PHAST Committee Meeting February 9, 2017 General...

46
PHAST Committee Meeting February 9, 2017 General Weekly PHAST email at least to board with volunteer sign-up sheet? Few are signing up or even aware of volunteers needs High School 2/11 (Saturday) High School Dance - Chaperones 3/13-17 Battle of the Sexes Week 3/18 Sadie Hawkins Dance - Chaperones 4/21 Powder Puff + Bonfire - Bonfire Volunteers 4/17-21 Spirit Week 4/22 Prom (Location: SLC TBD) - (Chaperones Needed) 5/01-05 Teacher Appreciation Week 5/18-20 High School Musical (Concessions Help Needed) 5/19 Last Day for Seniors - Proposing: PHAST Senior Breakfast (cannot provide a spread post-graduation as in past years due to venue change) (93 seniors) 5/26 Senior Night 5/31 Graduation - 5 PM @ UVU McKay Events Center Junior High 2/24 - Junior High Dance - Chaperones Needed Events 2/24 - Daddy & Donuts o Dunford Wholesale - Triana picking up night before, Set-up after 8 PM 3/02 - PTC Teacher's Dinner @ Francesco's 3/10 - Movie Night @ Elementary - Beauty & the Beast (New Date) 3/17 - Grandparent's Day - 8-9:30 AM-ish - Cookies and Program 3/20 - Superheroes/Support Staff Appreciation Day o Lunch/Food Service Staff o Counselors o Nurses o Custodial Staff § Elementary - Ms Patty § High School - Scott § Junior High - Devon 4/26 - Administrative Professionals' Day - Lunch, Cookies May 1-5 - Teacher Appreciation Week 5/05 - Carnival - Cinco de Mayo, BOGO Book Fair o Food Trucks, Vendors, Clubs, DJ, Dunk Tank o Flyer (Emily)

Transcript of PHAST Committee Meeting February 9, 2017 General...

Page 1: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

PHAST Committee Meeting February 9, 2017

General

• Weekly PHAST email at least to board with volunteer sign-up sheet? Few are signing up or even aware of volunteers needs

High School

• 2/11 (Saturday) High School Dance - Chaperones • 3/13-17 Battle of the Sexes Week • 3/18 Sadie Hawkins Dance - Chaperones • 4/21 Powder Puff + Bonfire - Bonfire Volunteers • 4/17-21 Spirit Week • 4/22 Prom (Location: SLC TBD) - (Chaperones Needed) • 5/01-05 Teacher Appreciation Week • 5/18-20 High School Musical (Concessions Help Needed) • 5/19 Last Day for Seniors - Proposing: PHAST Senior Breakfast (cannot provide a spread

post-graduation as in past years due to venue change) (93 seniors) • 5/26 Senior Night • 5/31 Graduation - 5 PM @ UVU McKay Events Center

Junior High

• 2/24 - Junior High Dance - Chaperones Needed

Events

• 2/24 - Daddy & Donuts o Dunford Wholesale - Triana picking up night before, Set-up after 8 PM

• 3/02 - PTC Teacher's Dinner @ Francesco's • 3/10 - Movie Night @ Elementary - Beauty & the Beast (New Date) • 3/17 - Grandparent's Day - 8-9:30 AM-ish - Cookies and Program • 3/20 - Superheroes/Support Staff Appreciation Day

o Lunch/Food Service Staff o Counselors o Nurses o Custodial Staff

§ Elementary - Ms Patty § High School - Scott § Junior High - Devon

• 4/26 - Administrative Professionals' Day - Lunch, Cookies • May 1-5 - Teacher Appreciation Week • 5/05 - Carnival - Cinco de Mayo, BOGO Book Fair

o Food Trucks, Vendors, Clubs, DJ, Dunk Tank o Flyer (Emily)

Page 2: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST
Page 3: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall Elementary Update

Principal: Jodi LustyAcademic Director: Kim AndersenMTSS/Assessment Coordinator: Mandy CraneMarch 7, 2017Upcoming Activities:

● February 27th - March 2nd - Parent Teacher Conferences ● March 2nd - Early Out Day 1:45pm ● March 3rd - No school Teacher compensation day ● March 9th - Math Fun Night 5:30-7pm ● March 10th - PHAST Movie Night ● March 15th - Title 1 state visit ● March 17th - Grandparents Day 9-10 am (School Program) ● March 20-21st - Teacher Recruiting Fairs ● March 24th - Professional Development Day ● March 27-29th - IB MYP/PYP Re-verification Visit

Upcoming Report Due Dates:

● March 15th - State Title 1 Visit ● April 1st - Land Trust Grant Monitoring Report Due

Enrollment Update:

● Current 2016-17 enrollment number as of January 23rd, 2017: 815 out of 820. ● Plan for the 2017-18 school year enrollment for the elementary will be 775

students. Teacher Evaluations:

● Kim and I have begun round 2/3. Some of our teachers have opted to use the video for their 2nd round observations.

● New teachers: All new teachers are scheduled to complete their 2nd round observations as a video.

○ We are working with our younger grades more specifically in guided reading and literacy instruction. Our coaches and administrators are signed up to meet with a specific teacher on each team.

■ Mentee teachers will be watching a master teacher and taking notes on how to teach literacy.

■ Mentee teachers and mentor teachers will write guided reading lessons together.

■ Mentee teachers will watch mentor teachers teach and the mentor teachers will watch the mentee teachers teach.

■ As a group we will give each other feedback weekly. This is an intervention we will be doing during the month of March and will look into the month of April.

Page 4: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Staff Updates:

● Several of our ISAs/Paras are returning to BYU I in a few weeks. We are looking to replace them for the remainder of the school year.

● Teacher intent to returns are out and we currently have 75% of our teachers returning. 23% have not returned their intent to return and we do have 1 teacher that is moving out of state so she will not be returning.

Student Updates:

● Exhibition has begun - Our 5th grade Exhibition has begun for the 2016-17 school year. The Exhibition process takes about 6 weeks of time. Students are grouped into groups of 3-4 students who are intersted in the same concept they want to research. They research the project, design an action/service they can do make things better, and then take that action. We have trained our mentors and are still looking for more. If you are interested in participating please let us know.

Maintenance:

● Roof: We are currently looking for bids. Ms. Patti should have them for our BOT meeting. We just don’t have them yet.

Assessments:

● Based upon the middle of year DIBELS Benchmark we have rearranged groups of students within our Reading and BURST Intervention programs. We are excited to see that many of our students have made good progress. However, we have been concerned with the small amount of growth amongst some of our first graders. For this reason, we have met as a Teaching and Learning Team and implemented a greater support system for our 1sr grade teachers to help improve their literacy instruction. Also to specifically identify students at risk of not meeting their end of year benchmark and provide additional intensive supports for these students.

● The Math Benchmark is designed to assess students on all grade level

math content that they will cover this school year. For this reason, some areas of content may appear to have little progress as the students have not covered this content yet.

Our purpose in using the Math Benchmark is to assess the growth of students from beginning of the year to the middle of the year. If significant growth is not observed the data allows us to see what content areas may need to be retaught. As a school during our PLC’s we have studied the data and identified students who may be at risk and are in need of additional support.

Page 5: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST
Page 6: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Curriculum Update:Continuum (PYP, MYP, DP):

● The Academic Directors/IB Coordinators at PHES ,PHJH, and PHHS are working together to increase overall student, staff, and community understanding of the IB Programs within our K-12 school buildings.

● The ADs are working to prepare for the upcoming evaluation of Providence Hall’s PYP and MYP.

Primary Years Programme:

● The Elementary Curriculum Committee was scheduled for a third meeting on March 9, however will be rescheduled to avoid some calendaring conflicts (TBD).

● Date of PYP Evaluation Visit: March 27-29, 2017. The evaluation team has been in contact with Erica and Kim and they are working with the IB to prepare an agenda for the visit. The visit agenda has been in final draft stage for about a week and is almost finalized. Teachers and staff have begun work on the action items as listed in the Action Plan.

Coaching:

● Coaches are currently working with teachers on their yearly coaching goals, one on one with teachers and in small groups.

● Recently the Teaching Learning Team (including coaches, assessment director, Kim and Jodi, and first grade team lead) are working with the first grade team to support them as they improve their literacy instruction. Each newer teacher is grouped with one administrator and one coach to work on specific needs in their classrooms for literacy instruction.

Professional Development:

● New Teacher Trainings are scheduled once every month, with additional trainings as needed. Topics in these trainings include Edivate, Dibels, classroom management, Guided Reading, Google Docs, curriculum programs, the MTSS process, SPED teaching, etc. Plans for the New Teacher Training for tomorrow (March 9) include discussion of using data to drive instruction, organization in the classroom, and planning in the inquiry style.

● For the most recent school-wide PD day (Feb. 17, 2017) teachers worked on tightening up and finished their PYP Unit of Inquiry Planners, grade level Scope and Sequences, and updating the Programme of Inquiry. Teachers made significant progress toward completing these pieces.

● Upcoming PD: March 24, 2017 is planned immediately prior to the IB PYP/MYP visit and will be used to prepare the building and documents for

Page 7: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

the visit, as well as provide development for teachers on a variety of topics.

Special Education: ● Classes are running well, IEPs are being implemented and are going well. ● Students were recently assessed for middle of year benchmarks with

AIMSWeb and are generally making good progress.

Page 8: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

ProvidenceHallCharterHighSchoolUpdateMarchBoardMeeting

Principal:NathanMarshallAcademicDirector:MelissaMcPhailUpdateActivities:March2ndand3rd ParentteacherconferenceMarch5thand6th ImprovNightandComedyFestMarch7th RegionSoloandEnsembleMarch8th MYPShowcaseMarch10thand11th DebateandForensicsState@PHHSMarch14th GuitarConcertMarch15th OrchestraConcertMarch16th BandConcertMarch17th ChoirConcertMarch13-17th BattleofthesexesweekMarch18th SadiesHawkinsDanceMarch22nd USURecruitingFairMarch23rd BYURecruitingFairMarch27th–31st DistractedDrivingweekMarch31st Joseph&theAmazingTechnacoloredDreamCoat UpcomingReports:CRDCreport 4YearCohortReportFEAllocationStateSurveySchoolGoals:ThisyeartheHSwillcontinuetofocusonitsthink,communicate,andactgoals.Forthinkwewantstudentsandteacherstoreflectontheirprogresstowardlearningtargetsandevaluateperformancebasedonthesescores.Forcommunicate,wewantourteacherstocommunicatethelearningtargetsalongwithperformanceonachievingthesebenchmarks.Foractwewantourstudentstomeetorexceedthestateaveragesforendofyeartestsaswellassummativeassessments.StudentPerformance:Ourgoalistohave70%ofourstudentsat70%orhigher.Wearecurrentlyat77%atthemidtermfor3rdquarter.

Page 9: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

StaffonboardingandProfessionalDevelopment

Wecurrentlyhave12%ofourstudentsreceivingatleastonefailinggrade.WeareworkingwithourgradelevelteamstoidentifyandassistthesestudentsspecificallyandmeeteachweekasaSETcommitteetoestablishactionplans.Nextyearwearelookingtoaddaidestoprovidedirectassistancetothesestudents.StaffPerformance:Wehavebeenworkingwithourstafftoprovidedataonhowtheyaredoingontheirteacherevaluationsandperformancereviews.89%ofourteachersarecurrentlymeetingourpurposestandard.<59%wereproficientintheassessmentstandard.Wearegoingtofocusonthisquarteralongmeetingourbenchmarksforeachdepartmentusingtheassessmentdata.Wehavedone2formalobservationsforallstaffandatleastoneinformal.Allteacherswillalsorecordthemselvesandscoretheirperformance.WewilldotheirperformanceevaluationsinMay.Enrollment:OuroverallschoolUtrexsubmissioncountwas2140onOct1.Ourcurrentenrollmentiscurrently2141downfrom2143lastmonth.Thehighschoolhasaccepted3studentsthisweekandhas2morecomingin.Weareestimating715studentsfornextyearbasedonnewenrollmentandourintenttore-enrollforms.Thehighschoolisestimatingan8%attritionratewitha92%retentionrateforstudentsreturningnextyearbasedonintenttore-enrollforms.NotableAchievements:Wehad8studentsmakeittothesemi-finalsforSterlingScholarand2studentsgoallthewaytothefinalsWehad1studentreceivethePresidentialScholarshipAwardOurguitarensembleachievedSuperioratregioncompetition.Ourdebateteamtook3rdoverallinregionWehad2studentsmake2ndteamAllStateforbasketball

Page 10: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

GeneralUpdates:• State-wideACTTesting:February28th

o ALL11thgradestudentswilltaketheACTexamatPHHSfrom7:20-11:30.

o ResultswillbepostedintheMayBoardReport.• AdvancedAcademicsNight:February23rd

o 50+parentsandstudentswereinattendance• AnnualSpaghettiDinner:

o $500+gross• MYP:

o MYPProjectsweredueFebruary27tho ShowcaseisMarch8thfrom6:30-8intheGymo MYPAccreditationVisitMarch27-29th

• DP:o SeniorshavebegunstudyingfortheirexamsinMayo JuniorsandtheirsupervisorsweretrainedontheEEFebruary17that

theUofUlibraryo JuniorsvisitedtheUofUlibraryagainonMarch3rd,tocontinue

workingontheirresearcho IncomingDiplomaCandidates20+(interviewsheldbetweenFeb20-

March10th)

Page 11: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall Policy and Procedures R277‐612

Foreign Exchange Students

1. PURPOSE AND PHILOSOPHY The purpose of this policy is to provide guidance in enrollment of foreign exchange students. 2. POLICY Foreign exchange students will be considered for enrollment at Providence Hall High School if the school has not reached its cap as set forth by the Providence Hall Board of Trustees in accordance with that established by the Utah State Board of Education. If more local students have applied to Providence Hall than the cap allows, a lottery will be used to determine which of those students may enroll at Providence Hall. In this case, foreign exchange students will not be considered eligible to enroll at Providence Hall.

Providence Hall will adhere to the requirements of Subsection 53A-2-206. These provisions create a safe environment for foreign exchange students and school district/charter school students.

Prior to accepting students through a foreign exchange student agency, the agency:

Will require and maintain a sworn affidavit of compliance that shall include confirmation that the agency is in compliance with all applicable policies of the LEA governing board;

Has completed a household study, including a background check consistent with Section 53A-3-410, of all adult residents of each household where foreign exchange students will reside;

Has reviewed the information revealed through the background checks required with an appropriate LEA official;

Has completed a background study to assure that the exchange student will receive proper care;

Has provided host parents with training appropriate to their positions, including information about enhanced criminal penalties for persons who are in a position of special trust;

Will send a representative to visit each student’s place of residence at least monthly during the student’s stay in Utah;

Will cooperate with school and other public authorities to ensure that no exchange student becomes an unreasonable burden upon the public schools or other public agencies;

Page 12: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Will give each exchange student names and telephones numbers of agency representatives and others who could be called at any time if a serious problem occurs, in the exchange student’s native language;

Will provide alternate placements so that no student is required to remain in a household if conditions appear to exist that unreasonably endanger the student’s welfare;

Page 13: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

PROVIDENCE HALL Junior High Charter School Board Updates March 7, 2017

Principal: Brian Fauver Academic Director: Erica Hancock Purpose: X - Informational Perspective/Discussion Board action Recommendation Vote Upcoming Activities

- March 6-10- HOPE WEEK: Our School HOPE squad is hosting a series of activities and events aimed at raising awareness and education for teen suicide prevention.

- March 21- New Student Open House - March 22- Utah State Teacher Fair - March 23- BYU Teacher Fair - March 27,28- IB Onsite Visit

Construction Update

- We are only waiting on the final approval from from the State Fire Marshall and the Health Department before construction can begin. Plans are going ahead as expected.

Enrollment Update Current Wait List 16-17: 6th grade: 0 7th grade: 0 8th grade: 0

Lottery List for 17-18: 6th grade: 362 (may not be an accurate number) 7th grade: 33 8th grade: 10

Current Enrollment: 6th grade: 251

7th grade: 249 8th grade: 250 Total: 750 We recently accepted everyone remaining on our wait list and are waiting to see how many turn in paperwork. Upcoming Reports

Page 14: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

- Providence Hall has a Title 1 monitoring visit March 15. We had this same visit last year. It is a quality control audit from the State to make sure we’re complying with Title 1 requirements.

Employee Updates

- So far, we have 5 faculty positions that we are attempting to fill for next year, 1 Spanish, 1 Social Studies, 2 Special Ed., and 1 FACS. We have additional para educator positions we may need to fill due to non-returning employees. However, we won’t know the number of needed positions until we have Special Education numbers for next year.

- We have also started interviewing for a full-time School Psychologist for all three campuses. This is a position we pay for through Spedco currently but would like to bring in-house.

Summary of Recent Events

- March 1-2- We held our final Parent Teacher Conferences for the year. - Feb 28- Open House for new Students - Feb 24- Our annual Winter Dance was a huge success. It gets better every year. We

had a large number of students all dancing and participating in the activities. - Our Boys Basketball team was defeated in the quarter finals of the playoffs. Our girls

play March 1st in the semifinals. - Feb 17- Our Professional Development day for our teachers was a big success. Part

of our faculty participated in an all-day training from UPDN while the other half participated in a training provided by Scott Vawdry from the Utah State Board of Education.

- Feb 13- Curriculum Update

Page 15: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Curriculum Update Continuum (PYP, MYP, DP): Our PYP/MYP Evaluation Visit will take place March 27-29. We will have a visiting team coming to the school to evaluate us on the Standards and Practices. Part of the team will be at the Elementary School evaluating the PYP program. The other part of the team will be at the JH and HS evaluating the MYP Program from 6-10th grade. The teams will be communicating with each other and meeting with each other during the visit to ensure that our philosophy is consistent across the schools. They will be meeting with all of our teachers, with the administration from all 3 schools, with the Board, with parents and students, and visiting classrooms from all 3 schools. The time slot for the meeting with the Board is on Monday, March 27 from 9:15-10am at the Elementary school. We encourage all of you to attend this meeting. MYP: Our teachers are preparing for the IB Evaluation Visit. They have all had to turn in another completed unit planner to me that I “graded” and we then reflected on to talk about how to improve them. Many of our teachers came away with a greater understanding of why they are writing the unit planners the way they do and how it is already and can continue to impact their teaching. I am also seeing this understanding reflected in their classrooms as they teach. The quality of teaching in our building is improving and I believe it is a direct correlation. Whole School: Most of our core subjects have taken a SAGE Benchmark test. After evaluating our data from our SAGE Summative tests at the end of last year teachers identified their lowest performing area and we decided that they would take a Benchmark test in that area to see if their instruction had improved and if the students had received the information well. These are the results that we have so far: Professional Development: We had a PD day on February 17th. The teachers had time in the morning to work in their classrooms. In the afternoon we had a presenter from USOE come and talk about Higher Order Thinking Skills and Depth of Knowledge. He shared with the teachers some strategies to employ these in our classrooms, including questioning techniques, as well as how to make sure our assessments line up with what we are teaching in the classroom. It was a very informative training and the teachers came away with some good suggestions to use in their classrooms. We also had one teacher from each department come to a training that was held at the HS where they learned to “unpack the standards” and started a process that will continue over the rest of this year and the summer to help our teachers make sure that they know what the state standards are asking them to teach and that their instruction is matching. Our next PD day is scheduled for March 24th. It will be a half day PD day and half day Work Day for our teachers. We will continue working on this process of unpacking the standards and starting some prep work for next school year. Based on the data we have reason to believe that our English and Science scores will improve this year. But we still have concerns about our math classes. All of the teachers are using the information to help continue to teach their students that material and help them improve.

24 22 26 21 24

1021 21 21

31

1223

100

916

4132

44 48

27 2837 36 41

4938

28

45

2032

43 43 484434

26

52 48 5343 38

30 31

60

32

70 68

4841

11

01020304050607080

SAGEBenchmarkTests

AboveStandard At/NearStandard BelowStandard

Page 16: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Special Education and Intervention Advisories: Our current caseloads of students are: 6th Grade – 38 students or 15% 7th Grade – 44 students or 17% 8th Grade – 29 students or 11% for a total of 15% 7th grade – 8th grade –

58%18%

14%

10%

7thGradeReadingFall

At/Above

OnWatch

Intervention

Urgent

53%16%

19%

12%

6thGradeReadingFall

At/Above

OnWatch

Intervention

Urgent

60%14%

16%

10%

8thGradeReadingFall

At/Above

OnWatch

Intervention

Urgent

57%

6%14%

16%

11%

6thGradeReadingWinter

At/Above

OnWatch

Intervention

Urgent

60%22%

13%4%

7thGradeReadingWinter

At/Above

OnWatch

Intervention

Urgent

64%

17%

14%

5%

8thGradeReadingWinter

At/Above

OnWatch

Intervention

Urgent

Page 17: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

SpecialEducationBoardMeetingUpdates March2017

AgendaforDepartmentChairMeeting

Dept Chair Meeting Feb. 10, 2017

• Q Global and Testing • AIM’s Benchmarking • Behavior Intervention Plans • Training Logs (ex. Iris, mathematical mindsets) • Database • Counselors and Transitions • Procedural Safeguards • Transition Institute • File Compliance Issues • Shared Testing Document • Budgets • DLM and SAGE

• RebeccahasmetwithparentsonlythroughtheprocessofIEPandEligibility

meetings.• AttachedisthemostrecentRDAletterfromthestate.ThiswilldriveoutUPIP’splan

fortheupcomingyear.Intheareaofinternalmonitoringweareappealingthescoreof5.Spedcocompletedinternalmonitoringandwearerequestingdocumentationtosubmittothestate.

• SpecialEducationTeachersand7GeneralEducationTeachersattendedtheStudentGapAnalysisTrainingonFeb17th.ThistrainingwasprovidedbyUtahProfessionalDevelopmentNetwork.Thefocuswasonunpackingthecoreintheareasorspeakingandlistening,learningtargets,andeffectiveinstructionalcycle.

• BrandonWaiteandRebeccaLucyareattendingtheBrain-BasedScience,LearningandAchievementconferenceinSeattleWa.March7-10.

o ExecutiveFunctioningandBehavioro NeuropsychologyofEmotionalDisorderso TeachingSocialSkills-Autismo BuildingBlockstoBehaviorManagemento UseandDisuseofExecutiveFunctioningo TheBehaviorCode:UnderstandingandTeachingtheMostChallenging

Students

Page 18: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

----

February 17, 2017 Dear Ms. Lucy, The Utah State Office of Education, Special Education Services (USBE-SES) has the authority and responsibility of monitoring compliance withfederal and state requirements under the Individuals with Disabilities Education Act of 2004 (IDEA) and the Utah State Board of EducationSpecial Education Rules (USBE SER). This responsibility is administered within the framework of supporting positive results for students withdisabilities. The USBE-SES must provide an Annual Performance Report (APR) to describe the progress of each Local Education Agency (LEA)and the State toward meeting targets on performance indicators established by the Office of Special Education Programs (OSEP). The USBE-SESconsiders multiple sources of data including student enrollment, monitoring activities, professional development, stakeholder input, personnelqualifications, use of funding, and any other public information, to identify an APR determination score and the level of monitoring and supportrequired for each LEA. LEA determinations are made annually; therefore the determination about the status of each LEA and the criteria used will be reviewed andpossibly modified each year by the USBE-SES. While each LEA is notified of its determination level, the USBE-SES is not required to inform thepublic, although public information requests must be honored. In making these determinations and in deciding on appropriate enforcementactions for the federal fiscal year (FFY) 2015 APR, the USBE-SES has considered all information available at the time of the determination,including the history, nature, and length of time of any reported noncompliance, and any evidence of correction. If the LEA provided datademonstrating correction of noncompliance in a timely manner within one year, the USBE-SES will consider the LEA to be in substantialcompliance regarding that indicator. The APR compliance indicators used in making the determinations based upon FFY 2015 APR (2015–2016)data were:

Indicator 1: Percent of youth with IEPs graduating from high school with a regular diploma.Indicator 2: Percent of youth with IEPs dropping out of high school.Indicator 3: Percent of youth with IEPs participating in and receiving a proficient score on Statewide assessments.Indicator 4B*: Percent of LEAs that have: (a) a significant discrepancy, by race or ethnicity, in the rate of suspensions and expulsions of

Page 1

Page 19: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

--

-

-

-

-

greater than 10 days in a school year for children with IEPs; and (b) policies, procedures or practices that contribute to the significantdiscrepancy and do not comply with requirements relating to the development and implementation of IEPs, the use of positive behavioralinterventions and supports, and procedural safeguards. *Please note that beginning in the 2016-2017 school year, risk scores for Indicators 4A and 4B will be assigned based not only on LEA data but also on a statistical analysis of possible underreporting of

LEA discipline data. LEAs are advised to conduct a review of LEA data practices and the accurate recording of discipline data for students with disabilities. Indicator 6: Percent of preschool children with IEPs in settings with typically developing peers. Indicator 9: Percent of LEAs with disproportionate representation of racial and ethnic groups in special education and related services thatis the result of inappropriate identification.Indicator 10: Percent of LEAs with disproportionate representation of racial and ethnic groups in specific disability categories that is theresult of inappropriate identification.Indicator 11: Percent of children with parental consent to evaluate, who were evaluated and the evaluation completed within 45 schooldays.Indicator 12: Percent of children referred by Part C prior to age 3 who were found eligible for Part B and who have an IEP developed andimplemented by their third birthdays.Indicator 13: Percent of youth with IEPs aged 16 and above with an IEP that includes appropriate measurable postsecondary goals that areannually updated and based upon age-appropriate transition assessment, transition services, including courses of study, that will reasonablyenable the student to meet those post-secondary goals, and annual IEP goals related to the student’s transition service needs.

The USBE-SES has re-conceptualized its accountability system to more effectively support LEAs in delivering compliant special educationprograms which lead to positive outcomes for students with disabilities. Several stakeholders were involved in the revision process and providedinput and feedback regarding this process. As a result, the USBE-SES provides differentiated levels of monitoring and support to LEAs based onneed. While the USBE-SES monitoring and technical assistance efforts will continue to address compliance issues, efforts will focus on workingcollaboratively with LEAs to develop and strengthen their capacity to implement and scale-up effective instructional practices resulting inreadiness for career, college, and independent living. The USBE-SES has completed the annual data review for the 2015–2016 school year. As a result of the data review, Providence Hall has beenpreliminarily placed in the USBE Guiding Tier, with an APR Determination of Needs Assistance. The data used in making this determinationare enclosed. Risk Scores are given based on a scale of 1 to 5, with 1 being low risk and 5 being high risk. For more information on the USBEtiers, supports and activities, please visit http://schools.utah.gov/sars/Laws/UPIPS.aspx. If you disagree with the data please contact LindseyAdams within 30 days of receipt of this letter. APR Determinations and USBE Tier Assignments will become final in 30 days. Providence Hall must complete a Program Improvement Plan to address the areas of need and activities identified in the enclosed table, and anyareas of need identified by the LEA. If Providence Hall wishes the USBE-SES to review their Program Improvement Plan, it must be submittedfor review by April 30, 2017. Final Program Improvement Plans must be submitted by June 30, 2017. If you have any additional questions,please call Lindsey Adams at (801) 538-7806.

Page 2

Page 20: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area I: High Expectations and Beliefs

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 1: GraduationState Target: > 69.59%Data Year: 2014-2015Data Source: UTREx Year End

1 100.00% YES 0.00%The LEA meets orexceeds the Statetarget.

No required activities.

Data 2016 Risk Score LEA Data Meets Target? Percentage Above

Target Comments Activities

Indicator 2: DropoutState Target: < 37.90%Data Year: 2014-2015Data Source: UTREx Year End

4 57.14% NO 19.24% The LEA is 16% to 25%above the State target.

1. LEA must conduct a self-assessment toidentify root causes of dropout for studentswith disabilities. 2. LEA must apply the resultsof the self-assessment to the development ofat least one SMART-C goal within the ProgramImprovement Plan.

Data 2016 Risk Score LEA Data Meets Target? Percentage

Below Target Comments Activities

Indicator 8: ParentInvolvementState Target: > 79.52%Data Year: 2015-2016Data Source: Parent Survey

NA NA NA NA

The LEA did notparticipate in the ParentSurvey during the2015–2016 school year.

No required activities.

Page 3

Page 21: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area I: High Expectations and Beliefs cont'd

Data 2016 Risk Score LEA Data Meets Target? Percentage

Below Target Comments Activities

Indicator 14: Post Secondary Outcomes

State Target: 14A > 26.00%Data Year: 2014-2015Data Source: Indicator 14Survey

NA NA NA NA

The LEA did not haveany students eligible toparticipate in the PostSchool Outcomes surveyin 2015–2016.

No required activities.

State Target: 14B > 72.67%Data Year: 2014-2015Data Source: Indicator 14Survey

NA NA NA NA

The LEA did not haveany students eligible toparticipate in the PostSchool Outcomes surveyin 2015–2016.

No required activities.

State Target: 14C > 87.83%Data Year: 2014-2015Data Source: Indicator 14Survey

NA NA NA NA

The LEA did not haveany students eligible toparticipate in the PostSchool Outcomes surveyin 2015–2016.

No required activities.

Data 2016Risk Score Comments Activities

Improvement Plan Focus onStudent Outcomes 1 The LEA Improvement Plan includes a focus on student results based on desired outcomes

identified in the LEA data analysis. No required activities.

Page 4

Page 22: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area II: Content Knowledge and Effective Instruction

Data 2016Risk Score

LEAData

MeetsTarget?

Percentage Below Target Comments Activities

Indicator 3: Numeracy Grades 3-8State Target: > 17.60%Data Year: 2015-2016Data Source: SAGE, DLM,and UAA results

2 13.82% NO 3.78% The LEA is 1% to 5%below the State target. No required activities.

Indicator 3: Numeracy Grade 10State Target: > 7.08%Data Year: 2015-2016Data Source: SAGE, DLM,and UAA results

1 33.33% YES 0.00% The LEA meets orexceeds the Statetarget.

No required activities.

Indicator 3: Literacy Grades 3-8State Target: > 15.48%Data Year: 2015-2016Data Source: SAGE, DLM,and UAA results

3 12.42% NO 3.06% The LEA is 4% to 7%below the State target.

LEA must conduct a self-assessment related toaccess to the general curriculum and effectiveinstructional strategies.

Indicator 3: Literacy Grade 10State Target: > 8.50%Data Year: 2015-2016Data Source: SAGE, DLM,and UAA results

1 18.75% YES 0.00%The LEA meets orexceeds the Statetarget.

No required activities.

Page 5

Page 23: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area II: Content Knowledge and Effective Instruction cont'd

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 7: Preschool Outcomes

Positive Social RelationshipsSummary Statement 1:State Target: > 90.92%Data Year: 2015-2016Data Source: UPOD

NA NA NA NAThe LEA did not enrollPreschool students in2015–2016.

No required activities.

Positive Social RelationshipsSummary Statement 2:State Target: > 51.60%Data Year: 2015-2016Data Source: UPOD

NA NA NA NAThe LEA did not enrollPreschool students in2015–2016.

No required activities.

Knowledge and SkillsSummary Statement 1:State Target: > 90.36%Data Year: 2015-2016Data Source: UPOD

NA NA NA NAThe LEA did not enrollPreschool students in2015–2016.

No required activities.

Knowledge and SkillsSummary Statement 2:State Target: > 45.19%Data Year: 2015-2016Data Source: UPOD

NA NA NA NA The LEA did not enrollPreschool students in2015–2016.

No required activities.

Page 6

Page 24: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area II: Content Knowledge and Effective Instruction cont'd

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 7: Preschool Outcomes

Ability to Meet NeedsSummary Statement 1:State Target: > 91.10%Data Year: 2015-2016Data Source: UPOD

NA NA NA NA The LEA did not enrollPreschool students in2015–2016.

No required activities.

Ability to Meet NeedsSummary Statement 2:State Target: > 63.37%Data Year: 2015-2016Data Source: UPOD

NA NA NA NA The LEA did not enrollPreschool students in2015–2016.

No required activities.

Page 7

Page 25: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area III: Multi-Tiered System of Supports

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageAbove Target Comments Activities

Indicator 4: Suspension and Expulsion

Suspension and Expulsion ofStudent with IEPsState Target 4A: 0.00%Data Year: 2014-2015Data Source: UTREx Year End

1 0.00% YES 0.00% The LEA meets the Statetarget.

No required activities. USBE recommends areview of LEA data practices and the accuraterecording of discipline data for students withdisabilities.

Suspension and Expulsion ofStudents with IEPs Based onRace/EthnicityState Target 4B: 0.00%Data Year: 2014-2015Data Source: UTREx Year End

1 0.00% YES NA

The LEA has nosuspensions of studentswith disabilities for 10days or more.

No required activities. USBE recommends areview of LEA data practices and the accuraterecording of discipline data for students withdisabilities.

Page 8

Page 26: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area III: Multi-Tiered System of Supports cont'd

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 5: Access to the General Curriculum

Inside the Regular Class 80%or More of the DayState Target A: > 57.66%Data Year: 2015-2016Data Source: UTRExDecember Child Count

1 61.57% YES 0.00%The LEA meets orexceeds the Statetarget.

No required activities.

Data 2016Risk Score

LEAData

MeetsTarget?

Percentage Above Target Comments Activities

Inside the Regular Class LessThan 40% of the DayState Target B: < 13.43%Data Year: 2015-2016Data Source: UTRExDecember Child Count

1 2.35% YES 0.00% The LEA is at or belowthe State target. No required activities.

In Separate Schools,Residential Facilities, orHomebound/HospitalPlacementsState Target C: < 3.00%Data Year: 2015-2016Data Source: UTRExDecember Child Count

1 0.00% YES 0.00% The LEA is at or belowthe State target. No required activities.

Page 9

Page 27: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Priority Area III: Multi-Tiered System of Supports cont'd

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 6: Preschool Settings

Students Receiving SpecialEducation in RegularProgramState Target: > 33.42%Data Year: 2015-2016Data Source: UTRExDecember Child Count

1 100.00% YES 0.00%The LEA meets orexceeds the Statetarget.

No required activities.

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageAbove Target Comments Activities

Students Receiving SpecialEducation in Special Class orSchoolState Target: < 43.36%Data Year: 2015-2016Data Source: UTRExDecember Child Count

1 0.00% YES 0.00% The LEA meets orexceeds the Statetarget.

No required activities.

Page 10

Page 28: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

General Supervision

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageAbove Target Comments Activities

Indicator 9:DisproportionalityState Target: 0.00%Data Year: 2015-2016Data Source: UTREx YearEnd

1 0.00% YES 0.00%

There is nodisproportionalitysuspected within theLEA.

No required activities.

Indicator 10:DisproportionalityState Target: 0.00%Data Year: 2015-2016Data Source: UTREx YearEnd

1 0.00% YES 0.00%

There is nodisproportionalitysuspected within theLEA.

No required activities.

Data 2016 Risk Score

LEA Data Comments Activities

Prevalence of Students withDisabilities within the LEAData Year: 2016-2017Data Source: Dec 1 2016Child Count

2 12.35% The LEA's prevalence rate of students with disabilities is between11.51% and 12.99%. No required activities.

Page 11

Page 29: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

General Supervision cont'd

Data 2016Risk Score

LEAData

MeetsTarget?

PercentageBelow Target Comments Activities

Indicator 11: Child Find/Initial EvaluationState Target: 100%Data Year: 2015-2016Data Source: UPIPS

1 100.00% YES 0.00% The LEA meets orexceeds the Statetarget.

No required activities.

Indicator 12: C to B TransitionState Target: 100%Data Year: 2015-2016Data Source: TEDI

NA NA NA NA

The LEA did not haveany students whotransitioned from Part Cto Part B in 2015–2016.

No required activities.

Indicator 13: Secondary Transition PlansState Target: 100%Data Year: 2015-2016Data Source: UPIPS

1 100.00% YES 0.00%The LEA meets orexceeds the Statetarget.

No required activities.

Page 12

Page 30: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

General Supervision cont'd

Data 2016Risk Score Comments Activities

Determination History 2 The LEA is in meets requirements for4 of the prior 5 years. No required activities

Quality of PIP 1

The LEA has submitted a ProgramImprovement Plan which addressesthe areas of USBE identified need aswell as areas of LEA selected focus.

No required activities.

Progress on PIP 1The LEA provided evidence ofprogress toward achievement of allgoals identified in the PIP.

No required activities.

Findings of Noncompliance 2

The LEA had very few findings ofnoncompliance in the prior schoolyear. Compliance rates are 90% orhigher for all reviewed areas.

LEA must correct findings of noncompliance within one year ofidentification.

Internal Monitoring 5The LEA is not using the UPIPS self-monitoring system (or other USBE-approved LEA system).

Submit information about the LEA's internal compliance monitoringprocess. If no process exists, create a procedure to ensure a representativesample of files is reviewed annually and submit the procedure to the USBE.

Dispute Resolution 1 The LEA has no complaints or dueprocess proceedings with findings. No required activities.

Fiscal 1The LEA had 0 areas ofmoderate/high concern as identifiedin the FiCAM Risk Rubric.

No required activities.

Data Timeliness 1All USBE required reports weresubmitted on or before thedeadline.

No required activities.

Page 13

Page 31: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Finance & Accounting Report Enrollment Oct 1 Actual Capacity WaitlistSummary, Notes & Action Items ES 818 750 1971

Prepared by: Max Meyer, Beverly Ledward JH 760 675 294Business Managers HS 571 725 38

Month Ending: Total 2149 2150 2303

*Skyward Entity Count as of 02/27/2017

*Actual CapacityFY17

Waitlist Short Trf out Trf inES K 123 125 246 -2 3 2ES 1 123 125 250 -2 1 1ES 2 125 125 286 0 0 0ES 3 124 125 436 -1 0 0

- Days Cash on Hand: 99 ES 4 152 125 408 27 0 0ES 5 167 125 426 42 1 0JH 6 251 225 370 26 0 0JH 7 249 225 43 24 0 0

- 009-Activities -After School Programs: Music and Drama department California Trip. JH 8 250 225 12 25 2 0- 134-Employee Training /Development: International Baccalaureate Org. credits. HS 9 188 200 39 -12 3 0- 154- Repair and Maintenance: Snow removal. HS 10 145 200 18 -55 2 0- 245- Other Debt Service Fees: Bond annual service fees. HS 11 150 175 1 -25 1 1

HS 12 93 150 4 -57 0 0Total 2140 2150 2539 10 13 4

PHAST Jan-17 99Dec-16 97Nov-16 94

Action Items Oct-16 90Sep-16 89Aug-16 90

Jul-16 88Jun-16 95

May-16 93Apr-16 91

Mar-16 88

Feb-16 87Jan-16 82

Cash on Hand - HistoryThe Lunch Program is a seperate Fund, and for reporting purposes

January 31, 2017

NotesBalance Sheet

Days Cash on Hand excluding Equipment, Building projects, Principal, and Other Debt Service Fees: 109

PH Lunch Program

Income Statement

SummaryFinances are trending as expected. W2 and 1099 tax forms were sent out in January. The approved budget revision has been entered and is reflected in this reports. The reimbursement from the Repair and Replacement Bond Account has been processed and deposited.

is included in the HIGH SCHOOL columns.

PHAST income and expenses are also all recorded under the

High School.

0

20

40

60

80

100

120

Jan-16

Feb-16

Mar-16

Apr-1

6

May-16

Jun-16

Jul-1

6

Aug-16

Sep-16

Oct-1

6

Nov-16

Dec-16

Jan-17

DAYS

Days Cash on Hand

Page 32: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Annual Charter School Scoreboard

2 Years Ago 1 Year Ago NowLocal Revenue 261 340         365       State Revenue 3600 3,696      4,007    Federal Revenue 65 39           42         Total Revenues 3926 4,075      4,416    

 YTD REVENUE PER STUDENT (By Funding Source)

31‐Jan‐17

60.62%

58.16% 58.63%

56.00%

58.00%

60.00%

62.00%

2 Years Ago 1 Year Ago Now

Percentage of Revenue Budget

Percentage of Revenues Budget Used

81.27%58.34% 55.84%

0.00%

50.00%

100.00%

2 Years Ago 1 Year Ago Now

Percentage of Expenditure Budget

Percentage of Expenditure Budget Used

94 

97 99 

 90

 100

‐60 Days ‐30 Days Now

Days Cash on Hand(Show the days the school can continue operations based on 

average daily expenditures)

Days Cash on Hand

Monthly SCOREBOARD

 ‐

 2,000,000

 4,000,000

 6,000,000

Wages and Benefits Professional Services Property Services Other Services Supplies & Materials Property & Equipment Other Expenses

Expenses By Type

Now

1 Year Ago

2 Years Ago

2,137 

2,152 

2,142 

 2,120

 2,130

 2,140

 2,150

 2,160

‐60 Days ‐30 Days Now

Enrollment by Month

Enrollment by Month

 4,000,000 5,000,000 6,000,000

2 YearsAgo

1 YearAgo

Now

Wages and Benefits

Wages andBenefits

AIMUP!forCharterSchoolSuccessAccountability * Improvement * Monitoring * Understanding * Peace of Mind

Page 33: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall     Balance SheetAs of January 31, 2017

Assets Cash   Unrestricted Cash     Regular Checking 4,019,005        Savings 10,892             Money Market and CD 355,694           Cash on Hand ‐

    Total Unrestricted Cash 4,385,592     

   Restricted cash     US Bank Bond Principal 177,146           US Bank Bond Interest 501,862           US Bank Bond Reserve 1,590,750        US Bank Bond Project ‐     US Bank Bond Other 537,382      

    Total Restricted cash 2,807,140     

 Total Cash 7,192,731   

 Accounts receivable   Local ‐   State ‐   Federal ‐   Sales tax receivable 477               Total Accounts receivable 477              

 Prepaid Expenses and Deferred Charges 800              

Total Assets 7,194,008     

INTENDED FOR MANAGEMENT USE ONLY Balance Sheet     ‐     Page 1 2/14/2017 11:17 AM

Page 34: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall     Balance SheetAs of January 31, 2017

Liabilities and fund balance Liabilities:   Accounts payable 103,124         P‐Card liabilities ‐   Wages and payroll taxes  payable 252,374         Retirement liability payable ‐   Health Benefit Liability Payable ‐   Wages Accrued 905,830         Employee Benefits Accrued ‐   Unearned Revenue 30,317        

  Total Liabilities: 1,291,645     

 Fund Balance:   Beginning fund balance 5,320,100      Net income (loss) 582,263      

  Total Fund Balance: 5,902,363     

Total Liabilities and fund balance 7,194,008   

INTENDED FOR MANAGEMENT USE ONLY Balance Sheet     ‐     Page 2 2/14/2017 11:17 AM

Page 35: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

001    Revenue002    Local Revenue004 Transportation Fees ‐ ‐ 14,343            14,343            ‐ ‐ 22,000              22,000               65.20% ‐ ‐ (7,657)               (7,657)                 ‐                        6,533                7,811                 005 Interest Income 22,017              790                  ‐ 22,808            37,000             1,100               38,100               59.86% (14,983)             (310)                  ‐ (15,292)               3,033                3,179                3,489                 006 Lunch Fee Student ‐                         ‐ 252,445          252,445          ‐ ‐ 374,000           374,000             67.50% ‐ ‐ (121,555)          (121,555)            48,156             27,637             46,002              007 Lunch Fee Non Students ‐                         ‐ 3,283              3,283              ‐ ‐ 7,000                7,000                 46.90% ‐ ‐ (3,717)               (3,717)                 785                   424                   742                    008 Miscellaneous Sales 8,493                38,852              60,802            108,147          8,700               38,000             54,725              101,425             106.63% (207)                  852                    6,077                6,722                  11,889             3,317                6,511                 009 Activities‐ After School Programs ‐ 27,140              149,542          176,682          28,700             130,000           158,700             111.33% ‐ (1,560)               19,542              17,982                28,266             28,460             34,663              010 Student Fees‐ School Programs 37                      2,450                27,503            29,990            30                     5,200               26,600              31,830               94.22% 7                        (2,750)               903                    (1,840)                 2,991                1,472                1,407                 011 Student Fees‐Secondary (not K‐6) ‐ 59,495              52,988            112,483          ‐ 59,000             53,000              112,000             100.43% ‐ 495                    (12)                    483                      795                   20                     (305)                   014 Cash Donation 2,706                120                  2,449              5,275              5,000               3,500               3,000                11,500               45.87% (2,294)               (3,380)               (551)                  (6,225)                 691                   218                   2,089                 015 Parent Organization ‐ 26                     23,462            23,488            ‐ 30,000              30,000               78.29% ‐ 26                      (6,538)               (6,512)                 4,143                2,794                6,381                 016 Sales & Rentals 8,320                3,550                9,913              21,783            11,000             3,400               15,000              29,400               74.09% (2,680)               150                    (5,087)               (7,617)                 4,213                3,673                5,763                 017 Other Local Income 1,305                4,866                6,986              13,157            1,300               1,450               22,600              25,350               51.90% 5                        3,416                (15,614)             (12,193)               3,427                822                   3,388                 019     Total Local Revenue 42,878              137,290            603,716          783,884          63,030             140,350           737,925           941,305             83.28% (20,152)             (3,060)               (134,209)          (157,421)            108,389           78,546             117,941            

Providence HallIncome Statement

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 3  2/14/2017 11:20 AM

Page 36: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

021     State Revenue022 Regular School Programs K‐12 1,261,817        1,329,564        1,268,146      3,859,527      2,170,711        2,260,063      2,182,765        6,613,539         58.36% (908,894)          (930,499)          (914,619)          (2,754,012)         550,803           550,802           621,503            023 Professional Staff 54,517              65,042              56,312            175,871          91,363             107,173           102,957           301,494             58.33% (36,846)             (42,132)             (46,645)             (125,622)            25,125             25,125             28,229              024 Flexible Allocation   15,061            15,061            25,818              25,818               58.34% ‐ ‐ (10,757)             (10,757)               2,151                2,401                2,102                 025 Educator Salary Adjustment 125,418            149,575            129,805          404,799          210,288           246,678           236,974           693,941             58.33% (84,870)             (97,104)             (107,169)          (289,142)            57,828             64,300             56,534              026 Class Size Reduction K‐8 257,573            ‐ 257,573          441,206           ‐ 441,206             58.38% (183,633)          ‐ ‐ (183,633)            36,727             36,808             37,294              027 Charter School Administration 40,982              43,184              41,192            125,358          70,535             73,438             70,927              214,900             58.33% (29,553)             (30,254)             (29,735)             (89,542)               17,908             19,991             17,492              028 Charter ‐Local Replacement 820,059            864,116            824,245          2,508,420      1,411,405        1,469,502      1,419,242        4,300,149         58.33% (591,346)          (605,386)          (594,997)          (1,791,729)         358,346           400,033           350,008            029 Special Ed ‐Add‐on 266,847            378,033            237,197          882,076          457,451           648,056           406,623           1,512,130         58.33% (190,605)          (270,023)          (169,426)          (630,054)            126,011           126,011           126,011            030 Special Ed ‐Self‐Contained 2,720                ‐ 1,088              3,808              2,400               1,727               2,400                6,527                 58.33% 320                    (1,727)               (1,312)               (2,720)                 544                   544                   544                    031 Special Ed ‐Extended/State 3,641                5,463                16,494            25,598            4,200               940                 24,520              29,660               86.30% (559)                  4,523                (8,026)               (4,062)                 2,115                2,115                2,126                 032 Advancement for Acc. Learning ‐ ‐ 1,290              1,290              ‐ ‐ 2,211                2,211                 58.33% ‐ ‐ (921)                  (921)                    515                   129                   129                    033 Gifted and Talented Learning ‐ ‐ 5,784              5,784              9,916                9,916                 58.33% ‐ ‐ (4,132)               (4,132)                 826                   947                   4,011                 034 Enhancement for At‐Risk 34,716              ‐ ‐ 34,716            59,513             59,513               58.33% (24,797)             ‐ ‐ (24,797)               4,959                4,959                24,797              035 Early Interventions 41,417              ‐ ‐ 41,417            71,000             ‐ 71,000               58.33% (29,583)             ‐ ‐ (29,583)               5,917                5,917                5,917                 036 Reading Improvement Program K‐3 39,515              ‐ ‐ 39,515            63,737             ‐ ‐ 63,737               62.00% (24,222)             ‐ ‐ (24,222)               5,644                7,313                26,557              037 Online Technology ‐  ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐                        ‐                        ‐                         039 International Baccalaureate 1,232                1,232                5,924              8,388              3,571               3,571               6,217                13,359               62.79% (2,339)               (2,339)               (294)                  (4,971)                 994                   1,232                1,232                 040 School LAND Trust Program 47,311              50,912              48,984            147,207          62,380             37,385             47,441              147,207             100.00% (15,069)             13,526              1,543                0                          ‐                        ‐                        ‐                         041 HB2 Computer Adaptive Testing   ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐   ‐                        ‐                        ‐                         042 Lunch‐State Liquor Tax ‐ ‐ 34,230            34,230            ‐ ‐ 118,000           118,000             29.01% ‐ ‐ (83,770)             (83,770)               5,021                8,023                7,844                 043 School Nurses 2,860                3,015                2,875              8,750              4,923               5,126               4,951                15,000               58.33% (2,063)               (2,111)               (2,075)               (6,250)                 1,250                1,250                1,250                 044 UPASS ‐Evaluation & Assessment ‐ ‐ 2,603              2,603              4,461                4,461                 58.34% ‐ ‐ (1,859)               (1,859)                 372                   372                   372                    045 Library Books & Electronic Resources 584                   382                  364                 1,330              674                  350                 1,556                2,580                 51.55% (90)                    32                      (1,192)               (1,250)                 222                   185                   185                    046 Teachers Mat. & Supp. 7,652                9,147                7,821              24,620            7,461               8,752               8,408                24,620               100.00% 191                    395                    (587)                  (0)                         ‐                        4,949                ‐                         047 Other State Revenue ‐ 4,029                114                 4,142              ‐ 6,961               250                   7,211                 57.44% ‐ (2,933)               (136)                  (3,069)                 559                   3,356                ‐                         050     Total State Revenue 3,008,862        2,903,693        2,699,528      8,612,084      5,132,819        4,869,724      4,675,637        14,678,180       58.67% (2,123,957)       (1,966,031)       (1,976,109)       (6,066,096)         1,203,837        1,266,762        1,314,136         

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 4  2/14/2017 11:20 AM

Page 37: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

051     Federal Revenue052 IDEA ‐B ‐Disabled   ‐ 76,421             86,052             92,427              254,900             ‐ (76,421)             (86,052)             (92,427)             (254,900)            ‐                        ‐                        ‐                         054 National School Lunch Progam ‐ ‐ 27,384            27,384            ‐ ‐ 47,850              47,850               57.23% ‐ ‐ (20,466)             (20,466)               4,017                6,418                6,276                 055 Free & Reduced Lunch ‐ ‐ 51,183            51,183            ‐ ‐ 100,650           100,650             50.85% ‐ (100,650)          51,183              (49,467)               7,641                12,067             11,417              056 CNP Milk ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐   ‐                        ‐                        ‐                         057 Breakfast Reimbursement ‐ ‐ 7,739              7,739              ‐ ‐ 19,250              19,250               40.20% ‐ (19,250)             7,739                (11,511)               1,240                1,944                1,819                 058 After School Lunch ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐   ‐                        ‐                        ‐                         060 Title 1 Disadvantaged 242                   254                  2,970              3,466              36,065             41,230             41,231              118,526             2.92% (35,823)             (40,976)             (38,261)             (115,060)            ‐                        ‐                        ‐                         061 Title II Teacher Improvement ‐ ‐ ‐ ‐ 8,250               8,250               8,466                24,966               ‐ (8,250)               (8,250)               (8,466)               (24,966)               ‐                        ‐                        ‐                         063     Total Federal Revenue 242                   254                  89,277            89,773            120,736           135,532           309,874           566,142             15.86% (120,494)          (255,178)          (100,697)          (476,369)            12,898             20,429             19,511              

080   Total Revenue 3,051,982        3,043,438        3,395,020      9,490,441      5,316,585        5,147,806      5,723,436        16,187,827       58.63% (2,264,603)       (2,226,468)       (2,208,515)       (6,699,586)         1,325,123        1,365,738        1,454,088         

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 5  2/14/2017 11:20 AM

Page 38: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

101     Expense102     Salaries 100103 Wages ‐ Principals and Directors 43,120              46,770              49,557            139,447          80,000             85,000             92,000              257,000             54.26% (36,880)             (38,230)             (42,443)             (117,553)            20,480             13,511             19,459              104 Wages ‐ Instructional Support 40,289              62,605              55,352            158,246          67,980             97,980             92,980              258,940             61.11% (27,691)             (35,375)             (37,628)             (100,694)            22,721             17,888             23,971              105 Wages ‐ Teachers 786,016            1,006,232        800,043          2,592,292      1,371,929        1,669,220      1,391,120        4,432,268         58.49% (585,913)          (662,987)          (591,076)          (1,839,976)         476,759           290,398           470,916            106 Wages ‐ Teachers‐Special Ed 82,939              127,348            117,191          327,479          132,000           205,568           189,644           527,212             62.12% (49,061)             (78,220)             (72,453)             (199,733)            50,899             45,844             68,213              107 Wages ‐ Substitute Teacher 3,916                575                  2,452              6,942              16,920             7,894               8,844                33,658               20.62% (13,005)             (7,320)               (6,393)               (26,717)               1,989                1,066                1,599                 108 Wages ‐ Support Services Students 124,615            94,953              88,365            307,933          208,898           166,623           153,023           528,544             58.26% (84,284)             (71,670)             (64,658)             (220,611)            55,003             38,296             57,997              109 Wages ‐ Admin Support Staff 66,807              58,919              57,705            183,431          112,462           98,312             107,446           318,220             57.64% (45,655)             (39,394)             (49,741)             (134,789)            26,831             17,117             27,761              110 Wages ‐ Aides & Paraprofessionals 192,475            15,210              12,192            219,876          381,550           43,344             17,640              442,534             49.69% (189,075)          (28,134)             (5,448)               (222,658)            45,858             24,878             41,332              111 Wages ‐ SpEd Aide & Paraprofess 100,179            82,427              56,182            238,787          201,224           171,504           104,228           476,956             50.06% (101,045)          (89,077)             (48,046)             (238,169)            45,651             30,200             41,867              112 Wages ‐ Bus Drivers ‐ ‐ 11,216            11,216            ‐ ‐ 13,306              13,306               84.30% ‐ ‐ (2,090)               (2,090)                 1,848                3,007                636                    113 Wages ‐ Computer & Tech 14,857              14,857              15,612            45,327            27,665             27,650             27,650              82,965               54.63% (12,808)             (12,793)             (12,038)             (37,638)               7,328                5,329                6,904                 114 Wages ‐ Admin MAINT & OPS 28,880              22,790              31,390            83,060            39,160             32,000             42,719              113,879             72.94% (10,280)             (9,210)               (11,329)             (30,819)               12,203             9,211                14,056              115 Wages ‐ Food Services ‐ ‐ 144,745          144,745          ‐ ‐ 252,860           252,860             57.24% ‐ ‐ (108,114)          (108,114)            24,709             16,332             25,373              117     Total Salaries 100 1,484,093        1,532,686        1,442,001      4,458,780      2,639,788        2,605,095      2,493,459        7,738,342         57.62% (1,155,696)       (1,072,409)       (1,051,458)       (3,279,563)         792,280           513,076           800,083            

121     Benefits 200122 Retirement Programs 53,904              74,330              70,268            198,502          139,036           159,386           147,247           445,668             44.54% (85,131)             (85,055)             (76,979)             (247,166)            35,331             34,925             36,442              123 Social Security & Medicare Tax 85,135              96,458              91,469            273,062          202,770           199,290           190,750           592,810             46.06% (117,635)          (102,831)          (99,282)             (319,748)            48,473             44,973             49,390              124 Health Benefits 119,819            161,781            151,674          433,273          297,638           325,983           320,895           944,515             45.87% (177,819)          (164,202)          (169,221)          (511,242)            69,363             70,793             72,162              125 Unemployment W/C Insurance 12,116              12,987              12,316            37,420            22,898             22,464             29,125              74,487               50.24% (10,782)             (9,476)               (16,809)             (37,067)               4,598                4,045                3,970                 128     Total Benefits 200 270,974            345,557            325,727          942,257          662,342           707,122           688,017           2,057,481         45.80% (391,368)          (361,565)          (362,291)          (1,115,224)         157,764           154,736           161,966            

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 6  2/14/2017 11:20 AM

Page 39: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

131     Purchased Prof & Tech Services 300 ‐132 Management / Business Services 34,490              36,837              33,674            105,000          71,292             63,773             58,000              193,065             54.39% (36,802)             (26,936)             (24,327)             (88,065)               15,000             15,000             15,000              133 Instructional Services 22,612              15,999              29,586            68,197            40,000             35,000             65,000              140,000             48.71% (17,388)             (19,001)             (35,414)             (71,804)               8,556                7,263                11,702              134 Employee Training / Development 8,684                6,040                12,315            27,039            21,500             11,350             20,000              52,850               51.16% (12,816)             (5,310)               (7,685)               (25,811)               (10,332)            1,991                17,245              135 Education Support Services 24,352              8,458                7,376              40,186            42,000             36,000             20,000              98,000               41.01% (17,648)             (27,543)             (12,624)             (57,815)               4,801                7,942                8,183                 136 Administrative Support Services ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐   ‐                        ‐                        ‐                         137 Computer and Tech Services 11,261              12,270              15,363            38,895            17,000             24,500             21,500              63,000               61.74% (5,739)               (12,230)             (6,137)               (24,105)               3,333                3,333                3,333                 138 Legal and Accounting 8,222                8,844                6,991              24,057            13,000             10,000             7,000                30,000               80.19% (4,778)               (1,156)               (9)                       (5,943)                 702                   8,290                ‐                         139 Other Purchased Services 6,727                234                  17,668            24,628            20,000             10,000             60,000              90,000               27.36% (13,273)             (9,766)               (42,332)             (65,372)               1,269                868                   6,024                 141     Total Purchased Prof/Tech Services 30 116,348            88,682              122,972          328,001          224,792           190,623           251,500           666,915             49.18% (108,444)          (101,942)          (128,528)          (338,914)            23,329             44,688             61,487              

151     Purchased Property Services 400152 Utilities Expenses 12,831              16,196              15,511            44,537            23,000             30,000             26,500              79,500               56.02% (10,170)             (13,804)             (10,989)             (34,963)               2,140                2,388                4,325                 153 Repair & Maint ‐Comp & Tech 5,404                6,675                6,751              18,830            11,000             10,500             11,000              32,500               57.94% (5,596)               (3,825)               (4,249)               (13,670)               2,567                6,942                903                    154 Repair & Maint ‐Facilities & Custodial 42,219              40,445              52,700            135,364          59,000             92,000             80,000              231,000             58.60% (16,781)             (51,555)             (27,300)             (95,636)               36,938             9,673                17,894              155 Repair & Maintenance ‐Transportation ‐ ‐ 7,291              7,291              ‐ ‐ 13,000              13,000               56.08% ‐ ‐ (5,709)               (5,709)                 2,757                ‐                        945                    156 Out Services‐ Custodial 23,804              25,209              35,756            84,768            55,000             45,000             85,000              185,000             45.82% (31,196)             (19,791)             (49,244)             (100,232)            12,007             7,750                11,325              157 Lease‐Rent Expense ‐ 21,131              1,236              22,367            36,000             5,500                41,500               53.90% ‐ (14,869)             (4,264)               (19,133)               4,000                3,000                3,000                 159     Total Purchased Property Services 400 84,257              109,656            119,244          313,157          148,000           213,500           221,000           582,500             53.76% (63,743)             (103,844)          (101,756)          (269,343)            60,409             29,753             38,392              

171     Other Purchased Services 500172 Transportation Services ‐ ‐ 423                 423                 ‐ ‐ 1,000                1,000                 42.25% ‐ ‐ (578)                  (578)                    ‐                        ‐                        ‐                         173 Insurance Expense 21,776              19,950              15,308            57,034            24,000             22,150             16,000              62,150               91.77% (2,224)               (2,200)               (692)                  (5,116)                 ‐                        (464)                  (2,183)               174 Telephone & Internet 3,521                3,454                1,236              8,211              6,200               7,000               2,400                15,600               52.63% (2,679)               (3,546)               (1,164)               (7,389)                 1,234                1,122                1,132                 175 Other Communication Expense ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐                        ‐                        ‐                         176 Postage & Mailing Expense 830                   886                  839                 2,556              1,800               1,000               2,400                5,200                 49.15% (970)                  (114)                  (1,561)               (2,644)                 392                   198                   489                    178 Copy and Print Services ‐ 1,415                ‐ 1,415              400                  2,000               2,000                4,400                 32.16% (400)                  (585)                  (2,000)               (2,985)                 ‐                        ‐                        ‐                         179 Advertising‐ Administration 3,008                3,858                5,369              12,234            3,600               5,000               9,700                18,300               66.86% (592)                  (1,142)               (4,331)               (6,066)                 3,754                4,429                397                    180 Travel‐ Staff Travel & Mileage 951                   9,912                14,471            25,334            3,000               17,000             19,000              39,000               64.96% (2,049)               (7,088)               (4,529)               (13,666)               74                     764                   4,523                 181 Travel ‐ Field Trips 2,539                5,260                14,026            21,825            9,075               7,500               70,000              86,575               25.21% (6,536)               (2,240)               (55,974)             (64,750)               2,138                6,566                9,048                 182 Contract Foodservice ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐                        ‐                        ‐                         183     Total Other Purchased Services 500 32,626              44,736              51,670            129,032          48,075             61,650             122,500           232,225             55.56% (15,449)             (16,914)             (70,830)             (103,193)            7,592                12,616             13,406              

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 7  2/14/2017 11:20 AM

Page 40: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

191     Supplies 600192 Classroom 26,255              65,324              55,494            147,073          42,700             104,752           96,500              243,952             60.29% (16,445)             (39,428)             (41,006)             (96,879)               9,473                8,322                9,409                 193 Employee Motivation 8,471                4,197                6,677              19,344            14,000             10,000             15,000              39,000               49.60% (5,529)               (5,803)               (8,323)               (19,656)               2,969                7,820                2,553                 194 Employee Training Supplies 1,711                1,141                1,311              4,163              4,500               2,000               4,000                10,500               39.65% (2,789)               (859)                  (2,689)               (6,337)                 (146)                  996                   757                    195 Special Ed 6,709                5,573                6,232              18,514            10,000             10,000             10,000              30,000               61.71% (3,291)               (4,427)               (3,768)               (11,486)               2,401                989                   2,958                 196 Administration Supplies 3,651                5,685                6,223              15,559            10,000             8,000               11,000              29,000               53.65% (6,349)               (2,315)               (4,777)               (13,441)               1,002                1,197                2,832                 197 Board Supplies 946                   156                  111                 1,213              1,000               1,000               1,000                3,000                 40.44% (54)                    (844)                  (889)                  (1,787)                 11                     549                   237                    198 Vending Machines 271                   288                  409                 968                 1,000               1,000               1,000                3,000                 32.26% (729)                  (712)                  (591)                  (2,032)                 117                   81                     187                    199 Food and Supplies ‐ ‐ 188,768          188,768          ‐ ‐ 317,000           317,000             59.55% ‐ ‐ (128,232)          (128,232)            35,857             17,133             34,424              200 Maintenance & Custodial Supplies 11,881              14,744              13,394            40,020            18,000             20,000             26,000              64,000               62.53% (6,119)               (5,256)               (12,606)             (23,980)               6,239                2,284                1,613                 201 Transportation ‐ ‐ 291                 291                 ‐ ‐ 1,000                1,000                 29.08% ‐ ‐ (709)                  (709)                    24                     20                     125                    202 Energy‐Electricity & Natural Gas 29,540              39,218              42,198            110,956          54,000             64,000             70,000              188,000             59.02% (24,460)             (24,783)             (27,802)             (77,044)               20,466             16,555             13,620              203 Textbooks & Instructional Software 37,145              75,135              67,207            179,487          39,500             87,848             68,000              195,347             91.88% (2,354)               (12,713)             (792)                  (15,860)               ‐                        ‐                        ‐                         204 Library Books & Supplies 3,481                5,301                4,969              13,751            10,000             11,190             6,500                27,690               49.66% (6,519)               (5,889)               (1,531)               (13,939)               2,052                1,313                2,149                 205 Computer and Tech 104,007            91,492              60,081            255,580          114,451           82,475             50,000              246,926             103.50% (10,444)             9,017                10,081              8,654                  462                   3,048                2,993                 206 Motor, Fuel & Oil ‐ ‐ 3,308              3,308              ‐ ‐ 5,500                5,500                 60.15% ‐ ‐ (2,192)               (2,192)                 625                   348                   300                    207 Parent Organization ‐ ‐ 23,523            23,523            ‐ ‐ 30,000              30,000               78.41% ‐ ‐ (6,477)               (6,477)                 683                   6,742                2,111                 208 Student Programs 702                   25,333              92,921            118,956          7,500               33,000             125,000           165,500             71.88% (6,798)               (7,667)               (32,079)             (46,544)               3,474                10,556             15,877              209 Student Motivation 833                   4,003                4,046              8,882              8,000               5,500               8,500                22,000               40.37% (7,167)               (1,497)               (4,454)               (13,118)               1,956                419                   1,423                 210 Fund Raising 1,326                6,935                26,915            35,176            1,500               8,000               25,000              34,500               101.96% (174)                  (1,065)               1,915                676                      5,025                8,205                2,684                 213     Total Supplies 600 236,930            344,524            604,078          1,185,531      336,150           448,765           871,000           1,655,915         71.59% (99,221)             (104,241)          (266,922)          (470,384)            92,691             86,577             96,253              

221     Property (Equipment) 700222 Land & Site Improvement 141,652            6,742                ‐ 148,394          141,652           6,742               ‐ 148,394             100.00% (141,652)          (0)                       ‐ (141,652)            ‐                        ‐                        ‐                         223 Buildings ‐ 17,655              ‐ 17,655            ‐ 608,000           ‐ 608,000             2.90% ‐ (590,345)          ‐ (590,345)            ‐                        3,900                ‐                         224 Equipment ‐Instruction ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐ ‐   ‐                        ‐                        ‐                         225 Equipment ‐Administration ‐ ‐ 2,839              2,839              ‐ ‐ 2,839                2,839                 100.00% ‐ ‐ (2,839)               (2,839)                 ‐                        ‐                        ‐                         226 Equipment ‐Tech Hardware/Software ‐ 11,485              ‐ 11,485            ‐ 11,485             ‐ 11,485               100.00% ‐ (11,485)             ‐ (11,485)               ‐                        ‐                        ‐                         227 Equipment ‐Facilities ‐ 2,009                2,163              4,172              ‐ 2,009               2,163                4,172                 100.00% ‐ (2,009)               (2,163)               (4,172)                 ‐                        ‐                        ‐                         228 Equipment ‐Transportation ‐ ‐ 12,500            12,500            ‐ ‐ 25,000              25,000               50.00% ‐ ‐ (12,500)             (12,500)               ‐                        ‐                        ‐                         229 Equipment ‐Food Services ‐ ‐ 6,597              6,597              ‐ ‐ 40,000              40,000               16.49% ‐ ‐ (33,403)             (33,403)               ‐                        ‐                        ‐                         232     Total Property (Equipment) 700 141,652            37,890              24,099            203,642          141,652           628,236           70,002              839,890             24.25% (141,652)          (603,839)          (50,905)             (796,395)            ‐                        3,900                ‐                         

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 8  2/14/2017 11:20 AM

Page 41: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

For the Year‐To‐Date Ended January 31, 2017

 Actual        ES YTD 

 Actual        JH YTD 

Actual        HS YTD 

Actual       Total YTD 

ES           Budget 

 JH           Budget 

HS           Budget 

Total         Budget 

% Budget    to Actual 

ES        Ovr(Und) 

JH        Ovr(Und) 

HS        Ovr(Und) 

 Total       Ovr(Und) 

 Current   Month   Prior   Month 

 2 Months   Prior 

Providence HallIncome Statement

241     Other Objects 800242 Dues and Fees 15,181              16,737              39,765            71,683            17,500             17,000             45,000              79,500               90.17% (2,319)               (264)                  (5,235)               (7,818)                 993                   877                   24,551              243 Interest Paid ‐Loans 602,269            195,963            ‐ 798,232          602,269           353,570           600,250           1,556,089         51.30% (602,269)          (157,607)          (600,250)          (1,360,126)         19,177             19,199             19,222              244 Principal Paid ‐Loans 340,000            78,394              ‐ 418,394          170,000           142,941           170,000           482,941             86.63% 170,000            (64,547)             (170,000)          (64,547)               7,617                7,595                7,573                 245 Other Debt Service Fees 28,870              5,329                25,270            59,469            28,185             6,000               28,185              62,370               95.35% 685                    (671)                  (2,915)               (2,901)                 5,984                1,645                1,800                 246 Indirect Costs ‐ ‐ 0.00 ‐ 0                       0                      0                       1                         ‐ (0)                       (0)                       (0)                       (1)                         ‐                        ‐                        ‐                         247     Total Other Objects 800 986,320            296,423            65,035            1,347,778      817,954           519,511           843,435           2,180,901         61.80% (433,903)          (223,088)          (778,400)          (1,435,392)         33,771             29,316             53,145              

249   Total Expense 3,353,199        2,800,152        2,754,826      8,908,178      5,018,754        5,374,501      5,560,914        15,954,169       55.84% (2,409,475)       (2,587,842)       (2,811,090)       (7,808,407)         1,167,837        874,662           1,224,732         

261 Total Net Income (Loss) (301,217)          243,285            640,194          582,263          297,831           (226,695)        162,522           233,658             249.19% 144,873            361,374            602,574            1,108,821          157,286           491,076           229,356            

INTENDED FOR MANAGEMENT USE ONLY Income Statement      ‐     Page 9  2/14/2017 11:20 AM

Page 42: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall       Statement of Cash Flows

For the Year‐To‐Date Ended January 31, 2017

Net income (loss) 582,263       

Adjustments to Reconcile Net Income (Loss) to Net Cash: Increase (Decrease) in cash as a result of:   (Increase) Decrease in:     Accounts Receivable 67,636              Prepayments and Deferred Charges 1,021              Increase (Decrease) in:     Accounts Payable 27,862              P‐Card Liabilities (28,842)             Wages and Payroll Taxes Payable (16,227)             Retirement Liability Payable (26,838)             Health Benefit Liability Payable (3,826)               Wages Accrued 278,207            Benefits Accrued (87,205)             Unearned Revenue ‐

Total adjustment to reconcile Net Income (Loss) to Net Cash 211,789       

Net Increase (Decrease) in Cash 794,052       

Total cash at beginning of Period 6,340,996   

Total Cash at End of Period 7,135,048   

 Less Restricted Cash 2,807,140   

Unrestricted Cash 4,327,908   

Supplemental Data: Days Cash on Hand (Unrestricted) 99Calculation based upon the total annual expenditure budget divided by 365 days.

INTENDED FOR MANAGEMENT USE ONLY Cash Flows     ‐     Page 10  2/14/2017 11:22 AM

Page 43: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Providence Hall      Lunch Program       Income Statement

For the Year‐To‐Date Ended January 31, 2017

Current Month

Year‐To  Date

Annual Budget

Over (Under) Budget

Revenue:1000 Local Revenue 49,070     256,068   381,725   (125,657)     3000 State Revenue 5,021        34,230     118,000   (83,770)        4000 Federal Revenue 12,898     86,307     167,750   (81,443)        

Total Revenue 66,989     376,604   667,475   (290,871)     

Expenditures:100 Salaries and Wages 24,709     144,745   252,860   (108,114)     200 Employee Benefits 4,505        24,664     61,532     (36,868)        300 Professional and Technical Services 612           4,828        10,000     (5,172)          400 Property Services 327           4,687        15,000     (10,313)        500 Other Services ‐ 917           1,700        (783)             600 Supplies and Materials 35,857     192,826   322,000   (129,174)     700 Equipment ‐ 6,597        40,000     (33,403)        800 Other Objects ‐ ‐ ‐ ‐                    

Total Expense 66,011     379,265   703,092   (323,827)     

Net Income 978           (2,661)      (35,617)    32,956         

INTENDED FOR MANAGEMENT USE ONLY Lunch Program     ‐      Page 11  2/14/2017 11:23 AM

Page 44: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Check Register January 2017

Providence Hall

Disbursement Summary

Checking MACU - 01/01/2017 to 01/31/2017

Payee Name Reference No. Payment Date Payment Amount Source

BANKING FEE 1/31/2017 $65.58 Reconciliation

Payroll 110171200 1/10/2017 $205,023.69 Paycheck

USDA Rural Development 113171 1/13/2017 $26,794.00 Purchasing

Payroll 125171200 1/25/2017 $242,102.06 Paycheck

ACE RECYCLING & DISPOSAL, INC 5783 1/3/2017 $383.22 Purchasing

BCI - Utah Bureau of Criminal Id. 5784 1/3/2017 $150.00 Purchasing

Comcast 5785 1/3/2017 $480.31 Purchasing

Herriman City 5786 1/3/2017 $939.02 Purchasing

Kelly Services, Inc. 5787 1/3/2017 $2,172.60 Purchasing

NCS Pearson, Inc 5788 1/3/2017 $549.68 Purchasing

OFFICE DEPOT 5789 1/3/2017 $664.49 Purchasing

PEHP Group Insurance 5790 1/3/2017 $81,739.52 Purchasing

QUESTAR GAS 5791 1/3/2017 $4,434.70 Purchasing

Rocky Mountain Power 5792 1/3/2017 $12,120.75 Purchasing

The Lincoln National Life Insurance Company 5793 1/3/2017 $3,097.69 Purchasing

Workers Compensation Fund 5794 1/3/2017 $2,065.52 Purchasing

Capstone Press, Inc 5795 1/3/2017 $979.75 Purchasing

Charter Solutions, Inc. 5796 1/3/2017 $15,000.00 Purchasing

H-Wire Technology Solutions, LLC 5797 1/3/2017 $3,333.33 Purchasing

Kelly Services, Inc. 5798 1/3/2017 $3,131.10 Purchasing

Meadow Gold Dairies SLC 5799 1/3/2017 $234.56 Purchasing

National Benefits Services LLC 5800 1/3/2017 $94.25 Purchasing

NICHOLAS & COMPANY 5801 1/3/2017 $1,763.38 Purchasing

School Nutrition Association 5802 1/3/2017 $41.50 Purchasing

School Nutrition Association 5803 1/3/2017 $11.00 Purchasing

Tenney's Pizza Riverton 5804 1/3/2017 $657.34 Purchasing

Baker, Renita 5805 1/10/2017 $687.85 Paycheck

Williams, Karinne Ilka 5806 1/10/2017 $46.42 Paycheck

ACE RECYCLING & DISPOSAL, INC 5807 1/10/2017 $878.66 Purchasing

Ag Credit 5808 1/10/2017 $1,645.11 Purchasing

Apple Inc. 5809 1/10/2017 $298.00 Purchasing

Automated Business Products 5810 1/10/2017 $1,634.88 Purchasing

BirdBrain Technologies LLC 5811 1/10/2017 $117.92 Purchasing

Brady Industries 5812 1/10/2017 $681.86 Purchasing

Butler, Erica 5813 1/10/2017 $62.25 Purchasing

Center for Education & Employment Law 5814 1/10/2017 $154.95 Purchasing

CR Lighting & Electric, Inc. 5815 1/10/2017 $325.34 Purchasing

DeHaan Enterprises 5816 1/10/2017 $3,861.00 Purchasing

Design Space Modular Buildings, Inc. 5817 1/10/2017 $3,000.00 Purchasing

Eide Bailly LLP 5818 1/10/2017 $8,281.00 Purchasing

Feng, Lian 5819 1/10/2017 $93.40 Purchasing

Firetrol Protection Systems, Inc. 5820 1/10/2017 $89.76 Purchasing

Garrett, Catherine 5821 1/10/2017 $158.17 Purchasing

H-Wire Technology Solutions, LLC 5822 1/10/2017 $637.00 Purchasing

Hancock, Rhonda 5823 1/10/2017 $127.75 Purchasing

J.W. Pepper & Son, Inc 5824 1/10/2017 $605.61 Purchasing

Jackson, Janica 5825 1/10/2017 $32.08 Purchasing

Meadow Gold Dairies SLC 5826 1/10/2017 $881.21 Purchasing

Mount Olympus 5827 1/10/2017 $534.13 Purchasing

National Speech and Debate Association 5828 1/10/2017 $20.00 Purchasing

NICHOLAS & COMPANY 5829 1/10/2017 $4,623.46 Purchasing

OFFICE DEPOT 5830 1/10/2017 $756.84 Purchasing

Salt Lake Speech and Language 5831 1/10/2017 $682.50 Purchasing

Security 101 5832 1/10/2017 $1,042.50 Purchasing

Security Electronics 5833 1/10/2017 $395.00 Purchasing

Page 45: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Check Register January 2017Sherwood, Misty 5834 1/10/2017 $67.13 PurchasingSignCity (Notatek LLC DBA SignCity) 5835 1/10/2017 $200.00 PurchasingSouth Valley Sewer District 5836 1/10/2017 $228.29 PurchasingSSG BUSINESS GROUP dba POSTNET 5837 1/10/2017 $3,754.47 PurchasingStateFire DC Specialties, LLC 5838 1/10/2017 $61.05 PurchasingTelaDoc, Inc. 5839 1/10/2017 $748.00 PurchasingTenney's Pizza Riverton 5840 1/10/2017 $1,761.24 PurchasingUELMA 5841 1/10/2017 $400.00 PurchasingUniversal Athletic 5842 1/10/2017 $182.40 PurchasingVanguard Cleaning Systems of Utah 5843 1/10/2017 $7,750.00 PurchasingVenu Ventures 5844 1/10/2017 $3,825.00 PurchasingArtist Corner 5845 1/10/2017 $848.47 PurchasingNCS Pearson, Inc 5846 1/10/2017 $35.00 PurchasingBCI - Utah Bureau of Criminal Id. 5847 1/17/2017 $50.00 PurchasingBernardi, James 5848 1/17/2017 $630.00 PurchasingBingham High School Speech and Debate 5849 1/17/2017 $100.00 PurchasingBrady Industries 5850 1/17/2017 $151.05 PurchasingButler, Erica 5851 1/17/2017 $87.25 PurchasingCanon Solutions America 5852 1/17/2017 $147.99 PurchasingCentury Link 5853 1/17/2017 $175.07 PurchasingDemco Inc. 5854 1/17/2017 $325.14 PurchasingEndrizzi, Katrina 5855 1/17/2017 $30.57 PurchasingFirstDigital Telecom Billing Department 5856 1/17/2017 $941.65 PurchasingJOHN HANCOCK CHARTER SCHOOL 5857 1/17/2017 $112.00 PurchasingKelly Services, Inc. 5858 1/17/2017 $1,363.20 PurchasingMeadow Gold Dairies SLC 5859 1/17/2017 $976.13 PurchasingNASP, INC 5860 1/17/2017 $312.00 PurchasingNICHOLAS & COMPANY 5861 1/17/2017 $4,181.88 PurchasingProtection One Alarm Monitoring, Inc 5862 1/17/2017 $20.95 PurchasingSherwood, Misty 5863 1/17/2017 $71.27 PurchasingSouth Valley Sewer District 5864 1/17/2017 $89.09 PurchasingSpecial Education Consulting Services, LLC 5865 1/17/2017 $3,048.75 PurchasingSummerhays Music - Orem 5866 1/17/2017 $220.10 PurchasingTenney's Pizza Riverton 5867 1/17/2017 $865.88 PurchasingThompson, Carl 5868 1/17/2017 $267.00 PurchasingWestern Sun Landscape LLC 5869 1/17/2017 $13,925.00 PurchasingWorkers Compensation Fund 5870 1/17/2017 $2,065.52 PurchasingSignCity (Notatek LLC DBA SignCity) 5871 1/17/2017 $250.00 PurchasingMaxim Healthcare Services, Inc. 5872 1/17/2017 $1,069.95 PurchasingBaker, Renita 5873 1/25/2017 $687.85 PaycheckWilliams, Karinne Ilka 5874 1/25/2017 $460.18 PaycheckBrady Industries 5875 1/24/2017 $462.74 PurchasingButler, Erica 5876 1/24/2017 $107.50 PurchasingCarolina Biological Supply 5877 1/24/2017 $592.65 PurchasingCenter for Education & Employment Law 5878 1/24/2017 $134.95 PurchasingComcast 5879 1/24/2017 $572.41 PurchasingCR Lighting & Electric, Inc. 5880 1/24/2017 $505.99 PurchasingDeny Sportswear Inc. 5881 1/24/2017 $349.80 PurchasingElevate 5882 1/24/2017 $427.57 PurchasingGarrett, Catherine 5883 1/24/2017 $59.61 PurchasingGolden Seas Restaurant 5884 1/24/2017 $890.00 PurchasingHeath, Marianne 5885 1/24/2017 $47.25 PurchasingHertzberg- New Method, Inc. Perma-Bound 5886 1/24/2017 $51.61 PurchasingInternational Baccalaureate Organization 5887 1/24/2017 $3,584.00 PurchasingJostens 5888 1/24/2017 $349.74 PurchasingKelly Services, Inc. 5889 1/24/2017 $1,831.80 PurchasingLabor Commission - Safety Division 5890 1/24/2017 $85.00 PurchasingLarsen, Jen 5891 1/24/2017 $211.00 PurchasingMeadow Gold Dairies SLC 5892 1/24/2017 $615.21 PurchasingMount Olympus 5893 1/24/2017 $292.66 Purchasing

Page 46: PHAST Committee Meeting February 9, 2017 General ...providencehall.com/dynamic/content/1048/543/board_of_trustees... · PHAST Committee Meeting February 9, 2017 ... • Weekly PHAST

Check Register January 2017

NICHOLAS & COMPANY 5894 1/24/2017 $3,277.74 Purchasing

OFFICE DEPOT 5895 1/24/2017 $768.96 Purchasing

Ortiz, John 5896 1/24/2017 $8.25 Purchasing

PEHP Group Insurance 5897 1/24/2017 $82,499.20 Purchasing

Rocky Mountain Power 5898 1/24/2017 $11,226.11 Purchasing

Royal Distribution 5899 1/24/2017 $256.13 Purchasing

SCERA COSTUME SHOP 5900 1/24/2017 $776.00 Purchasing

Sherwood, Misty 5901 1/24/2017 $182.25 Purchasing

Tenney's Pizza Riverton 5902 1/24/2017 $906.33 Purchasing

The Morgan Company 5903 1/24/2017 $575.08 Purchasing

UDCA Speech Arts Speech 5904 1/24/2017 $59.00 Purchasing

Western Sun Landscape LLC 5905 1/24/2017 $7,628.00 Purchasing

Labor Commission - Safety Division 5906 1/24/2017 $170.00 Purchasing

Amazon.com 9999 1/3/2017 $6,105.20 Purchasing

Utah Department of Workforce Services 9999 1/4/2017 $5,165.26 Purchasing

Health Equity 9999 1/10/2017 $1,417.52 Purchasing

Internal Revenue Service 9999 1/10/2017 $64,152.30 Purchasing

Utah State Tax Commission 9999 1/10/2017 $11,182.54 Purchasing

Benefit Guard 9999 1/12/2017 $28,641.66 Purchasing

Health Equity 9999 1/25/2017 $1,417.52 Purchasing

Internal Revenue Service 9999 1/25/2017 $71,679.96 Purchasing

Utah State Tax Commission 9999 1/25/2017 $11,839.38 Purchasing

Benefit Guard 9999 1/26/2017 $28,686.21 Purchasing

Health Equity ACH 1/9/2017 $112.50 Purchasing

National Benefits Services LLC ACH 1/25/2017 $2,962.80 Purchasing

EMI Health ACH 1/26/2017 $5,527.10 Purchasing

Magic-Wrighter, Inc. ACH 1/31/2017 $1,128.24 Purchasing

$1,052,392.94