,567
1,773,884
166,803
9,148
69,578,720

----------------

41,400,974
3,106,679
4,674,773
2,170,155
5,032,861
7,017,058
2,085,859
1,873,059
7,180
179,720
80,567
1,773,884
166,803
9,148
69,578,720

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
1200 Net Change in Fund Balances

121,566
121,566

---

121,566
121,566

0100 Fund Balances - Beginning


1300 Prior Period Adjustment
Fund Balances - Beginning, as Restated
3000 Fund Balances - Ending

133,152
-133,152
254,718

0011
0012
0013
0021
0023
0031
0032
0033
0041
0051
0052
0061
0071
0072
6030

43

10,530
144
10,674
10,674

143,682
144
143,826
265,392

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR SPECIAL REVENUE FUNDS
AUGUST 31, 2011

211
ESEA Title I
Improving
Basic Programs

Data
Control
Codes
1110
1240
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Deferred Revenue
Total Liabilities

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3000
Total Fund Balances
4000

Total Liabilities and Fund Balances

(1,593,249)
2,786,129
162,515
61
1,355,456

269,633
-1,057,467
16,345
12,011
-1,355,456

212
ESEA
Title I, Part C
Migrant Children
$

--$

(814,135)
998,219
-42
184,126

36,773
-144,490
2,698
165
-184,126

222
National and
Community
Service Trust
$

44

184,126

---

IDEA-B
Formula
$

$
1,550

---1,550

---

1,355,456

(12,606)
14,156
--1,550

224

--$

(2,989,549)
3,502,185
--512,636

26,700
-470,376
6,745
7,897
918
512,636

--1,550

512,636

EXHIBIT H-3
Page 1 of 5

225
IDEA-B
Preschool Grant
$

244
Career and Tech
Basic
Grant

(4,973)
6,793

1,820

--$

---

(60,002)
65,108
-9
5,115

98

-1,768
52

4,661
52
304

---

-1,820

5,115

--$

255
ESEA Title II
Training &
Recruiting

--1,820

263
English Language
Acquisition and
Enhancement

(146,703)
261,047
--114,344

--112,735
1,609
--114,344

--5,115

114,344

45

265
21st Century
Community
Learning Centers

(298,596)
474,495
--175,899

49,877
-122,539
1,142
2,341
-175,899

175,899

22
-41,316
1,962
4
-43,304

--$

(298,609)
341,909
-4
43,304

--$

43,304

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR SPECIAL REVENUE FUNDS
AUGUST 31, 2011

266
ARRA of 2009
Title XIV State
Fiscal Stabilization

Data
Control
Codes
1110
1240
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Deferred Revenue
Total Liabilities

Total Liabilities and Fund Balances

4,200

MAC
Program

GEAR UP

244,383
138,554
--382,937

13,040

-59,106
9,755

709
--369,188
382,937

--73,061

--$

274

--

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3000
Total Fund Balances
4000

(4,763,524)
4,836,585
--73,061

272

46

382,937

----

26
$

-6,149

--$

(26)
--

750
5,399

--73,061

(145,316)
151,645
-(180)
6,149

276
Title I SIP
Academy
Grant

---

--------

--6,149

--

EXHIBIT H-3
Page 2 of 5

279
Enhancing
Education through
Technology-ARRA
$

280
ESEA Texas
Migrant Interstate
Program

(11,999)
15,669
--3,670

---

(81,522)
86,030
--4,508

4,197

IDEA - Part B
Formula - ARRA
$

---

3,670
----

311
--3,670

4,508

--$

283

--3,670

(3,013,391)
3,709,167
--695,776

528,791
-166,985
---695,776

284
IDEA - Part B
Preschool - ARRA
$

--4,508

695,776

47

285
ESEA Title 1 Part
Improving Basic
Programs - ARRA

(92,943)
92,943
----

--------

--$

--

(868,647)
1,072,192
-168
203,713

129,135
-74,500
-78
-203,713

--$

203,713

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR SPECIAL REVENUE FUNDS
AUGUST 31, 2011

286
Title I SIP
Academy Grant
ARRA

Data
Control
Codes
1110
1240
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Deferred Revenue
Total Liabilities

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3000
Total Fund Balances
4000

Total Liabilities and Fund Balances

(166,043)
397,981
--231,938

199,448
-32,127
363
--231,938

287
Education
Jobs
Fund
$

--$

(2,246,652)
2,246,652
----

--------

289
311
Rio Grande Valley
National and
Center for Teaching Community
and Leading Excelle Service Trust
$

48

--

-$

(445)
103,199

---

(223,647)
227,057
--3,410

3,248
---

58,838
311

156
6

--

---

231,938

17,114
86,530

44,050
103,199

--

---

---

103,199

3,410

3,410

EXHIBIT H-3
Page 3 of 5

385
Supplemental
Visually
Impaired
$

927
(927)
----

--------

394
Life
Skills
Program
$

--

1,055

43,199

43,199

469

$
-----

--$

(130,350)
130,468
--118

----

(62,347)
240,450
--178,103

20,145
(237)
87,937
659

118
--

40,849
149,353

118

--1,055

409
Texas High
School
Project

---

42,730
43,199

1,055

404
Student
Success
Initiative

----

------

--$

(16,928)
17,983
--1,055

397
Advanced
Placement
Incentives

--43,199

49

28,750
28,750
118

178,103

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR SPECIAL REVENUE FUNDS
AUGUST 31, 2011

411
Data
Control
Codes

Technology
Allotment

1110
1240
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Deferred Revenue
Total Liabilities

Total Liabilities and Fund Balances

240,212
6,905
--247,117

1,025

6,905
156
13,063

225,968
225,968

50

2,500

2,500
2,500

21,149

247,117

2,500

------

--

415
Kindergarten and
Prekindergarten
Grants

----

--

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3000
Total Fund Balances
4000

414
Reading, Math
and Science
Initiative

--$

(835,748)
998,833
--163,085

605
--162,480
--163,085

--2,500

163,085

EXHIBIT H-3
Page 4 of 5

422
TX Math
Instructional
Coaches Pilot

(21,748)
21,748
----

--------

425
Teacher Induction
and Mentoring
Program
$

--$

--

(13,916)
13,867
49
---

--------

426
Texas Educator
Excellence
Award Program
$

--$

--

------

--------

429
State Funded
Special Revenue
Fund
$

--$

--

51

(790,663)
1,339,389
1,164
-549,890

9,613
-540,277
---549,890

480
AT&T
High School
Success
$

549,890

74,981

34,560
----40,421
74,981

--$

74,981
----

--$

74,981

This Page Le Intenonally Blank

EXHIBIT H-3

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

Page 5 of 5

COMBINING BALANCE SHEET


NONMAJOR SPECIAL REVENUE FUNDS
AUGUST 31, 2011

482
School
Improvement
Facilitators

Data
Control
Codes
1110
1240
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Due from Other Governments
Due from Other Funds
Other Receivables
Total Assets

2110
2150
2160
2170
2180
2300
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Payroll Deductions & Withholdings
Accrued Wages Payable
Due to Other Funds
Due to Other Governments
Deferred Revenue
Total Liabilities

Total Liabilities and Fund Balances

---

484
TX High
School
Project
$

22,404
189
--

22,593

19,442

--26

--

-1,901
4,103

3,125
22,593

--$

--

2,150
52

FUND BALANCES:
Restricted Fund Balances:
3450
Federal/State Funds Grant Restrictions
3000
Total Fund Balances
4000

(54,669)
58,772
--4,103

Total
Nonmajor
Special
Revenue
Funds (See
Exhibit H-1)

--4,103

52

(19,112,781)
24,338,534
163,943
(341)
5,389,355

1,352,076
(237)
2,990,106
205,742
41,268
545,682
5,134,637

254,718
254,718
22,593

5,389,355

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR SPECIAL REVENUE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
211
ESEA Title I
Improving
Basic Programs

Data
Control
Codes
REVENUES:
5700 Local and Intermediate Sources
5800 State Program Revenues
5900 Federal Program Revenues
5020
Total Revenues

0011
0012
0013
0021
0023
0031
0032
0033
0041
0051
0052
0061
0071
0072
6030

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Total Expenditures

12,123,238
265,333
985,117
480,396
-419,266
-7,155
-3,515
-1,437,238
--15,721,258

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
1200 Net Change in Fund Balances
0100 Fund Balances - Beginning
3000 Fund Balances - Ending

--15,721,258
15,721,258

212
ESEA
Title I, Part C
Migrant Children
$

53

---

IDEA-B
Formula
$

13,593
563
-----------14,156

---

---

--5,812,352
5,812,352

5,022,767
-180,489
41,942
-360,729
206,425
-------5,812,352

--

---

---

---

224

14,156
14,156

928,555
--283,740
-1,855,871
71,873
1,069
-790
-48,256
--3,190,154

---

--3,190,154
3,190,154

222
National and
Community
Service Trust

---

---

EXHIBIT H-4
Page 1 of 4

225
IDEA-B
Preschool Grant
$

---

244
Career and Tech
Basic
Grant
$

28,192
28,192

28,192

28,192

-----

129,476
-31,850
--71,586
------166,803
9,148
408,863

--------------

--408,863
408,863

255
ESEA Title II
Training &
Recruiting

---

1,742,002
-125,891
-----------1,867,893

---

--1,867,893
1,867,893

263
English Language
Acquisition and
Enhancement

---

54

1,037,390
-392,462
148,696
-----117
-9,780
--1,588,445

---

--1,588,445
1,588,445

265
21st Century
Community
Learning Centers

855,353
-540,770
124,119
------75,049
60,000
--1,655,291

---

---

--1,655,291
1,655,291

---

---

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR SPECIAL REVENUE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
266
ARRA of 2009
Title XIV State
Fiscal Stabilization

Data
Control
Codes
5700
5800
5900
5020

REVENUES:
Local and Intermediate Sources
State Program Revenues
Federal Program Revenues
Total Revenues

0011
0012
0013
0021
0023
0031
0032
0033
0041
0051
0052
0061
0071
0072
6030

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Total Expenditures

795,193
2,147,693
--4,751,794
3,724,026
1,589,136
1,784,790
-71,525
----14,864,157

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
1200 Net Change in Fund Balances
0100 Fund Balances - Beginning
3000 Fund Balances - Ending

--14,864,157
14,864,157

---

MAC
Program

GEAR UP

--143,265
143,265

--406,338
406,338

276
Title I SIP
Academy
Grant
$

73,256

--120,017
120,017

79,805
------143,265

800
--245,341
-----86,941
--406,338

--120,017
-----------120,017

---

---

---

--

63,460
--

55

274

------

---

272

---

---

---

EXHIBIT H-4
Page 2 of 4

279
Enhancing
Education through
Technology-ARRA
$

--198,159
198,159

280
ESEA Texas
Migrant Interstate
Program
$

--427,288
427,288

112,515
-85,644
-----------198,159

---418,521
-----8,767
----427,288

---

---

---

---

283
IDEA - Part B
Formula - ARRA
$

--5,070,001
5,070,001

284
IDEA - Part B
Preschool - ARRA
$

4,667,881
-324,406
--11,732
65,982
-------5,070,001

---

---

56

--120,806
120,806

285
ESEA Title 1 Part
Improving Basic
Programs - ARRA
$

--5,335,869
5,335,869

120,806
-------------120,806

4,061,660
517,264
665,949
5,017
8,301
20,359
-----57,319
--5,335,869

---

---

---

---

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR SPECIAL REVENUE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
286
Title I SIP
Academy Grant
ARRA

Data
Control
Codes
REVENUES:
5700 Local and Intermediate Sources
5800 State Program Revenues
5900 Federal Program Revenues
5020
Total Revenues

0011
0012
0013
0021
0023
0031
0032
0033
0041
0051
0052
0061
0071
0072
6030

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Total Expenditures

312,402
3,904
187,166
29,602
83,089
21
49,354
-650
-----666,188

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
1200 Net Change in Fund Balances
0100 Fund Balances - Beginning
3000 Fund Balances - Ending

--666,188
666,188

287
Education
Jobs
Fund

1,981,340
1,054
--164,637
----94,103
5,518
---2,246,652

---

--2,246,652
2,246,652

289
311
Rio Grande Valley
National and
Center for Teaching Community
and Leading Excelle Service Trust

57

---

---

--724,758
724,758

---------146,989

525,816
--198,942
----------724,758

---

---

60,035
85,672
1,282

---

---

--146,989
146,989

---

---

EXHIBIT H-4
Page 3 of 4

394
Life
Skills
Program
$

--

397
Advanced
Placement
Incentives
$

--

80,984
-80,984

2,670

18,657

470

-----------

2,200
------------

62,327

80,984

2,670

---

---

---

-378,168
-378,168

409
Texas High
School
Project
$

275,246
-100,422
2,500
----------378,168

--

---

---

$
2,670

--

404
Student
Success
Initiative

-1,581,086
-1,581,086

---

58

Technology
Allotment
$

582,456
171,431
-------903
----754,790

28,750
28,750

92,816
92,816

-$

-847,606
-847,606

255,029
-815,316
109,616
17,363
237,354
103,089
-2,546
--12,023
--1,552,336

---

411

28,750

133,152
225,968

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR SPECIAL REVENUE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
415
Kindergarten and
Prekindergarten
Grants

Data
Control
Codes
REVENUES:
5700 Local and Intermediate Sources
5800 State Program Revenues
5900 Federal Program Revenues
5020
Total Revenues

0011
0012
0013
0021
0023
0031
0032
0033
0041
0051
0052
0061
0071
0072
6030

EXPENDITURES:
Current:
Instruction
Instructional Resources and Media Services
Curriculum and Staff Development
Instructional Leadership
School Leadership
Guidance, Counseling, & Evaluation Services
Social Work Services
Health Services
General Administration
Plant Maintenance and Operations
Security and Monitoring Services
Community Services
Principal on Long-term Debt
Interest on Long-term Debt
Total Expenditures

2,775,841
--122,705
----1,993
-----2,900,539

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
1200 Net Change in Fund Balances
0100 Fund Balances - Beginning
3000 Fund Balances - Ending

-2,900,539
-2,900,539

425
Teacher Induction
and Mentoring
Program

---

---

59

-109,827
-109,827

426
Texas Educator
Excellence
Award Program
$

-----

109,035
-792
-----------109,827

--------

---

---

---

----(240)
--240

---

EXHIBIT H-4
Page 4 of 4

429
State Funded
Special Revenue
Fund
$

-2,683,751
-2,683,751

480
AT&T
High School
Success
$

2,672,716
-9,044
-----1,991
-----2,683,751

---

---

137,613
--137,613

482
School
Improvement
Facilitators
$

--110,173
110,173

137,613
-------------137,613

---110,173
----------110,173

---

---

---

---

60

Total
Nonmajor
Special
Revenue
Funds (See
Exhibit H-2)

484
TX High
School
Project
$

110,778
--110,778

42,476

41,400,974
3,106,679
4,674,773
2,170,155
5,032,861
7,017,058
2,085,859
1,873,059
7,180
179,720
80,567
1,773,884
166,803
9,148
69,578,720

-45,840
8,514
6,635
7,313
--------110,778

---

---

248,391
8,584,631
60,867,264
69,700,286

121,566
121,566

133,152
254,718

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING BALANCE SHEET
NONMAJOR PERMANENT FUNDS
AUGUST 31, 2011

Data
Control
Codes
1110
1250
1260
1290
1000

ASSETS:
Cash and Cash Equivalents
Accrued Interest
Due from Other Funds
Other Receivables
Total Assets

2110
2170
2180
2190
2000

LIABILITIES:
Current Liabilities:
Accounts Payable
Due to Other Funds
Due to Other Governments
Due to Student Groups
Total Liabilities

837

Escrow I

Escrow II

(57,135)
--59,817
2,682

--

61

41,270
49,715

47,195
----

--

Total Liabilities and Fund Balances

8,445
---

68
546

FUND BALANCES:
Restricted Fund Balances:
3490
Other Restrictions of Fund Balance
3000
Total Fund Balances
4000

836

614

47,195

2,068
2,068

2,520
2,520

2,682

49,715

EXHIBIT H-5

838

840
Trick
O-Treat
Scholarship

Escrow III
$

69,131

---$

69,131

---69,131

--$

15,658

354,038
111
258,749
6,150
619,048

750
(932)
15,476

15,176
15,176

2,703
163,888
68,982
377,689
613,262

300
300

5,786
5,786

--

69,131

69,131

Total
Nonmajor
Permanent
Funds (See
Exhibit H-1)

841
General
Agency
& Trust

----

15,476

62

619,048

390,137
111
259,499
106,305
756,052

119,029
163,956
69,528
392,865
745,378

10,674
10,674
$

756,052

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES
NONMAJOR PERMANENT FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

Data
Control
Codes
REVENUES:
5020
Total Revenues

6030

EXPENDITURES:
Total Expenditures

1100 Excess (Deficiency) of Revenues Over (Under)


1100
Expenditures
0100 Fund Balances - Beginning
1300 Prior Period Adjustment
Fund Balances - Beginning, as Restated
3000 Fund Balances - Ending

63

836

837

Escrow I

Escrow II

--

--

--

--

--

-1,924
144
2,068
2,068

2,520
-$

2,520
2,520

EXHIBIT H-6

840
Trick
O-Treat
Scholarship
$

--

--

--

--

--

--

--

--

--

300

5,786

-$

Total
Nonmajor
Permanent
Funds (See
Exhibit H-2)

841
General
Agency
& Trust

-300
300

5,786
5,786

64

10,530
144
10,674
10,674

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF NET ASSETS
INTERNAL SERVICE FUNDS
AUGUST 31, 2011

752
Print
Shop
Fund

Data
Control
Codes

1110
1120
1250
1260
1290
1310

ASSETS:
Current Assets:
Cash and Cash Equivalents
Investments
Receivables:
Accrued Interest
Due from Other Funds
Other Receivables (net)
Inventories, at Cost
Total Current Assets

2000

Insurance
Fund

---

Noncurrent Assets:
Capital Assets:
1530
Furniture and Equipment
1570
Accumulated Depreciation
Total Noncurrent Assets
1000
Total Assets

2110
2160
2170

(20,365)
--

753

LIABILITIES:
Current Liabilities:
Accounts Payable
Accrued Wages Payable
Due to Other Funds
Total Current Liabilities
Total Liabilities

NET ASSETS:
3800 Restricted Net Assets
3000
Total Net Assets

65

18,563,103
--

22,976
2,245
4,856

25,905
78
140,880
-18,729,966

62,050
(62,049)
1
4,857

---18,729,966

18,767
6,702
258
25,727
25,727

22,490
(20,870)

376,079
-3,749
379,828
379,828

2,199,018
18,350,138

EXHIBIT H-7

771

772

Copier
Fund

Workmen's
Compensation

229,534
--

---

--

21,870,226
142,000

6,655
-236,189

-3,276,172

25,905
11,763
195,044
2,245
22,247,183

27,009
(18,004)
9,005
245,194

---3,276,172

89,059
(80,053)
9,006
22,256,189

1,189

11,685
24,533

--1,189
1,189

3,097,954
142,000

Total
Internal
Service
Funds (See
Exhibit D-1)

261,853
244,005

615
-168,937
169,552
169,552

7,538,593
3,106,620

66

396,650
6,702
172,944
576,296
576,296

10,021,954
21,679,893

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF REVENUES, EXPENSES,
AND CHANGES IN FUND NET ASSETS
INTERNAL SERVICE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
752
Print
Shop
Fund

Data
Control
Codes
OPERATING REVENUES:
5700 Local and Intermediate Sources
5020
Total Revenues

6100
6200
6300
6400
6030
1300

OPERATING EXPENSES:
Payroll Costs
Professional and Contracted Services
Supplies and Materials
Other Operating Costs
Total Expenses

505,806
505,806

753
Insurance
Fund
$

208,672
180,519
96,362
-485,553

Change in Net Assets

-22,284,931
6,484
9
22,291,424

20,253

0100 Total Net Assets - Beginning


Prior Period Adjustment
Total Net Assets - Beginning, as Restated
3300 Total Net Assets - Ending

67

(46,672)
5,549
(41,123)
(20,870)

22,050,608
22,050,608

(240,816)

18,590,954
-18,590,954
18,350,138

EXHIBIT H-8

771

772

Copier
Fund

Workmen's
Compensation

25,581
25,581

--

-34,326
(8,745)

1,020
2,367,862
2,584
-2,371,466

30,429
3,897

252,750
-252,750
244,005

2,554,563
2,554,563

Total
Internal
Service
Funds (See
Exhibit D-2)

209,692
24,863,741
109,327
9
25,182,769

183,097

2,923,523
-2,923,523
3,106,620

68

25,136,558
25,136,558

(46,211)

21,720,555
5,549
21,726,104
21,679,893

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


COMBINING STATEMENT OF CASH FLOWS
ALL INTERNAL SERVICE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011

752
Print
Shop
Fund
Cash Flows from Operating Activities:
Cash Received from Customers
Cash Receipts (Payments) for Quasi-external
Operating Transactions with Other Funds
Cash Payments to Employees
Cash Payments to Suppliers for Goods and Services
Cash Payments for Grants to Other Organizations
Other Operating Cash Receipts (Payments)
Net Cash Provided (Used) by Operating Activities

Cash Flows from Investing Activities:


Interest and Dividends on Investments
Net Cash Provided (Used) for Investing Activities

Copier
Fund

--

-19,025
-(34,968)
--(15,943)

-12,151

---

(448)

12,151

--

---

---

---

--

--

--

---

---

---

20,253

(147,455)
18,710,558
18,563,103

(15,943)
245,477
229,534

(240,816)

(8,745)

---

69

Insurance
Fund

(448)

4,123
(24,488)
(20,365)

771

22,095,163
-(22,254,769)
--(159,606)

--

Cash Flows from Capital and Related Financing Activities:


Proceeds from Issuance of Long-term Debt
Contributed Capital
Net Cash Provided (Used) for Capital and
Related Financing Activities

Reconciliation of Operating Income to Net Cash


Provided by Operating Activities:
Operating Income (Loss)
Adjustments to Reconcile Operating Income to Net
Cash Provided by Operating Activities
Depreciation
Provision for Uncollectible Accounts
Change in Assets and Liabilities:
Decrease (Increase) in Receivables
Decrease (Increase) in Inventories
Increase (Decrease) in Accounts Payable
Increase (Decrease) in Payroll Deductions
Increase (Decrease) in Accrued Wages Payable
Increase (Decrease) in Unearned Revenue
Total Adjustments
Net Cash Provided (Used) by Operating Activities

483,223
(201,969)
(276,683)
--4,571

Cash Flows from Non-capital Financing Activities:


Proceeds (Payments) from (for) Borrowings
Transfers From (To) Other Funds
Net Cash Provided (Used) by Non-capital
Financing Activities

Net Increase (Decrease) in Cash and Cash Equivalents


Cash and Cash Equivalents at Beginning of Year
Cash and Cash Equivalents at End of Year

--

753

(22,582)
-198
-6,702
-(15,682)
4,571

---

--44,555

(6,556)

--

-36,655

(642)

---$

81,210
(159,606)

---$

(7,198)
(15,943)

EXHIBIT H-9

Total
Internal
Service
Funds (See
Exhibit D-3)

772
Workmen's
Compensation
$

--

2,605,634
(1,142)
(2,369,831)
--234,661

-25,203,045
(203,111)
(24,936,251)
--63,683

-493,176

-504,879

493,176

504,879

---

---

--

--

---

---

727,837
2,370,117
3,097,954

183,097

---

568,562
21,301,664
21,870,226

(46,211)

--51,071

66,488

--

-615

36,826

--

-(122)

-$

51,564
234,661

6,580
-109,894
63,683

70

This Page Le Intenonally Blank

Other Supplementary Information


This section includes financial information and disclosures not required by the Governmental Accounting Standards
Board and not considered a part of the basic financial statements. It may, however, include information which is
required by other entities.

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


SCHEDULE OF DELINQUENT TAXES RECEIVABLE
FOR THE YEAR ENDED AUGUST 31, 2011

1
Year Ended
August 31
2002 and Prior Years

3
Assessed/Appraised
Value For School
Tax Purposes

Tax Rates
Maintenance
$

Various

Debt Service
$

Various

Various

2003

1.50

.1221

1,667,742,473

2004

1.50

.1115

1,923,357,139

2005

1.50

.1135

2,190,596,749

2006

1.50

.1134

2,371,994,976

2007

1.37

.149

2,628,903,008

2008

1.04

.1713

2,891,912,692

2009

1.04

.231

2,308,797,178

2010

1.04

.2613

3,460,753,968

2011 (School Year Under Audit)

1.04

.3192

3,428,758,885

1000 Totals
9000 - Portion of Row 1000 for Taxes Paid into Tax Increment Zone Under Chapter 311, Tax Code

71

EXHIBIT J-1

10
Beginning
Balance
9/1/10
$

1,414,630

20
Current
Year's
Total Levy
$

32

Maintenance
Collections

Debt Service
Collections

83,120

14,576

40
Entire
Year's
Adjustments
$

50
Ending
Balance
8/31/11

(32,582)

1,284,352

275,649

--

22,706

1,849

(4,887)

246,207

353,952

--

32,568

2,421

(5,312)

313,651

459,499

--

48,970

3,709

(8,339)

398,481

582,690

--

76,255

5,775

(44,352)

456,308

815,001

--

138,765

15,128

(95,747)

565,361

918,745

--

171,043

28,169

(14,890)

704,643

1,693,718

--

435,175

96,629

(37,667)

1,124,247

3,508,764

--

1,391,042

349,501

(129,774)

1,638,447

32,626,687

10,011,430

(139,789)

3,115,972

-$

--

31

10,022,649
--

45,893,878
$
$

45,893,878
--

$
$

35,026,331

--

10,529,187
--

(513,339)

9,847,670

--

--

Less: Allowance for Uncollectible Taxes


Total

72

787,814
9,059,856

This Page Le Intenonally Blank

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT J-2

SCHEDULE OF EXPENDITURES FOR COMPUTATION OF INDIRECT COST FOR 2012-2013


GENERAL AND SPECIAL REVENUE FUNDS
FOR THE YEAR ENDED AUGUST 31, 2011
FUNCTION 41 AND RELATED FUNCTION 53 - GENERAL ADMINISTRATION AND FUNCTION 99 - APPRAISAL DISTRICT COST

Account
Account
Number
Name
611X-6146 Payroll Costs
$
Fringe Benefits (Unused Leave
for Separating Employees in
6149
Function 41 and Related 53)
Fringe Benefits (Unused Leave
for Separating Employees in
all Functions except Function
6149
41 and Related 53)
6211
Legal Services
6212
Audit Services
6213
Tax Appraisal and Collection
621X
Other Prof. Services
6220
Tuition and Transfer Payments
6230
Education Service Centers
6240
Contr. Maint. and Repair
6250
Utilities
6260
Rentals
6290
Miscellaneous Contr.
6310
Operational Supplies, Materials
6320
Textbooks and Reading
6330
Testing Materials
63XX
Other Supplies, Materials
6410
Travel, Subsistence, Stipends
6420
Ins. and Bonding Costs
6430
Election Costs
6490
Miscellaneous Operating
6500
Debt Service
6600
Capital Outlay

Total

1
2
(702)
(703)
School
Tax
Board
Collection
39,892 $
-$

--

--

3
4
(701)
(750)
Supt's
Indirect
Office
Cost
559,568 $ 4,158,728 $

--

-320,995
-------2,811
712
---12,881
41,640
118,569
57,205
135,910
---

---584,525
------------------

-----

730,615 $

584,525 $

825
----5,027
406
-878
-16,432
22,708
--4,606
---

--

--44,084
-37,617
-43,679
--82,584
198,584
258
3,230
50
191,434
38,114
3,880
-93,053
---

610,450 $ 4,895,295 $

5
(720)
Direct
Cost
566,460 $

6
(Other)

Misc.
118,382 $

Total
5,443,030

--

--

--

-------

----------

664
863
28,200

-320,995
44,084
584,525
38,442
-43,779
135,632
-96,817
201,496
258
4,108
50
240,208
112,749
122,449
57,205
234,767
863
28,200

170,569 $

7,709,657

303,317,141

100
135,632
-(775)
1,635
---11,410
3,207
--534
---

7,170
159
---8,051
7,080
---

718,203 $

Total Expenditures for General and Special Revenue Funds

(9)

LESS: Deductions of Unallowable Costs


FISCAL YEAR
Total Capital Outlay (6600)
Total Debt & Lease (6500)
Plant Maintenance (Function 51, 6100-6400)
Food (Function 35, 6341 and 6499)
Stipends (6413)
Column 4 (above) - Total Indirect Cost

(10)
(11)
(12)
(13)
(14)

$
$
$
$
$
$

5,742,059
242,652
27,807,951
9,505,652
1,870
4,895,295

Subtotal

48,195,479

Net Allowed Direct Cost


CUMULATIVE
Total Cost of Buildings Before Depreciation (1520)
Historical Cost of Buildings over 50 years old
Amount of Federal Money in Building Cost (Net of #16)
Total Cost of Furniture & Equipment Before Depreciation (1530 & 1540)
Historical Cost of Furniture & Equipment over 16 years old
Amount of Federal Money in Furniture & Equipment (Net of #19)

(15)
(16)
(17)
(18)
(19)
(20)

255,121,662

285,478,098
--39,474,659
---

(8) Note A - $387,024 in Function 53 expenditures and $584,525 in Function 99 expenditures are included in this report on administrative costs.

73

This Page Le Intenonally Blank

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT J-3

INTEREST & BONDED


BUDGETARY COMPARISON SCHEDULE
FOR THE YEAR ENDED AUGUST 31, 2011

1
Data
Control
Codes
5700
5800
5020

0071
0072
0073

6030

Budgeted Amounts
Original
Final
REVENUES:
Local and Intermediate Sources
State Program Revenues
Total Revenues

EXPENDITURES:
Debt Service:
Principal on Long-Term Debt
Interest on Long-Term Debt
Bond Issuance Costs and Fees
Total Debt Service
Total Expenditures

7,518,434
15,976,673
23,495,107

10,908,800
20,151,159
31,059,959

Variance with
Final Budget
Positive
(Negative)

Actual
$

11,175,176
20,135,502
31,310,678

266,376
(15,657)
250,719

23,495,107
--23,495,107

10,980,000
18,351,374
40,200
29,371,574

10,980,000
18,348,977
35,630
29,364,607

--

23,495,107

29,371,574

29,364,607

6,967

2,397
4,570
6,967

1100
1100

Excess (Deficiency) of Revenues Over (Under)


Expenditures

--

1,688,385

1,946,071

257,686

7915
7080
1200

Other Financing Sources (Uses):


Transfers In
Total Other Financing Sources and (Uses)
Net Change in Fund Balance

----

67,000
67,000
1,755,385

66,951
66,951
2,013,022

(49)
(49)
257,637

0100
3000

Fund Balance - Beginning


Fund Balance - Ending

---

74

11,702,772
13,458,157

11,702,772
13,715,794

-257,637

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


SCHEDULE OF FINDINGS AND QUESTIONED COSTS
FOR THE YEAR ENDED AUGUST 31, 2011

A. Summary of Auditor's Results


1.

Financial Statements
Type of auditor's report issued:

Unqualified

Internal control over financial reporting:


One or more material weaknesses identified?

Yes

No

One or more significant deficiencies identified that


are not considered to be material weaknesses?

Yes

None Reported

Yes

No

One or more material weaknesses identified?

Yes

No

One or more significant deficiencies identified that


are not considered to be material weaknesses?

Yes

None Reported

No

Noncompliance material to financial


statements noted?
2.

Federal Awards
Internal control over major programs:

Type of auditor's report issued on compliance for


major programs:
Any audit findings disclosed that are required
to be reported in accordance with section 510(a)
of OMB Circular A-133?

Unqualified

Yes

Identification of major programs:


CFDA Number(s)

Name of Federal Program or Cluster

84.310A / 84.389A

Title I, Part A Cluster


Title I - School Improvement Programs
ESEA Title I Part A - Improving Basic Programs

84.377A / 84.388

School Improvement Grants Cluster


Title I - SIP Academy Grant
ARRA - Title I - SIP Academy Grant

84.027 / 84.173
84.931 / 84.392

Special Education Cluster (IDEA)


IDEA-B Formula
IDEA-B Preschool
ARRA - IDEA - Part B Formula
ARRA - IDEA - Part B Preschool

84.394A

ARRA of 2009 Title XIV State Fiscal Stabilization Fund

79

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


SCHEDULE OF FINDINGS AND QUESTIONED COSTS
FOR THE YEAR ENDED AUGUST 31, 2011

10.533 / 10.555

Child Nutrition Cluster


School Breakfast Program
National School Lunch Program

Dollar threshold used to distinguish between


type A and type B programs:

$2,163,482

Auditee qualified as low-risk auditee?

Yes

B. Financial Statement Findings


NONE
C. Federal Award Findings and Questioned Costs
NONE

80

No

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


SUMMARY SCHEDULE OF PRIOR AUDIT FINDINGS
FOR THE YEAR ENDED AUGUST 31, 2011

Finding/Recommendation

Current Status

81

Management's Explanation
If Not Implemented

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


CORRECTIVE ACTION PLAN
FOR THE YEAR ENDED AUGUST 31, 2011

NONE

82

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT K-1
Page 1 of 2

SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS


FOR THE YEAR ENDED AUGUST 31, 2011

(1)
Federal Grantor/
Pass-Through Grantor/
Program Title
U. S. DEPARTMENT OF HEALTH AND HUMAN SERVICES
Passed Through State Department of Education:
Medicaid Administrative Claiming Program - MAC *
Total U. S. Department of Health and Human Services

(2)

(2A)

(3)

Federal
CFDA
Number

Pass-Through
Entity Identifying
Number

Federal
Expenditures

93.778

U. S. DEPARTMENT OF EDUCATION
Passed Through State Department of Education:
Title I - School Improvement Programs *
ESEA Title I Part A - Improving Basic Programs *
ESEA Title I Part A - Improving Basic Programs *
ESEA Title I Part A - Improving Basic Programs *
Total CFDA Number 84.010A

84.010A
84.010A
84.010A
84.010A

ESEA Title I Part C - Education of Migratory Children


ESEA Title I Part C - Education of Migratory Children
Total CFDA Number 84.011
ESEA Texas Migrant Interstate Program

108,909

1610104108909002
0610101108909
1610101108909
2610101108909

84.011
84.011

1615001108909
2615001108909

84.011A

16150037110003

IDEA-B Formula *
IDEA-B Formula *
Total CFDA Number 84.027

84.027
84.027

Impact Aid - P.L. 81.874 *

84.041

108-909

Career and Technical - Basic Grant


Career and Technical - Basic Grant
Total CFDA Number 84.048

84.048
84.048

1420006108909
2420006108909

IDEA-B Preschool *
IDEA-B Preschool *
Total CFDA Number 84.173

84.173
84.173

16610011089096610
26610011089096610

Title IV Part B21st Century Community Learning Centers


Title IV Part B21st Century Community Learning Centers
Total CFDA Number 84.287

84.287
84.287

06950137110045
26950177110045

GEAR UP

84.334S

16600011089096600
26600011089096600

108,909

143,265
143,265

367,996
26,143
14,533,585
793,534
15,721,258
3,046,092
144,062
3,190,154
427,288
5,345,248
467,104
5,812,352
-391,768
17,095
408,863
26,424
1,768
28,192
1,612,181
43,110
1,655,291
406,338

Title III Part A English Language Acquisition and Language Enhance 84.365A
Title III Part A English Language Acquisition and Language Enhance 84.365A
Title III Part A English Language Acquisition and Language Enhance 84.365A
Total CFDA Number 84.365A

0671001108909
1671001108909
2671001108909

4,632
1,466,527
117,286
1,588,445

ESEA Title II Part A - Teacher & Principal Training & Recruiting


ESEA Title II Part A - Teacher & Principal Training & Recruiting
Total CFDA Number 84.367A

1694501108909
2694501108909

1,755,158
112,735
1,867,893

84.367A
84.367A

Title I SIP Academy Grant *

84.377

610701108909002

--

Title I SIP Academy Grant *

84.377A

0610701108909002

120,017

83

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT

EXHIBIT K-1
Page 2 of 2

SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS


FOR THE YEAR ENDED AUGUST 31, 2011

(1)

(2)

(2A)

(3)

Federal
CFDA
Number

Pass-Through
Entity Identifying
Number

Federal
Expenditures

ARRA - Title II Part D Subpart 1-Enhancing Education Through Tech 84.386


ARRA - Title II Part D Subpart 1-Enhancing Education Through Tech 84.386
Total CFDA Number 84.386

0553001108909
553001108909

ARRA - Title I SIP Academy Grant *

84.388

5520017110053

ARRA - Title I SIP - PSJA Memorial *


ARRA - ESEA, Title I, Part A - Improving Basic Programs *
ARRA - ESEA, Title I, Part A - Improving Basic Programs *
Total CFDA Number 84.389

84.389
84.389
84.389

0551004108909002
0551001108909
1551004108909002

147
5,220,294
115,428
5,335,869

ARRA - IDEA-Part B Formula *


ARRA - IDEA-Part B Formula *
Total CFDA Number 84.391

84.391
84.391

0554001108909
554001108909

5,070,001
-5,070,001

ARRA - IDEA Part B, Preschool *


ARRA - IDEA Part B, Preschool *
Total CFDA Number 84.392

84.392
84.392

0555001108909
555001108909

120,806
-120,806

ARRA of 2009 Title XIV State Fiscal Stabilization Fund *


ARRA of 2009 Title XIV State Fiscal Stabilization Fund *
Total CFDA Number 84.394

84.394
84.394

0557001108909
1557001108909

71,525
14,792,632
14,864,157

84.396C
84.396C

U396C100748
U396C100748

84.410

1550101108909

12.00

108-909

188,283
188,283

10.553
10.555
10.565

108-909
108-909
108-909

5,138,876
10,759,528
1,142,110
17,040,513
17,040,513

Federal Grantor/
Pass-Through Grantor/
Program Title

Rio Grande Valley Center for Teaching and Leading Exce


Rio Grande Valley Center for Teaching and Leading Exce
Total CFDA Number 84.396C
Education Jobs Fund
Total Passed Through State Department of Education
Total U. S. Department of Education
U. S. DEPARTMENT OF DEFENSE
Passed Through State Department of Education:
JROTC
Total U. S. Department of Defense
U. S. DEPARTMENT OF AGRICULTURE
Passed Through State Department of Education:
School Breakfast Program *
National School Lunch Program *
Commodity Supplemental Food Program
Total Passed Through State Department of Education
Total U. S. Department of Agriculture

CORPORATION FOR NATIONAL AND COMMUNITY SERVICE


Passed Through State Department of Education:
National & Community Service Trust Act - Learn & Serve
94.004
SSA National and Community Service Trust Act - Learn & Serve Ame 94.006
Total Passed Through State Department of Education
Total Corporation for National and Community Service
TOTAL EXPENDITURES OF FEDERAL AWARDS
* Indicates clustered program under OMB Circular A-133 Compliance Supplement
The accompanying notes are an integral part of this schedule.

84

198,159
-198,159
666,188

125,921
21,068
146,989
2,246,652
59,874,912
59,874,912

09KSWTX001
06AFHTX0010068

14,156
724,758
738,914
738,914
77,985,887

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


NOTES TO THE SCHEDULE OF EXPENDITURES OF FEDERAL AWARDS
FOR THE YEAR ENDED AUGUST 31, 2011

Basis of Presentation
The accompanying schedule of expenditures of federal awards includes the federal grant activity of
Pharr-San Juan-Alamo Independent School District and is presented on the modified accrual basis of
accounting. The information in this schedule is presented in accordance with the requirements of OMB
Circular A-133, Audits of States, Local Governments, and Non-Profit Organizations. Therefore,
some amounts presented in this schedule may differ from amounts presented in, or used in the preparation
of, the general purpose financial statements.

85

EXHIBIT K-2

PHARR-SAN JUAN-ALAMO INDEPENDENT SCHOOL DISTRICT


SCHEDULE OF REQUIRED RESPONSES TO SELECTED SCHOOL FIRST INDICATORS
AS OF AUGUST 31, 2011

Data
Control
Codes
SF2

SF4

SF5

SF9

SF10

Responses
Were there any disclosures in the Annual Financial Report and/or
other sources of information concerning default on bonded
indebtedness obligations?

No

Did the district receive a clean audit? - Was there an unqualified


opinion in the Annual Financial Report?

Yes

Did the Annual Financial Report disclose any instances of material


weaknesses in internal controls?

No

Was there any disclosure in the Annual Financial Report of material


noncompliance?

No

What was the total accumulated accretion on capital appreciation


bonds included in the government-wide financial statements at
fiscal year-end?

86

1,360,479

You might also like