albuquerque municipal school district no. 12 los puentes … · los puentes charter school...
TRANSCRIPT
![Page 1: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/1.jpg)
Exhibit A-1
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION
June 30, 2017
Governmental ComponentActivities Unit
ASSETS AND DEFERRED OUTFLOWS OF RESOURCESCurrent assets
Cash and cash equivalents $ 429,985 $ 77,899Receivables, net of allowance for uncollectibles:
Due from other governments 6,001 -Due from primary government - current portion - 96,343
Prepaid expenses - -Total current assets 435,986 174,242
Non-current assetsDue from primary government - non-current portion - 1,394,813Capital assets:
Land 590,000 -Building/Building Improvements 2,585,634 -Furniture, fixtures and equipment 189,262 -Less: accumulated depreciation (575,569) -
Total non-current assets 2,789,327 1,394,813
Total assets 3,225,313 1,569,055
Deferred outflows of resources related to net pension liability 453,415 -
TOTAL ASSETS AND DEFERRED OUTFLOWS OF RESOURCES $ 3,678,728 $ 1,569,055
LIABILITIES, DEFERRED INFLOWS OF RESOURCES AND NET POSITIONCurrent liabilities
Accrued liabilities $ 27,460 $ -Accounts payable - -Note payable - Current portionLong-term debt - Lease purchase - current portion 96,343
96,343
Total current liabilities 123,803 96,343
Non-current liabilitiesNet pension liability 2,640,371 -Note payable - 1,394,813Long-term debt - Lease purchase 1,394,813 -
Total non-current liabilities 4,035,184 1,394,813
Total liabilities 4,158,987 1,491,156
Deferred inflows of resources related to net pension liability 363,507 -
Net investment in capital assets 1,298,171 -Restricted 95,758 -Unrestricted (2,237,695) 77,899
Total net position (843,766) 77,899
TOTAL LIABILITIES, DEFERRED INFLOWS OFRESOURCES AND NET POSITION $ 3,678,728 $ 1,569,055
The accompanying notes are an integral part of the financial statements.
G-1
![Page 2: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/2.jpg)
Exhibit A-2
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF ACTIVITIES
Year Ended June 30, 2017
__________ Program Revenues__________Net Revenues
Operating Capital (Expenses)Charges for Grants and Grants and and Changes Component
Expenses Services Contributions Contributions in Net Position____________ UnitFUNCTIONS/PROGRAMS
Governmental activities:Instruction $ 1,152,410 $ 15,292 $ 171,127 $ $ (965,991) $ -Support services:
Students 622,866 - 19,286 - (603,580) -
Instruction 22,846 - - - (22,846) -
General Administration 33,017 - - - (33,017) -School Administration 194,016 - 694 - (193,322) -
Central Services 159,630 - - - (159,630) -Operation & Maintenance of Plant 211,071 - - - (211,071) -Student Transportation - - - - - -Other Support 2,254 - - - (2,254)
Operating of Non-instructional ServicesFood Services Operations 12,625 - - - (12,625) -Community Services Operations - - - - - -
Facilities, Materials, Suppliesand Other Services 88,936 129,166 4,504 44,734 -
Lease purchase - interest expense 134,644 - - - (134,644) -
TOTAL GOVERNMENTAL ACTIVITIES $ 2,634,315 $ 15,292 $ 320,273 $ 4,504 (2,294,246)
COMPONENT UNITFoundation $ 112,264 $ - $ - $ - - (112,264)
GENERAL REVENUESState Equalization Guarantee 2,207,148Miscellaneous - 135,398Property Taxes 176,259 -
Total general revenues 2,383,407 135,398
Change in net position 89,161 23,134
Net position, beginning of year (932,927) 54,765
Net position, end of year $ (843,766) $_____ 77,899
The accompanying notes are an integral part of the financial statements.
G-2
![Page 3: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/3.jpg)
STATE OF NEW MEXICO Exhibit B-1ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO, 12
LOS PUENTES CHARTER SCHOOL BALANCE SHEET - GOVERNMENTAL FUNDS
June 30, 2017
11000 14000 21000 24101 24106
Instructional Food Title I IDEA-B
General Materials Services IASA Entitlement
ASSETS
Cash and cash equivalents $ 339,704 $ 3,131 $ - $ 495 $ 29Accounts receivable:
Due from other governments - - - - -
Due from other funds - - - - -
Prepaid expenses - - - - -
TOTAL ASSETS $ 339,704 $ 3,131 $ $ 495 $ 29
LIABILITIES, DEFERRED INFLOWS OF
RESOURCES AND FUND BALANCE
Current liabilities:
Accounts payable $ - $ - $ - $ - $ -
Accrued expenses 26,936 - - 495 29Due to other funds - - - - -
Due to other governments - - - - -
Total current liabilities 26,936 - - 495 29
Deferred inflows of resources - unavailable revenues
Fund balances:
Nonspendable - - - - -
Restricted - 3,131 - - -
Committed - - - -
Assigned 201,655 - - - -
Unassigned (deficit) 111,113 - - - -
Total fund balance (deficit) 312,768 3,131 - - -
TOTAL LIABILITIES, DEFERRED INFLOWS
OF RESOURCES AND FUND BALANCE $ 339,704 $ 3,131 $ - $ 495 $ 29
G-3
![Page 4: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/4.jpg)
STATE OF NEW MEXICO Exhibit B-1ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL
BALANCE SHEET - GOVERNMENTAL FUNDS June 30, 2017
24153 24154 24162 25153 26163
English Teacher/
Language
Acquisition
Principal
Training
Title I School
Improvement
Title XIX
Medicaid
Golden Apple
Foundation
ASSETS
Cash and cash equivalents $ $ - $ $ 4,070 $ 237Accounts receivable:
Due from other governments - - - - -
Due from other funds - - - - -
Prepaid expenses - - - - -
TOTAL ASSETS $ $ $ $ 4,070 $ 237
LIABILITIES, DEFERRED INFLOWS OF
RESOURCES AND FUND BALANCE
Current liabilities:
Accounts payable $ $ - $ $ - $
Accrued expenses - - - - -
Due to other funds - - - - -
Due to other governments - - - - -
Total current liabilities - - - - -
Deferred inflows of resources - unavailable revenues
Fund balances:
Nonspendable - - - - -
Restricted - - - 4,070 237Committed - - - - -
Assigned - - - - -
Unassigned (deficit) - - - - -
Total fund balance (deficit) - - - 4,070 237
TOTAL LIABILITIES, DEFERRED INFLOWS
OF RESOURCES AND FUND BALANCE $ $ - $ $ 4,070 $ 237
G-4
![Page 5: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/5.jpg)
STATE OF NEW MEXICO Exhibit B-1ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL
BALANCE SHEET - GOVERNMENTAL FUNDS
June 30, 2017
27103 27183 31200 31600 31700
NM Grown
Dual Credit
Instruction
Fresh Fruits
& VegetablesPublic School
Capital Outlay
HB33 Capital
Improvements
State SB9 Capital
Improvements
ASSETS
Cash and cash equivalents $ - $ $ $ 38,519 $Accounts receivable:
Due from other governments - ■ - 3,780 -
Due from other funds - - - - -
Prepaid expenses - - - - -
TOTAL ASSETS $ $ $ $ 42,299 $
LIABILITIES, DEFERRED INFLOWS OF
RESOURCES AND FUND BALANCE
Current liabilities:
Accounts payable $ - $ $ $ $Accrued expenses - - - - -
Due to other funds - - - - -
Due to other governments - - - - -
Total current liabilities - . . - .
Deferred inflows of resources - unavailable revenues 1,027
Fund balances:
Nonspendable - - - - -
Restricted - - - 41,272 -
Committed - - - - -
Assigned - - - - -
Unassigned (deficit) - - - ' -
Total fund balance (deficit) - - - 41,272 -
TOTAL LIABILITIES, DEFERRED INFLOWS
OF RESOURCES AND FUND BALANCE $ - $ $ $ 42,299 $
G-5
![Page 6: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/6.jpg)
STATE OF NEW MEXICO
ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES CHARTER SCHOOL
BALANCE SHEET - GOVERNMENTAL FUNDS June 30, 2017
31701
Total
Local SB9 Capital Primary
Improvements Government
ASSETS
Cash and cash equivalents $ 43,800 $ 429,985
Accounts receivable:
Due from other governments 2,221 6,001
Due from other funds - -
Prepaid expenses - -
TOTAL ASSETS $ 46,021 $ 435,986
LIABILITIES, DEFERRED INFLOWS OF
RESOURCES AND FUND BALANCE
Current liabilities:
Accounts payable $ - $ -
Accrued expenses - 27,460
Due to other funds - -
Due to other governments - -
Total current liabilities - 27,460
Deferred inflows of resources - unavailable revenues 879 1,906
Fund balances:
Nonspendable - -
Restricted 45,142 93,852
Committed - -
Assigned - 201,655
Unassigned (deficit) - 111,113
Total fund balance (deficit) 45,142 406,620
TOTAL LIABILITIES, DEFERRED INFLOWS
OF RESOURCES AND FUND BALANCE $ 46,021 $ 435,986
The accompanying notes are an integral part of the financial statements.
G-6
Exhibit B-1
![Page 7: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/7.jpg)
Exhibit В-2
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL RECONCILIATION OF THE BALANCE SHEET - GOVERNMENTAL FUNDS
TO THE STATEMENT OF NET POSITION June 30, 2017
Total Fund Balance - Governmental Funds (Governmental Fund Balance Sheet) $ 406,620
Amounts reported for governmental activities in the Statement of Net Position are different because:
Capital assets used in governmental activities are not financial resources and, therefore, are not reported in the funds.
The cost of capital assets is 3,364,896Accumulated depreciation is (575,569)
Total capital assets 2,789,327
Deferred inflows and outflows of resources related to the net pension liability and not reported in the funds.
Deferred outflows of resources___________________________________ _____ 453,415
Deferred inflows of resources (363,507)
Deferred inflows of resources - unavailable property taxes 1,906
Long-term and certain other liabilities are not due and payable in the current period and, therefore, are not reported as liabilities in the funds.
Long-term and other liabilities at year end consist of:
Net pension liability (2,640,371)Long-term debt - Lease purchase (1,491,156)
Total long-term and other liabilities (4,131,527)
Net position of governmental activities (Statement of Net Position) $ (843,766)
The accompanying notes are an integral part of the financial statements.
G-7
![Page 8: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/8.jpg)
STATE OF NEW MEXICO Exhibit B-3ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - GOVERNMENTAL FUNDS Year Ended June 30,2017
11000
General*
14000
InstructionalMaterials
21000
FoodServices
24101
Title I IASA
24106
IDEA-B
Entitlement
REVENUES
Property taxes $ $ - $ $ - $
Local and county sources 15,292 - - - -
State sources 2,207,148 11,715 - - -
Federal sources - - - 72,019 59,662
Interest - - - - -
Total revenues 2,222,440 11,715 72,019 59,662
EXPENDITURES
Current:Instruction 967,164 17,434 - 60,899 53,856
Support services:
Students 600,997 - - 11,120 5,806
Instruction 22,846 - - - .
General administration 31,250 - - - -
School administration 191,566 - - - -
Central services 159,630 - - - -
Operation & maintenance of plant 211,071 - - - -
Student transportation - - - - -
Other support services 2,254 - - - -
Operation of non-instructional services:
Community services operations - - - - -
Food services operations 7,178 - 5,447 - -
Capital outlay 52,153 - - - -Lease purchase - principal payments 33,954 - - - -Lease purchase - interest payments 18,746 - - - -
Total expenditures 2,298,809 17,434 5,447 72,019 59,662
Excess (deficiency) of revenues over (under)
expenditures (76,369) (5,719) (5,447) - -
Other financing sources (uses):Other financina sources - - - - -
Total other financing
sources (uses)
NET CHANGES IN FUND BALANCES
- - - - -
(76,369) (5,719) (5,447) - -
FUND BALANCES, BEGINNING OF YEAR 389,137 8,850 5,447 _
FUND BALANCES, END OF YEAR $ 312,768 $ 3,131 $ $ . $
‘Fund type is either the general fund or a major specical revenue fund with a legally adopted
budget that is presented as required by the New Mexico State Auditor.
G-8
![Page 9: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/9.jpg)
STATE OF NEW MEXICO Exhibit B-3ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - GOVERNMENTAL FUNDSYear Ended June 30, 2017
24153 24154
English Teacher/
Language Principal Acquisition Training
24162
Title I School Improvement
25153
Title XIX
Medicaid
26163
Golden Apple
Foundation
REVENUES
Property taxes $ $ - $ - $ - $Local and county sources - - - - -State sources - - - 2,360 -
Federal sources 2,273 16,128 24,000 - -
Interest - - - - -
Total revenues 2,273 16,128 24,000 2,360
EXPENDITURES
Current:Instruction 2,273 15,434 24,000 - -
Support services:
Students - - - - -
Instruction - - - - -
General administration - - - - -
School administration - 694 - -
Central services - - - -
Operation & maintenance of plant - - - ■ -
Student transportation - - - - -Other support services - ■ - - -
Operation of non-instructional services:
Community services operations - - - - -
Food services operations - - - -
Capital outlay - - - - -
Lease purchase - principal payments - - - - -Lease purchase - interest payments - - - - -
Total expenditures 2,273 16,128 24,000 - .
Excess (deficiency) of
revenues over (under)
expenditures - - - 2,360 -
Other financing sources (uses):
Other financina sources - - - - -
Total other financing
sources (uses)
NET CHANGES IN FUND BALANCES
- - - - -
- - - 2,360 -
FUND BALANCES, BEGINNING OF YEAR _ _ _ 1,710 237
FUND BALANCES, END OF YEAR $ $ $ - $ 4,070 $ 237
G-9
![Page 10: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/10.jpg)
STATE OF NEW MEXICO Exhibit B-3ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - GOVERNMENTAL FUNDS Year Ended June 30, 2017
27103
Dual Credit Instruction
27183
NM Grown Fresh
Fruits & Vegetables
31200
Public School Capital Outlay
31600
HB33 Capital Improvements
31700
State SB9 Capital Improvements
REVENUES
Property taxes $ $ $ $ 119,497 $Local and county sources - - . - -
State sources 2,950 - 129,166 - 4,504
Federal sources - - - - -
Interest - - - - -
Total revenues 2,950 129,166 119,497 4,504
EXPENDITURES
Current:
Instruction 2,950 - ■ - -
Support services:
Students - - - - -
Instruction - - - - -
General administration - - - 1,183 -
School administration - - - - -
Central services - - - - -
Operation & maintenance of plant - - - - -
Student transportation - - - - -
Other support services - - ■ - -
Operation of non-instructional services:
Community services operations - - - - -Food services operations - - - - -
Capital outlay - - - - -
Lease purchase - principal payments - - 83,223 90,651 2,902Lease purchase - interest payments - - 45,943 50,043 1,602
Total expenditures 2,950 . 129,166 141,877 4,504
Excess (deficiency) of
revenues over (under)
expenditures - - - (22,380) -
Other financing sources (uses):
Other financing sourcesTotal other financing
sources (uses)
NET CHANGES IN FUND BALANCES
- - - - -
- - - (22,380) -
FUND BALANCES, BEGINNING OF YEAR _ _ 63,652
FUND BALANCES, END OF YEAR $ $ $ $ 41,272 $ - .
G-10
![Page 11: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/11.jpg)
STATE OF NEW MEXICO Exhibit B-3ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN
FUND BALANCES - GOVERNMENTAL FUNDS Year Ended June 30, 2017
31701
Total
Loca ISB9 Capital PrimaryImprovements Government
REVENUES
Property taxes $ 58,893 $ 178,390
Local and county sources - 15,292State sources - 2,357,843
Federal sources - 174,082
Interest - -
Total revenues 58,893 2,725,607
EXPENDITURES
Current:
Instruction - 1,144,010
Support services:
Students - 617,923
Instruction - 22,846
General administration 584 33,017
School administration - 192,260
Central services - 159,630
Operation & maintenance of plant - 211,071
Student transportation - -
Other support services - 2,254
Operation of non-instructional services:
Community services operations - -
Food services operations - 12,625
Capital outlay - 52,153
Lease purchase - principal payments 33,167 243,897Lease purchase - interest payments 18,310 134,644
Total expenditures 52,061 2,826,330
Excess (deficiency) of
revenues over (under)expenditures 6,832 (100,723)
Other financing sources (uses):
Other financing sources - -Total other financing
sources (uses) - -
NET CHANGES IN FUND BALANCES 6,832 (100,723)
FUND BALANCES, BEGINNING OF YEAR 38,310 507,343
FUND BALANCES, END OF YEAR $ 45,142 $ 406,620
The accompanying notes are an integral part of the financial statements.
G-11
![Page 12: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/12.jpg)
Exhibit В-4
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL RECONCILIATION OF THE STATEMENT OF REVENUES, EXPENDITURES,
AND CHANGES IN FUND BALANCES - GOVERNMENTAL FUNDS TO THE STATEMENT OF ACTIVITIES
Year Ended June 30, 2017
Net Changes in Fund Balances - Total Governmental Funds (Statement of Revenues, Expenditures, and Changes in
Fund Balances) $_____(100,723)
Amounts reported for governmental activities in the Statement of Activities are different because:
In the Statement of Activities, certain operating expenses - compensated absences (sick and annual leave) are measured by the amounts earned during the year. In the Governmental Funds, however, expenditures for these items are measured by the amounts of financial resources used (essentially, the amounts actually paid).
Expenses related to the net pension liability not reported in the funds. (15,099)
Unavailable revenues - property taxes (2,131)
Governmental Funds report capital outlays as expenditures. However, in the Statement of Activities, the cost of those assets is allocated over their estimated useful lives and reported as depreciation expense.In the current period, these amounts were:
Capital outlay 102,785Depreciation expense (139,568)
Excess of depreciation expense over capital outlay (36,783)
The issuance of long-term debt (e.g., bonds, notes, leases) provides current financial resources to governmental funds, while the repayment of the principal of long-term debt consumes the current financial resources of governmental funds.
Proceeds from capital lease Lease purchase principal payments
Excess proceeds over payments
Change in net position of governmental activities (Statement of Activities)
243.897
$ 89,161
The accompanying notes are an integral part of the financial statements.
G-12
![Page 13: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/13.jpg)
Exhibit С-1
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO, 12
LOS PUENTES CHARTER SCHOOL GENERAL FUND (FUND 11000)
STATEMENT OF REVENUES, EXPENDITURES AND CHANGES IN FUND BALANCE - BUDGET (BUDGETARY BASIS) AND ACTUAL
Year Ended June 30, 2017
Actual Variance From Budgeted Amounts Amounts Final Budget
Original________Final (Budgetary Basis) Positive (Negative)REVENUES
Local and county sources $ $ $ 15,292 $ 15,292State sources 2,283,949 2,206,280 2,207,148 868Federal sources - - - -
Interest - - - -
TOTAL REVENUES 2,283,949 2,206,280 2,222,440 16,160
EXPENDITURESCurrent:
Instruction 902,706 989,494 967,964 21,530Support Services:
Students 617,640 628,254 606,519 21,735Instruction 28,609 28,977 22,846 6,131General administration 37,291 38,279 32,251 6,028School administration 176,283 202,783 194,220 8,563Central services 147,169 160,230 159,630 600Operation & maintenance of plant 142,486 246,436 216,481 29,955Student transportation - - - -Other support services 501,493 184,676 2,254 182,422
Operation of non-instructional services: 'Community services operations - - - -Food services operations 15,852 15,852 7,178 8,674
Capital outlay 63,671 115,825 104,853 10,972
TOTAL EXPENDITURES 2,633,200 2,610,806 2,314,196 296,610
EXCESS (DEFICIENCY) OF REVENUESOVER (UNDER) EXPENDITURES (349,251) (404,526) (91,756) 312,770
DESIGNATED CASH 349,251 404,526 (404,526)
NET CHANGES IN FUND BALANCES $ $ (91,756) $ (91,756)
RECONCILIATION TO GAAP BASISAdjustments to revenues -Adjustments to expenditures 15,387
NET CHANGES IN FUND BALANCES $ (76,369)
The accompanying notes are an integral part of the financial statements.
G-13
![Page 14: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/14.jpg)
Exhibit D-1
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL STATEMENT OF FIDUCIARY ASSETS AND LIABILITIES - AGENCY FUNDS
June 30, 2017
AgencyFunds
ASSETSCash and cash equivalents $ 1,709
TOTAL ASSETS $ 1,709
LIABILITIESDeposits held for others $ 1,709
TOTAL LIABILITIES $ 1,709
The accompanying notes are an integral part of the financial statements.
G-14
![Page 15: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/15.jpg)
Exhibit D-2
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL SCHEDULE OF CHANGES IN ASSETS AND LIABILITIES - AGENCY FUNDS
Year Ended June 30, 2017
Balance, Balance,Julyl, June 30,2016 Additions Deletions 2017
ASSETSCash and cash equivalents $ 1,963 $ 29,711 $ (29,965) $ 1,709
TOTAL ASSETS $ 1,963 $ 29,711 $ (29,965) $ 1,709
LIABILITIESDeposits held for others $ 1,963 $ 29,711 $ (29,965) $ 1,709
TOTAL ASSETS $ 1,963 $ 29,711 $ (29,965) $ 1,709
The accompanying notes are an integral part of the financial statements.
G-15
![Page 16: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/16.jpg)
Schedule I
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL SCHEDULE OF COLLATERAL PLEDGED BY DEPOSITORY
FOR PUBLIC FUNDS June 30, 2017
Fair/ParDescription of Market Value
Name of Depository____________Pledged Collateral_________ June 30, 2017
US Bank FNMA Pool 465373Matures 06/01/2020 $ 496,206
US Bank FNMA Pool AE9341Matures 11/01/2025 14,529
US Bank FNMA Pool AE9826Matures 12/01/2025 42,822
US Bank FNMA Pool AJ8155Matures 12/01/2026 32,663
586,220
Total amount on deposit $ 463,809
Less FDIC (251,709)
Total uninsured public money 212,100
50% collateral requirement 106,050
Total pledged 586,220
Over/(under) pledged $ 480,170
SafekeepingAgent
US Bank
US Bank
US Bank
US Bank
The accompanying notes are an integral part of the financial statements.
G-16
![Page 17: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/17.jpg)
Schedule II
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL SCHEDULE OF CASH AND CASH EQUIVALENTS
June 30, 2017
Operating account (Including activity) $_____ 463,809
Total on deposit
Reconciling items
Reconciled balance at June 30, 2017
Less activity funds
Balance per Exhibit A-1
463,809
(32,115)
431,694
(1,709)
$ 429,985
The accompanying notes are an integral part of the financial statements.
G-17
![Page 18: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/18.jpg)
STATE OF NEW MEXICO Schedule IIIALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL CASH RECONCILIATION
June 30, 2017
Operational Pupil Instructional Food Student ProjectsAccount Transportation Materials Services Activity Account
11000 13000 14000 21000 23000 24000
June 30, 2016 Cash (Book Balance) $ 461,317 $ - $ 8,850 $ 5,502 $ - $ 12,265
June 30, 2016 Payroll Liabilities (106,597) . . (55) . (14,107)June 30, 2016 Temporary Interfund Loans 49,804 - - - - (13,912)June 30, 2016 Adjustments/Reconciling Differences - - - - - -
June 30, 2016 Cash Available to Budget 404,524 - 8,850 5,447 - (15,754)
2016-2017 Revenue 2,222,440 . 11,715 . 189,8362016-2017 Expenditures (2,314,196) - (17,434) (5,447) - (174,082)Permanent Cash Transfers/Reversions - - - - - -Adjustments - - - - - -
June 30, 2017 Cash Available to Budget 312,768 - 3,131 - - -
June 30, 2017 Payroll Liabilities 26,936 . . . 524June 30, 2017 Temporary Interfund Loans - - - - - -June 30, 2017 Adjustments/Reconciling Differences - - - - - -
June 30, 2017 Cash (Book Balance) $ 339,704 $ $ 3,131 $ $ $ 524
Reconciliation to PED Cash Report Line 7
June 30, 2017 Cash (Book Balance) $ 339,704 $ $ 3,131 $ $ - $ 524June 30, 2017 Payroll Liabilities (26,936) - - - - (524)June 30, 2017 Temporary Interfund Loans - - - - - -Audit adjustments and reclassifications - - . . - -
Line 7 PED Cash Report June 30, 2017 * $ 312,768 $ $ 3,131 $ - $ - $ -
* May Include rounding errors when compared to PED Cash Report
G-18
![Page 19: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/19.jpg)
STATE OF NEW MEXICO Schedule IIIALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL CASH RECONCILIATION
June 30, 2017
Direct Grants State State Local/State Public SchoolAccount Fund Flowthrough Fund Direct Account Account Capital Outlay
25000 26000 27000 28000 29000 31200
June 30, 2016 Cash (Book Balance) $ 1,710 $ 237 $ $ $ $
June 30, 2016 Payroll LiabilitiesJune 30, 2016 Temporary Interfund LoansJune 30, 2016 Adjustments/Reconciling Differences
- --
(35,892)
June 30, 2016 Cash Available to Budget 1,710 237 (35,892)
2016-2017 Revenue 2016-2017 Expenditures Permanent Cash Transfers/Reversions
Adjustments
2,360
-
2,950(2,950)
165,058(129,166)
June 30, 2017 Cash Available to Budget 4,070 237 - -
June 30, 2017 Payroll LiabilitiesJune 30, 2017 Temporary Interfund LoansJune 30, 2017 Adjustments/Reconciling Differences
- - _ -
June 30, 2017 Cash (Book Balance) $ 4,070 $ 237 $ $ $ $
Reconciliation to PED Cash Report Line 7
June 30, 2017 Cash (Book Balance) $ 4,070 $ 237 $ $ $ $June 30, 2017 Payroll Liabilities - - - - - -
June 30, 2017 Temporary Interfund Loans - - - - - -
Audit adjustments and reclassifications - - - - - -
Line 7 PED Cash Report June 30, 2017 * $ 4,070 $ 237 $ $ $ $ -
* May include rounding errors when compared to PED Cash Report
G-19
![Page 20: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/20.jpg)
STATE OF NEW MEXICO Schedule IIIALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
LOS PUENTES CHARTER SCHOOL CASH RECONCILIATION
June 30, 2017
Capital Improve. Capital Improve. Capital Improve. TotalHB33 SB 9 SB 9 Primary31600 31700 31701 Government
June 30, 2016 Cash (Book Balance) $ 60,845 $ 28,302 $ $ 579,028
June 30, 2016 Payroll Liabilities - - - (120,759)June 30, 2016 Temporary Interfund Loans - - - -
June 30, 2016 Adjustments/Reconciling Differences - - - -
June 30, 2016 Cash Available to Budget 60,845 28,302 - 458,269
2016-2017 Revenue 119,551 4,504 67,559 2,785,9732016-2017 Expenditures (141,877) (4,504) (52,061) (2,841,717)Permanent Cash Transfers/Reversions - (28,302) 28,302 -
Adjustments - - - -
June 30, 2017 Cash Available to Budget 38,519 - 43,800 402,525
June 30, 2017 Payroll Liabilities . . . 27,460June 30, 2017 Temporary Interfund Loans - - - -
June 30, 2017 Adjustments/Reconciling Differences - - - -
June 30, 2017 Cash (Book Balance) $ 38,519 $ $ 43,800 $ 429,985
Reconciliation to PED Cash Report Line 7
June 30, 2017 Cash (Book Balance) $ 38,519 $ $ 43,800 $ 429,985June 30, 2017 Payroll Liabilities - - - (27,460)June 30, 2017 Temporary Interfund Loans - - - -
Audit adjustments and reclassifications - - - -
Line 7 PED Cash Report June 30, 2017 * $ 38,519 $ $ 43,800 $ 402,525
* May include founding errors when compared to PED Cash Report
G-20
![Page 21: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/21.jpg)
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12
SCHEDULE OF FINDINGS AND QUESTIONED COSTS June 30, 2017
SECTION II - FINANCIAL STATEMENT FINDINGS (CONTINUED)
LA ACADEMIA DE ESPERANZA ÍCONTINUED)
2017-021 Internal Control over Financial Reporting (Material Weakness) (Continued)
Management's Response: Management will establish an internal control structure to ensure that transactions are recorded in the correct year. Management will notify the audit team in advance of any transactions that were received after June 30 and need to be recorded as of June 30 to ensure the financial statements are correct. Capital assets will be added to the capital asset schedule when the purchase is received to ensure the schedule is current.
Implementation: Ongoing
Person Responsible: Business Manager
LOS PUENTES CHARTER SCHOOL
2017-019 Internal Control over Journal Entries (Compliance and Other Matters)
Condition: During our review of journal entries we noted one journal entry, totaling $434, did not include adequate supporting documentation for the adjustment.
Criteria: Every school district shall establish and maintain an internal control structure to provide management with reasonable assurance that assets are safeguarded against loss from unauthorized use or disposition, and that transactions are executed in accordance with management's authorization and recorded properly to permit the preparation of financial statements in accordance with GAAP.
Context: See Condition.
Cause: Lack of clear and sufficient documentation.
Effect: Journal entry was authorized without proper documentation.
Auditor's Recommendation: We recommend management ensure sufficient documentation exits prior to posting journal entries.
Management's Response: Management will ensure journal entries have adequate supporting documentation.
Implementation: Ongoing
Person Responsible: Business Manager
Page 318
![Page 22: ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 LOS PUENTES … · LOS PUENTES CHARTER SCHOOL STATEMENT OF NET POSITION June 30, 2017 Governmental Component Activities Unit ASSETS AND](https://reader034.vdocuments.mx/reader034/viewer/2022042100/5e7c06538b850a336d525c62/html5/thumbnails/22.jpg)
STATE OF NEW MEXICO ALBUQUERQUE MUNICIPAL SCHOOL DISTRICT NO. 12 SCHEDULE OF FINDINGS AND QUESTIONED COSTS
June 30, 2017
SECTION II - FINANCIAL STATEMENT FINDINGS (CONTINUED)
LOS PUENTES CHARTER SCHOOL (CONTINUED)
2017-020 Bank Reconciliation (Compliance and Other Matters)
Condition: During our review bank reconciliations, we noted bank reconciliations were not prepared for the student activity bank account during fiscal year 2017.
Criteria: Per NMAC 6.20.2.14.К states that all bank accounts shall be reconciled on a monthly basis and reviewed by the business manager. PASB Supplement 7 includes outstanding checks and deposits as components of a bank reconciliation.
Context: See Condition.
Cause: Management oversight
Effect: Non-compliance with state statute.
Auditor's Recommendation: We recommend that management prepare monthly bank reconciliations for all accounts.
Management's Response: The student activity account was managed outside of the business office accounting system for many years. Los Puentes Charter School has since moved the accounting of the student activities fund into the main accounting system and main bank account. Bank account reconciliations will be performed on a monthly basis starting in Fiscal Year 2018.
Implementation: Ongoing
Person Responsible: Business Manager
FRIENDS OF THE MONTESSORI FOUNDATION
2017-031 Internal Control Structure (Material Weakness)
Condition: During our audit, we encountered the following issues:
• During our review of cash receipts, we noted approximately $25,427 of cash receipts in which the same individual recounted the cash deposit, approved the cash summary sheet and prepared the deposit.
• During our review of cash disbursements, we noted cashier's checks of $6,211.90 were obtained to issue payments. The Foundation was only able to provide support of cashier's checks of $5,902.27, which resulted in $309.63 of cashier's check(s) that were not accounted for.
• During our review of cash disbursements, we noted that purchase orders were inconsistently prepared, which resulted in one over expenditure, one instance of the purchase proceeding purchase order and one instance in which a purchase order was not prepared.
Page 319